Dijual Rumah Nyaman Dekat Jalan Raya di Padalarang

Cimareme, Padalarang, Kabupaten Bandung Barat Cimareme, Padalarang, Kabupaten Bandung Barat Bandung Barat Jawa Barat

Rp800jt
Bisa Nego
KPR: 6,68jt/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.800.000.000 Dana Tunai yang Harus Disiapkan Rp.240.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.640.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.683.038 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.612.539 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.696.794.956
Total Pembayaran
Rp.1.583.194.956 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.640.000.000
1 Rp.6.683.038 Rp.1.616.371 Rp.5.066.667 Rp.638.383.629
2 Rp.6.683.038 Rp.1.629.168 Rp.5.053.870 Rp.636.754.461
3 Rp.6.683.038 Rp.1.642.065 Rp.5.040.973 Rp.635.112.396
4 Rp.6.683.038 Rp.1.655.065 Rp.5.027.973 Rp.633.457.331
5 Rp.6.683.038 Rp.1.668.167 Rp.5.014.871 Rp.631.789.164
6 Rp.6.683.038 Rp.1.681.374 Rp.5.001.664 Rp.630.107.790
7 Rp.6.683.038 Rp.1.694.685 Rp.4.988.353 Rp.628.413.105
8 Rp.6.683.038 Rp.1.708.101 Rp.4.974.937 Rp.626.705.004
9 Rp.6.683.038 Rp.1.721.623 Rp.4.961.415 Rp.624.983.381
10 Rp.6.683.038 Rp.1.735.253 Rp.4.947.785 Rp.623.248.128
11 Rp.6.683.038 Rp.1.748.990 Rp.4.934.048 Rp.621.499.138
12 Rp.6.683.038 Rp.1.762.836 Rp.4.920.202 Rp.619.736.302
13 Rp.6.683.038 Rp.1.776.792 Rp.4.906.246 Rp.617.959.510
14 Rp.6.683.038 Rp.1.790.859 Rp.4.892.179 Rp.616.168.651
15 Rp.6.683.038 Rp.1.805.036 Rp.4.878.002 Rp.614.363.615
16 Rp.6.683.038 Rp.1.819.326 Rp.4.863.712 Rp.612.544.289
17 Rp.6.683.038 Rp.1.833.729 Rp.4.849.309 Rp.610.710.560
18 Rp.6.683.038 Rp.1.848.246 Rp.4.834.792 Rp.608.862.314
19 Rp.6.683.038 Rp.1.862.878 Rp.4.820.160 Rp.606.999.436
20 Rp.6.683.038 Rp.1.877.626 Rp.4.805.412 Rp.605.121.810
21 Rp.6.683.038 Rp.1.892.490 Rp.4.790.548 Rp.603.229.320
22 Rp.6.683.038 Rp.1.907.473 Rp.4.775.565 Rp.601.321.847
23 Rp.6.683.038 Rp.1.922.573 Rp.4.760.465 Rp.599.399.274
24 Rp.6.683.038 Rp.1.937.794 Rp.4.745.244 Rp.597.461.480
25 Rp.6.683.038 Rp.1.953.135 Rp.4.729.903 Rp.595.508.345
26 Rp.6.683.038 Rp.1.968.597 Rp.4.714.441 Rp.593.539.748
27 Rp.6.683.038 Rp.1.984.182 Rp.4.698.856 Rp.591.555.566
28 Rp.6.683.038 Rp.1.999.890 Rp.4.683.148 Rp.589.555.676
29 Rp.6.683.038 Rp.2.015.722 Rp.4.667.316 Rp.587.539.954
30 Rp.6.683.038 Rp.2.031.680 Rp.4.651.358 Rp.585.508.274
