Perumahan Grand Depok City

Cluster Exclusive Tipe 36/125 di Boulevard GDC dekat Stasiun Depok Lama

Grand Depok City Grand Dahlia Jl. Boulevard Grand Depok City Raya Jatimulya, Cilodong Depok Jawa Barat

Rp815jt
KPR: 6,81jt/bln

Asumsi yang digunakan dalam Simulasi KPR
  • Bunga: 9.5% fixed (3 tahun)
  • Jangka Waktu: 15 tahun
  • DP: 20%
  • Biaya Admin: 1%
Setiap bank/pemberi pinjaman mungkin mempunyai perhitungan KPR yang berbeda.
Pinjaman
Harga Properti Rp.815.300.000 Dana Tunai yang Harus Disiapkan Rp.244.590.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.652.240.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.810.851 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.758.129 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.710.121.126
Total Pembayaran
Rp.1.613.473.526 Uang Muka (DP) + Pokok Pinjaman + Biaya Provisi + Total Bunga

Pengajuan KPR

Detail Angsuran Per Bulan
Bulan Ke Angsuran Porsi Pokok Porsi Bunga Sisa Pinjaman
0 Rp.652.240.000
1 Rp.6.810.851 Rp.1.647.284 Rp.5.163.567 Rp.650.592.716
2 Rp.6.810.851 Rp.1.660.325 Rp.5.150.526 Rp.648.932.391
3 Rp.6.810.851 Rp.1.673.470 Rp.5.137.381 Rp.647.258.921
4 Rp.6.810.851 Rp.1.686.718 Rp.5.124.133 Rp.645.572.203
5 Rp.6.810.851 Rp.1.700.071 Rp.5.110.780 Rp.643.872.132
6 Rp.6.810.851 Rp.1.713.530 Rp.5.097.321 Rp.642.158.602
7 Rp.6.810.851 Rp.1.727.095 Rp.5.083.756 Rp.640.431.507
8 Rp.6.810.851 Rp.1.740.768 Rp.5.070.083 Rp.638.690.739
9 Rp.6.810.851 Rp.1.754.549 Rp.5.056.302 Rp.636.936.190
10 Rp.6.810.851 Rp.1.768.439 Rp.5.042.412 Rp.635.167.751
11 Rp.6.810.851 Rp.1.782.440 Rp.5.028.411 Rp.633.385.311
12 Rp.6.810.851 Rp.1.796.551 Rp.5.014.300 Rp.631.588.760
13 Rp.6.810.851 Rp.1.810.773 Rp.5.000.078 Rp.629.777.987
14 Rp.6.810.851 Rp.1.825.109 Rp.4.985.742 Rp.627.952.878
15 Rp.6.810.851 Rp.1.839.557 Rp.4.971.294 Rp.626.113.321
16 Rp.6.810.851 Rp.1.854.121 Rp.4.956.730 Rp.624.259.200
17 Rp.6.810.851 Rp.1.868.799 Rp.4.942.052 Rp.622.390.401
18 Rp.6.810.851 Rp.1.883.594 Rp.4.927.257 Rp.620.506.807
19 Rp.6.810.851 Rp.1.898.505 Rp.4.912.346 Rp.618.608.302
20 Rp.6.810.851 Rp.1.913.535 Rp.4.897.316 Rp.616.694.767
21 Rp.6.810.851 Rp.1.928.684 Rp.4.882.167 Rp.614.766.083
22 Rp.6.810.851 Rp.1.943.953 Rp.4.866.898 Rp.612.822.130
23 Rp.6.810.851 Rp.1.959.342 Rp.4.851.509 Rp.610.862.788
24 Rp.6.810.851 Rp.1.974.854 Rp.4.835.997 Rp.608.887.934
25 Rp.6.810.851 Rp.1.990.488 Rp.4.820.363 Rp.606.897.446
26 Rp.6.810.851 Rp.2.006.246 Rp.4.804.605 Rp.604.891.200
27 Rp.6.810.851 Rp.2.022.129 Rp.4.788.722 Rp.602.869.071