31 Rp.6.683.038 Rp.2.047.764 Rp.4.635.274 Rp.583.460.510
32 Rp.6.683.038 Rp.2.063.976 Rp.4.619.062 Rp.581.396.534
33 Rp.6.683.038 Rp.2.080.315 Rp.4.602.723 Rp.579.316.219
34 Rp.6.683.038 Rp.2.096.785 Rp.4.586.253 Rp.577.219.434
35 Rp.6.683.038 Rp.2.113.384 Rp.4.569.654 Rp.575.106.050
36 Rp.6.683.038 Rp.2.130.115 Rp.4.552.923 Rp.572.975.935
37 Rp.7.612.539 Rp.1.763.410 Rp.5.849.129 Rp.571.212.525
38 Rp.7.612.539 Rp.1.781.411 Rp.5.831.128 Rp.569.431.114
39 Rp.7.612.539 Rp.1.799.596 Rp.5.812.943 Rp.567.631.518
40 Rp.7.612.539 Rp.1.817.967 Rp.5.794.572 Rp.565.813.551
41 Rp.7.612.539 Rp.1.836.526 Rp.5.776.013 Rp.563.977.025
42 Rp.7.612.539 Rp.1.855.274 Rp.5.757.265 Rp.562.121.751
43 Rp.7.612.539 Rp.1.874.213 Rp.5.738.326 Rp.560.247.538
44 Rp.7.612.539 Rp.1.893.345 Rp.5.719.194 Rp.558.354.193
45 Rp.7.612.539 Rp.1.912.673 Rp.5.699.866 Rp.556.441.520
46 Rp.7.612.539 Rp.1.932.198 Rp.5.680.341 Rp.554.509.322
47 Rp.7.612.539 Rp.1.951.923 Rp.5.660.616 Rp.552.557.399
48 Rp.7.612.539 Rp.1.971.849 Rp.5.640.690 Rp.550.585.550
49 Rp.7.612.539 Rp.1.991.978 Rp.5.620.561 Rp.548.593.572
50 Rp.7.612.539 Rp.2.012.313 Rp.5.600.226 Rp.546.581.259
51 Rp.7.612.539 Rp.2.032.855 Rp.5.579.684 Rp.544.548.404
52 Rp.7.612.539 Rp.2.053.607 Rp.5.558.932 Rp.542.494.797
53 Rp.7.612.539 Rp.2.074.571 Rp.5.537.968 Rp.540.420.226
54 Rp.7.612.539 Rp.2.095.749 Rp.5.516.790 Rp.538.324.477
55 Rp.7.612.539 Rp.2.117.143 Rp.5.495.396 Rp.536.207.334
56 Rp.7.612.539 Rp.2.138.756 Rp.5.473.783 Rp.534.068.578
57 Rp.7.612.539 Rp.2.160.589 Rp.5.451.950 Rp.531.907.989
58 Rp.7.612.539 Rp.2.182.645 Rp.5.429.894 Rp.529.725.344
59 Rp.7.612.539 Rp.2.204.926 Rp.5.407.613 Rp.527.520.418
60 Rp.7.612.539 Rp.2.227.435 Rp.5.385.104 Rp.525.292.983
61 Rp.7.612.539 Rp.2.250.173 Rp.5.362.366 Rp.523.042.810
62 Rp.7.612.539 Rp.2.273.144 Rp.5.339.395 Rp.520.769.666
63 Rp.7.612.539 Rp.2.296.349 Rp.5.316.190 Rp.518.473.317
64 Rp.7.612.539 Rp.2.319.791 Rp.5.292.748 Rp.516.153.526
65 Rp.7.612.539 Rp.2.343.472 Rp.5.269.067 Rp.513.810.054
66 Rp.7.612.539 Rp.2.367.395 Rp.5.245.144 Rp.511.442.659
67 Rp.7.612.539 Rp.2.391.562 Rp.5.220.977 Rp.509.051.097
68 Rp.7.612.539 Rp.2.415.976 Rp.5.196.563 Rp.506.635.121
69 Rp.7.612.539 Rp.2.440.639 Rp.5.171.900 Rp.504.194.482
70 Rp.7.612.539 Rp.2.465.554 Rp.5.146.985 Rp.501.728.928
71 Rp.7.612.539 Rp.2.490.723 Rp.5.121.816 Rp.499.238.205
72 Rp.7.612.539 Rp.2.516.149 Rp.5.096.390 Rp.496.722.056
73 Rp.7.612.539 Rp.2.541.835 Rp.5.070.704 Rp.494.180.221
74 Rp.7.612.539 Rp.2.567.783 Rp.5.044.756 Rp.491.612.438
75 Rp.7.612.539 Rp.2.593.995 Rp.5.018.544 Rp.489.018.443
76 Rp.7.612.539 Rp.2.620.476 Rp.4.992.063 Rp.486.397.967
77 Rp.7.612.539 Rp.2.647.226 Rp.4.965.313 Rp.483.750.741
78 Rp.7.612.539 Rp.2.674.250 Rp.4.938.289 Rp.481.076.491
79 Rp.7.612.539 Rp.2.701.550 Rp.4.910.989 Rp.478.374.941
80 Rp.7.612.539 Rp.2.729.128 Rp.4.883.411 Rp.475.645.813
81 Rp.7.612.539 Rp.2.756.988 Rp.4.855.551 Rp.472.888.825
82 Rp.7.612.539 Rp.2.785.132 Rp.4.827.407 Rp.470.103.693
83 Rp.7.612.539 Rp.2.813.564 Rp.4.798.975 Rp.467.290.129
84 Rp.7.612.539 Rp.2.842.286 Rp.4.770.253 Rp.464.447.843
85 Rp.7.612.539 Rp.2.871.301 Rp.4.741.238 Rp.461.576.542
86 Rp.7.612.539 Rp.2.900.612 Rp.4.711.927 Rp.458.675.930
87 Rp.7.612.539 Rp.2.930.222 Rp.4.682.317 Rp.455.745.708
88 Rp.7.612.539 Rp.2.960.135 Rp.4.652.404 Rp.452.785.573
89 Rp.7.612.539 Rp.2.990.353 Rp.4.622.186 Rp.449.795.220
90 Rp.7.612.539 Rp.3.020.879 Rp.4.591.660 Rp.446.774.341
91 Rp.7.612.539 Rp.3.051.718 Rp.4.560.821 Rp.443.722.623
92 Rp.7.612.539 Rp.3.082.871 Rp.4.529.668 Rp.440.639.752
93 Rp.7.612.539 Rp.3.114.342 Rp.4.498.197 Rp.437.525.410
94 Rp.7.612.539 Rp.3.146.134 Rp.4.466.405 Rp.434.379.276
95 Rp.7.612.539 Rp.3.178.251 Rp.4.434.288 Rp.431.201.025
96 Rp.7.612.539 Rp.3.210.695 Rp.4.401.844 Rp.427.990.330
97 Rp.7.612.539 Rp.3.243.471 Rp.4.369.068 Rp.424.746.859
98 Rp.7.612.539 Rp.3.276.581 Rp.4.335.958 Rp.421.470.278
99 Rp.7.612.539 Rp.3.310.030 Rp.4.302.509 Rp.418.160.248
100 Rp.7.612.539 Rp.3.343.820 Rp.4.268.719 Rp.414.816.428
101 Rp.7.612.539 Rp.3.377.955 Rp.4.234.584 Rp.411.438.473
102 Rp.7.612.539 Rp.3.412.438 Rp.4.200.101 Rp.408.026.035
103 Rp.7.612.539 Rp.3.447.273 Rp.4.165.266 Rp.404.578.762
104 Rp.7.612.539 Rp.3.482.464 Rp.4.130.075 Rp.401.096.298
105 Rp.7.612.539 Rp.3.518.014 Rp.4.094.525 Rp.397.578.284
106 Rp.7.612.539 Rp.3.553.927 Rp.4.058.612 Rp.394.024.357
107 Rp.7.612.539 Rp.3.590.207 Rp.4.022.332 Rp.390.434.150
108 Rp.7.612.539 Rp.3.626.857 Rp.3.985.682 Rp.386.807.293
109 Rp.7.612.539 Rp.3.663.881 Rp.3.948.658 Rp.383.143.412
110 Rp.7.612.539 Rp.3.701.283 Rp.3.911.256 Rp.379.442.129
111 Rp.7.612.539 Rp.3.739.067 Rp.3.873.472 Rp.375.703.062
112 Rp.7.612.539 Rp.3.777.237 Rp.3.835.302 Rp.371.925.825