28 Rp.6.810.851 Rp.2.038.138 Rp.4.772.713 Rp.600.830.933
29 Rp.6.810.851 Rp.2.054.273 Rp.4.756.578 Rp.598.776.660
30 Rp.6.810.851 Rp.2.070.536 Rp.4.740.315 Rp.596.706.124
31 Rp.6.810.851 Rp.2.086.928 Rp.4.723.923 Rp.594.619.196
32 Rp.6.810.851 Rp.2.103.449 Rp.4.707.402 Rp.592.515.747
33 Rp.6.810.851 Rp.2.120.101 Rp.4.690.750 Rp.590.395.646
34 Rp.6.810.851 Rp.2.136.885 Rp.4.673.966 Rp.588.258.761
35 Rp.6.810.851 Rp.2.153.802 Rp.4.657.049 Rp.586.104.959
36 Rp.6.810.851 Rp.2.170.853 Rp.4.639.998 Rp.583.934.106
37 Rp.7.758.129 Rp.1.797.135 Rp.5.960.994 Rp.582.136.971
38 Rp.7.758.129 Rp.1.815.481 Rp.5.942.648 Rp.580.321.490
39 Rp.7.758.129 Rp.1.834.014 Rp.5.924.115 Rp.578.487.476
40 Rp.7.758.129 Rp.1.852.736 Rp.5.905.393 Rp.576.634.740
41 Rp.7.758.129 Rp.1.871.649 Rp.5.886.480 Rp.574.763.091
42 Rp.7.758.129 Rp.1.890.756 Rp.5.867.373 Rp.572.872.335
43 Rp.7.758.129 Rp.1.910.057 Rp.5.848.072 Rp.570.962.278
44 Rp.7.758.129 Rp.1.929.556 Rp.5.828.573 Rp.569.032.722
45 Rp.7.758.129 Rp.1.949.253 Rp.5.808.876 Rp.567.083.469
46 Rp.7.758.129 Rp.1.969.152 Rp.5.788.977 Rp.565.114.317
47 Rp.7.758.129 Rp.1.989.254 Rp.5.768.875 Rp.563.125.063
48 Rp.7.758.129 Rp.2.009.561 Rp.5.748.568 Rp.561.115.502
49 Rp.7.758.129 Rp.2.030.075 Rp.5.728.054 Rp.559.085.427
50 Rp.7.758.129 Rp.2.050.799 Rp.5.707.330 Rp.557.034.628
51 Rp.7.758.129 Rp.2.071.734 Rp.5.686.395 Rp.554.962.894
52 Rp.7.758.129 Rp.2.092.883 Rp.5.665.246 Rp.552.870.011
53 Rp.7.758.129 Rp.2.114.248 Rp.5.643.881 Rp.550.755.763
54 Rp.7.758.129 Rp.2.135.831 Rp.5.622.298 Rp.548.619.932
55 Rp.7.758.129 Rp.2.157.634 Rp.5.600.495 Rp.546.462.298
56 Rp.7.758.129 Rp.2.179.660 Rp.5.578.469 Rp.544.282.638
57 Rp.7.758.129 Rp.2.201.910 Rp.5.556.219 Rp.542.080.728
58 Rp.7.758.129 Rp.2.224.388 Rp.5.533.741 Rp.539.856.340
59 Rp.7.758.129 Rp.2.247.096 Rp.5.511.033 Rp.537.609.244
60 Rp.7.758.129 Rp.2.270.035 Rp.5.488.094 Rp.535.339.209
61 Rp.7.758.129 Rp.2.293.208 Rp.5.464.921 Rp.533.046.001
62 Rp.7.758.129 Rp.2.316.618 Rp.5.441.511 Rp.530.729.383
63 Rp.7.758.129 Rp.2.340.267 Rp.5.417.862 Rp.528.389.116
64 Rp.7.758.129 Rp.2.364.157 Rp.5.393.972 Rp.526.024.959
65 Rp.7.758.129 Rp.2.388.291 Rp.5.369.838 Rp.523.636.668
66 Rp.7.758.129 Rp.2.412.671 Rp.5.345.458 Rp.521.223.997
67 Rp.7.758.129 Rp.2.437.301 Rp.5.320.828 Rp.518.786.696
68 Rp.7.758.129 Rp.2.462.181 Rp.5.295.948 Rp.516.324.515
69 Rp.7.758.129 Rp.2.487.316 Rp.5.270.813 Rp.513.837.199
70 Rp.7.758.129 Rp.2.512.708 Rp.5.245.421 Rp.511.324.491
71 Rp.7.758.129 Rp.2.538.358 Rp.5.219.771 Rp.508.786.133