113 Rp.7.612.539 Rp.3.815.796 Rp.3.796.743 Rp.368.110.029
114 Rp.7.612.539 Rp.3.854.749 Rp.3.757.790 Rp.364.255.280
115 Rp.7.612.539 Rp.3.894.100 Rp.3.718.439 Rp.360.361.180
116 Rp.7.612.539 Rp.3.933.852 Rp.3.678.687 Rp.356.427.328
117 Rp.7.612.539 Rp.3.974.010 Rp.3.638.529 Rp.352.453.318
118 Rp.7.612.539 Rp.4.014.578 Rp.3.597.961 Rp.348.438.740
119 Rp.7.612.539 Rp.4.055.560 Rp.3.556.979 Rp.344.383.180
120 Rp.7.612.539 Rp.4.096.961 Rp.3.515.578 Rp.340.286.219
121 Rp.7.612.539 Rp.4.138.784 Rp.3.473.755 Rp.336.147.435
122 Rp.7.612.539 Rp.4.181.034 Rp.3.431.505 Rp.331.966.401
123 Rp.7.612.539 Rp.4.223.715 Rp.3.388.824 Rp.327.742.686
124 Rp.7.612.539 Rp.4.266.832 Rp.3.345.707 Rp.323.475.854
125 Rp.7.612.539 Rp.4.310.390 Rp.3.302.149 Rp.319.165.464
126 Rp.7.612.539 Rp.4.354.392 Rp.3.258.147 Rp.314.811.072
127 Rp.7.612.539 Rp.4.398.843 Rp.3.213.696 Rp.310.412.229
128 Rp.7.612.539 Rp.4.443.747 Rp.3.168.792 Rp.305.968.482
129 Rp.7.612.539 Rp.4.489.111 Rp.3.123.428 Rp.301.479.371
130 Rp.7.612.539 Rp.4.534.937 Rp.3.077.602 Rp.296.944.434
131 Rp.7.612.539 Rp.4.581.231 Rp.3.031.308 Rp.292.363.203
132 Rp.7.612.539 Rp.4.627.998 Rp.2.984.541 Rp.287.735.205
133 Rp.7.612.539 Rp.4.675.242 Rp.2.937.297 Rp.283.059.963
134 Rp.7.612.539 Rp.4.722.969 Rp.2.889.570 Rp.278.336.994
135 Rp.7.612.539 Rp.4.771.182 Rp.2.841.357 Rp.273.565.812
136 Rp.7.612.539 Rp.4.819.888 Rp.2.792.651 Rp.268.745.924
137 Rp.7.612.539 Rp.4.869.091 Rp.2.743.448 Rp.263.876.833
138 Rp.7.612.539 Rp.4.918.796 Rp.2.693.743 Rp.258.958.037
139 Rp.7.612.539 Rp.4.969.009 Rp.2.643.530 Rp.253.989.028
140 Rp.7.612.539 Rp.5.019.734 Rp.2.592.805 Rp.248.969.294
141 Rp.7.612.539 Rp.5.070.977 Rp.2.541.562 Rp.243.898.317
142 Rp.7.612.539 Rp.5.122.744 Rp.2.489.795 Rp.238.775.573
143 Rp.7.612.539 Rp.5.175.038 Rp.2.437.501 Rp.233.600.535
144 Rp.7.612.539 Rp.5.227.867 Rp.2.384.672 Rp.228.372.668
145 Rp.7.612.539 Rp.5.281.235 Rp.2.331.304 Rp.223.091.433
146 Rp.7.612.539 Rp.5.335.147 Rp.2.277.392 Rp.217.756.286
147 Rp.7.612.539 Rp.5.389.610 Rp.2.222.929 Rp.212.366.676
148 Rp.7.612.539 Rp.5.444.629 Rp.2.167.910 Rp.206.922.047
149 Rp.7.612.539 Rp.5.500.210 Rp.2.112.329 Rp.201.421.837
150 Rp.7.612.539 Rp.5.556.358 Rp.2.056.181 Rp.195.865.479
151 Rp.7.612.539 Rp.5.613.079 Rp.1.999.460 Rp.190.252.400
152 Rp.7.612.539 Rp.5.670.379 Rp.1.942.160 Rp.184.582.021
153 Rp.7.612.539 Rp.5.728.264 Rp.1.884.275 Rp.178.853.757