72 Rp.7.758.129 Rp.2.564.271 Rp.5.193.858 Rp.506.221.862
73 Rp.7.758.129 Rp.2.590.447 Rp.5.167.682 Rp.503.631.415
74 Rp.7.758.129 Rp.2.616.892 Rp.5.141.237 Rp.501.014.523
75 Rp.7.758.129 Rp.2.643.606 Rp.5.114.523 Rp.498.370.917
76 Rp.7.758.129 Rp.2.670.593 Rp.5.087.536 Rp.495.700.324
77 Rp.7.758.129 Rp.2.697.855 Rp.5.060.274 Rp.493.002.469
78 Rp.7.758.129 Rp.2.725.395 Rp.5.032.734 Rp.490.277.074
79 Rp.7.758.129 Rp.2.753.217 Rp.5.004.912 Rp.487.523.857
80 Rp.7.758.129 Rp.2.781.323 Rp.4.976.806 Rp.484.742.534
81 Rp.7.758.129 Rp.2.809.716 Rp.4.948.413 Rp.481.932.818
82 Rp.7.758.129 Rp.2.838.398 Rp.4.919.731 Rp.479.094.420
83 Rp.7.758.129 Rp.2.867.373 Rp.4.890.756 Rp.476.227.047
84 Rp.7.758.129 Rp.2.896.645 Rp.4.861.484 Rp.473.330.402
85 Rp.7.758.129 Rp.2.926.214 Rp.4.831.915 Rp.470.404.188
86 Rp.7.758.129 Rp.2.956.086 Rp.4.802.043 Rp.467.448.102
87 Rp.7.758.129 Rp.2.986.263 Rp.4.771.866 Rp.464.461.839
88 Rp.7.758.129 Rp.3.016.748 Rp.4.741.381 Rp.461.445.091
89 Rp.7.758.129 Rp.3.047.544 Rp.4.710.585 Rp.458.397.547
90 Rp.7.758.129 Rp.3.078.654 Rp.4.679.475 Rp.455.318.893
91 Rp.7.758.129 Rp.3.110.082 Rp.4.648.047 Rp.452.208.811
92 Rp.7.758.129 Rp.3.141.831 Rp.4.616.298 Rp.449.066.980
93 Rp.7.758.129 Rp.3.173.904 Rp.4.584.225 Rp.445.893.076
94 Rp.7.758.129 Rp.3.206.304 Rp.4.551.825 Rp.442.686.772
95 Rp.7.758.129 Rp.3.239.035 Rp.4.519.094 Rp.439.447.737
96 Rp.7.758.129 Rp.3.272.100 Rp.4.486.029 Rp.436.175.637
97 Rp.7.758.129 Rp.3.305.503 Rp.4.452.626 Rp.432.870.134
98 Rp.7.758.129 Rp.3.339.246 Rp.4.418.883 Rp.429.530.888
99 Rp.7.758.129 Rp.3.373.335 Rp.4.384.794 Rp.426.157.553
100 Rp.7.758.129 Rp.3.407.771 Rp.4.350.358 Rp.422.749.782
101 Rp.7.758.129 Rp.3.442.558 Rp.4.315.571 Rp.419.307.224
102 Rp.7.758.129 Rp.3.477.701 Rp.4.280.428 Rp.415.829.523
103 Rp.7.758.129 Rp.3.513.203 Rp.4.244.926 Rp.412.316.320
104 Rp.7.758.129 Rp.3.549.067 Rp.4.209.062 Rp.408.767.253
105 Rp.7.758.129 Rp.3.585.297 Rp.4.172.832 Rp.405.181.956
106 Rp.7.758.129 Rp.3.621.897 Rp.4.136.232 Rp.401.560.059
107 Rp.7.758.129 Rp.3.658.870 Rp.4.099.259 Rp.397.901.189
108 Rp.7.758.129 Rp.3.696.221 Rp.4.061.908 Rp.394.204.968
109 Rp.7.758.129 Rp.3.733.953 Rp.4.024.176 Rp.390.471.015
110 Rp.7.758.129 Rp.3.772.071 Rp.3.986.058 Rp.386.698.944
111 Rp.7.758.129 Rp.3.810.577 Rp.3.947.552 Rp.382.888.367
112 Rp.7.758.129 Rp.3.849.477 Rp.3.908.652 Rp.379.038.890
113 Rp.7.758.129 Rp.3.888.774 Rp.3.869.355 Rp.375.150.116
114 Rp.7.758.129 Rp.3.928.472 Rp.3.829.657 Rp.371.221.644
115 Rp.7.758.129 Rp.3.968.575 Rp.3.789.554 Rp.367.253.069
116 Rp.7.758.129 Rp.4.009.087 Rp.3.749.042 Rp.363.243.982
117 Rp.7.758.129 Rp.4.050.013 Rp.3.708.116 Rp.359.193.969
118 Rp.7.758.129 Rp.4.091.357 Rp.3.666.772 Rp.355.102.612
119 Rp.7.758.129 Rp.4.133.123 Rp.3.625.006 Rp.350.969.489
120 Rp.7.758.129 Rp.4.175.315 Rp.3.582.814 Rp.346.794.174
121 Rp.7.758.129 Rp.4.217.938 Rp.3.540.191 Rp.342.576.236
122 Rp.7.758.129 Rp.4.260.997 Rp.3.497.132 Rp.338.315.239
123 Rp.7.758.129 Rp.4.304.494 Rp.3.453.635 Rp.334.010.745
124 Rp.7.758.129 Rp.4.348.436 Rp.3.409.693 Rp.329.662.309
125 Rp.7.758.129 Rp.4.392.826 Rp.3.365.303 Rp.325.269.483
126 Rp.7.758.129 Rp.4.437.670 Rp.3.320.459 Rp.320.831.813
127 Rp.7.758.129 Rp.4.482.971 Rp.3.275.158 Rp.316.348.842
128 Rp.7.758.129 Rp.4.528.735 Rp.3.229.394 Rp.311.820.107
129 Rp.7.758.129 Rp.4.574.965 Rp.3.183.164 Rp.307.245.142
130 Rp.7.758.129 Rp.4.621.668 Rp.3.136.461 Rp.302.623.474
131 Rp.7.758.129 Rp.4.668.848 Rp.3.089.281 Rp.297.954.626
132 Rp.7.758.129 Rp.4.716.509 Rp.3.041.620 Rp.293.238.117
133 Rp.7.758.129 Rp.4.764.657 Rp.2.993.472 Rp.288.473.460
134 Rp.7.758.129 Rp.4.813.296 Rp.2.944.833 Rp.283.660.164
135 Rp.7.758.129 Rp.4.862.431 Rp.2.895.698 Rp.278.797.733
136 Rp.7.758.129 Rp.4.912.069 Rp.2.846.060 Rp.273.885.664
137 Rp.7.758.129 Rp.4.962.213 Rp.2.795.916 Rp.268.923.451
138 Rp.7.758.129 Rp.5.012.869 Rp.2.745.260 Rp.263.910.582
139 Rp.7.758.129 Rp.5.064.042 Rp.2.694.087 Rp.258.846.540
140 Rp.7.758.129 Rp.5.115.737 Rp.2.642.392 Rp.253.730.803
141 Rp.7.758.129 Rp.5.167.960 Rp.2.590.169 Rp.248.562.843
142 Rp.7.758.129 Rp.5.220.717 Rp.2.537.412 Rp.243.342.126
143 Rp.7.758.129 Rp.5.274.011 Rp.2.484.118 Rp.238.068.115
144 Rp.7.758.129 Rp.5.327.850 Rp.2.430.279 Rp.232.740.265
145 Rp.7.758.129 Rp.5.382.239 Rp.2.375.890 Rp.227.358.026
146 Rp.7.758.129 Rp.5.437.182 Rp.2.320.947 Rp.221.920.844
147 Rp.7.758.129 Rp.5.492.687 Rp.2.265.442 Rp.216.428.157
148 Rp.7.758.129 Rp.5.548.758 Rp.2.209.371 Rp.210.879.399
149 Rp.7.758.129 Rp.5.605.402 Rp.2.152.727 Rp.205.273.997
150 Rp.7.758.129 Rp.5.662.624 Rp.2.095.505 Rp.199.611.373
151 Rp.7.758.129 Rp.5.720.430 Rp.2.037.699 Rp.193.890.943
152 Rp.7.758.129 Rp.5.778.826 Rp.1.979.303 Rp.188.112.117
153 Rp.7.758.129 Rp.5.837.818 Rp.1.920.311 Rp.182.274.299
154 Rp.7.758.129 Rp.5.897.412 Rp.1.860.717 Rp.176.376.887
155 Rp.7.758.129 Rp.5.957.615 Rp.1.800.514 Rp.170.419.272
156 Rp.7.758.129 Rp.6.018.432 Rp.1.739.697 Rp.164.400.840
157 Rp.7.758.129 Rp.6.079.870 Rp.1.678.259 Rp.158.320.970
158 Rp.7.758.129 Rp.6.141.936 Rp.1.616.193 Rp.152.179.034