154 Rp.7.612.539 Rp.5.786.740 Rp.1.825.799 Rp.173.067.017
155 Rp.7.612.539 Rp.5.845.813 Rp.1.766.726 Rp.167.221.204
156 Rp.7.612.539 Rp.5.905.489 Rp.1.707.050 Rp.161.315.715
157 Rp.7.612.539 Rp.5.965.774 Rp.1.646.765 Rp.155.349.941
158 Rp.7.612.539 Rp.6.026.675 Rp.1.585.864 Rp.149.323.266
159 Rp.7.612.539 Rp.6.088.197 Rp.1.524.342 Rp.143.235.069
160 Rp.7.612.539 Rp.6.150.348 Rp.1.462.191 Rp.137.084.721
161 Rp.7.612.539 Rp.6.213.132 Rp.1.399.407 Rp.130.871.589
162 Rp.7.612.539 Rp.6.276.558 Rp.1.335.981 Rp.124.595.031
163 Rp.7.612.539 Rp.6.340.631 Rp.1.271.908 Rp.118.254.400
164 Rp.7.612.539 Rp.6.405.359 Rp.1.207.180 Rp.111.849.041
165 Rp.7.612.539 Rp.6.470.747 Rp.1.141.792 Rp.105.378.294
166 Rp.7.612.539 Rp.6.536.802 Rp.1.075.737 Rp.98.841.492
167 Rp.7.612.539 Rp.6.603.532 Rp.1.009.007 Rp.92.237.960
168 Rp.7.612.539 Rp.6.670.943 Rp.941.596 Rp.85.567.017
169 Rp.7.612.539 Rp.6.739.042 Rp.873.497 Rp.78.827.975
170 Rp.7.612.539 Rp.6.807.837 Rp.804.702 Rp.72.020.138
171 Rp.7.612.539 Rp.6.877.333 Rp.735.206 Rp.65.142.805
172 Rp.7.612.539 Rp.6.947.540 Rp.664.999 Rp.58.195.265
173 Rp.7.612.539 Rp.7.018.462 Rp.594.077 Rp.51.176.803
174 Rp.7.612.539 Rp.7.090.109 Rp.522.430 Rp.44.086.694
175 Rp.7.612.539 Rp.7.162.487 Rp.450.052 Rp.36.924.207
176 Rp.7.612.539 Rp.7.235.604 Rp.376.935 Rp.29.688.603
177 Rp.7.612.539 Rp.7.309.468 Rp.303.071 Rp.22.379.135
178 Rp.7.612.539 Rp.7.384.085 Rp.228.454 Rp.14.995.050
179 Rp.7.612.539 Rp.7.459.465 Rp.153.074 Rp.7.535.585
180 Rp.7.612.539 Rp.7.535.585 Rp.76.926 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 3
    • 2
    • 60
    • 102
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,05mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,05mily
    • 2
    • 2
    • 92
    • 42
    Lihat Rincian
    Rp1,05mily
  • RUMAH Dijual
    di Bandung Barat
    Rp255jt
    RUMAH Dijual
    di Bandung Barat
    Rp255jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp255jt
  • RUMAH Dijual
    di Bandung Barat
    Rp410jt
    RUMAH Dijual
    di Bandung Barat
    Rp410jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp410jt
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung Barat
    Rp375jt
    RUMAH Dijual
    di Bandung Barat
    Rp375jt
    • 3
    • 2
    • 72
    • 63
    Lihat Rincian
    Rp375jt

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