159 Rp.7.758.129 Rp.6.204.635 Rp.1.553.494 Rp.145.974.399
160 Rp.7.758.129 Rp.6.267.974 Rp.1.490.155 Rp.139.706.425
161 Rp.7.758.129 Rp.6.331.959 Rp.1.426.170 Rp.133.374.466
162 Rp.7.758.129 Rp.6.396.598 Rp.1.361.531 Rp.126.977.868
163 Rp.7.758.129 Rp.6.461.897 Rp.1.296.232 Rp.120.515.971
164 Rp.7.758.129 Rp.6.527.862 Rp.1.230.267 Rp.113.988.109
165 Rp.7.758.129 Rp.6.594.500 Rp.1.163.629 Rp.107.393.609
166 Rp.7.758.129 Rp.6.661.819 Rp.1.096.310 Rp.100.731.790
167 Rp.7.758.129 Rp.6.729.825 Rp.1.028.304 Rp.94.001.965
168 Rp.7.758.129 Rp.6.798.526 Rp.959.603 Rp.87.203.439
169 Rp.7.758.129 Rp.6.867.927 Rp.890.202 Rp.80.335.512
170 Rp.7.758.129 Rp.6.938.037 Rp.820.092 Rp.73.397.475
171 Rp.7.758.129 Rp.7.008.863 Rp.749.266 Rp.66.388.612
172 Rp.7.758.129 Rp.7.080.412 Rp.677.717 Rp.59.308.200
173 Rp.7.758.129 Rp.7.152.691 Rp.605.438 Rp.52.155.509
174 Rp.7.758.129 Rp.7.225.708 Rp.532.421 Rp.44.929.801
175 Rp.7.758.129 Rp.7.299.471 Rp.458.658 Rp.37.630.330
176 Rp.7.758.129 Rp.7.373.986 Rp.384.143 Rp.30.256.344
177 Rp.7.758.129 Rp.7.449.262 Rp.308.867 Rp.22.807.082
178 Rp.7.758.129 Rp.7.525.307 Rp.232.822 Rp.15.281.775
179 Rp.7.758.129 Rp.7.602.128 Rp.156.001 Rp.7.679.647
180 Rp.7.758.129 Rp.7.679.647 Rp.78.396 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt
  • RUMAH Dijual
    di Depok
    Rp1,5mily
    RUMAH Dijual
    di Depok
    Rp1,5mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Depok
    Rp365jt
    RUMAH Dijual
    di Depok
    Rp365jt
    • 2
    • 1
    • 79
    • 37
    Lihat Rincian
    Rp365jt
  • RUMAH Disewa
    di Depok
    Rp650rb/bln
    RUMAH Disewa
    di Depok
    Rp650rb/bln
    • 1
    • 1
    • 250
    • 24
    Lihat Rincian
    Rp650rb/bln
  • KOMERSIAL Dijual
    di Depok
    Rp1,2mily
    KOMERSIAL Dijual
    di Depok
    Rp1,2mily
    • 11
    • 4
    • 178
    • 240
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Depok
    Rp575jt
    RUMAH Dijual
    di Depok
    Rp575jt
    • 3
    • 2
    • 98
    • 75
    Lihat Rincian
    Rp575jt
  • RUMAH Dijual
    di Depok
    Rp5,5mily
    RUMAH Dijual
    di Depok
    Rp5,5mily
    • 5
    • 4
    • 470
    • 350
    Lihat Rincian
    Rp5,5mily
  • RUMAH Dijual
    di Depok
    Rp600jt
    RUMAH Dijual
    di Depok
    Rp600jt
    • 2
    • 1
    • 82
    • 36
    Lihat Rincian
    Rp600jt

Bantuan

AstRi

Layanan Asisten Pribadi siap membantu Anda menemukan properti impian.

Daftar Sekarang

Komunitas

Dapatkan tips terbaru tentang kpr, investasi dan masih banyak lagi

Gabung Sekarang

Best Offer