Rumah bagus Full furnish swimming pool dalam Town house

Kebagusan Raya Kebagusan Jakarta Selatan Jakarta

Rp4,95mily
KPR: 41,3jt/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.4.950.000.000 Dana Tunai yang Harus Disiapkan Rp.1.485.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.960.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.41.351.297 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.47.102.585 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.311.418.865
Total Pembayaran
Rp.9.796.018.865 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.3.960.000.000
1 Rp.41.351.297 Rp.10.001.297 Rp.31.350.000 Rp.3.949.998.703
2 Rp.41.351.297 Rp.10.080.474 Rp.31.270.823 Rp.3.939.918.229
3 Rp.41.351.297 Rp.10.160.278 Rp.31.191.019 Rp.3.929.757.951
4 Rp.41.351.297 Rp.10.240.713 Rp.31.110.584 Rp.3.919.517.238
5 Rp.41.351.297 Rp.10.321.786 Rp.31.029.511 Rp.3.909.195.452
6 Rp.41.351.297 Rp.10.403.500 Rp.30.947.797 Rp.3.898.791.952
7 Rp.41.351.297 Rp.10.485.861 Rp.30.865.436 Rp.3.888.306.091
8 Rp.41.351.297 Rp.10.568.874 Rp.30.782.423 Rp.3.877.737.217
9 Rp.41.351.297 Rp.10.652.544 Rp.30.698.753 Rp.3.867.084.673
10 Rp.41.351.297 Rp.10.736.877 Rp.30.614.420 Rp.3.856.347.796
11 Rp.41.351.297 Rp.10.821.877 Rp.30.529.420 Rp.3.845.525.919
12 Rp.41.351.297 Rp.10.907.550 Rp.30.443.747 Rp.3.834.618.369
13 Rp.41.351.297 Rp.10.993.902 Rp.30.357.395 Rp.3.823.624.467
14 Rp.41.351.297 Rp.11.080.937 Rp.30.270.360 Rp.3.812.543.530
15 Rp.41.351.297 Rp.11.168.661 Rp.30.182.636 Rp.3.801.374.869
16 Rp.41.351.297 Rp.11.257.079 Rp.30.094.218 Rp.3.790.117.790
17 Rp.41.351.297 Rp.11.346.198 Rp.30.005.099 Rp.3.778.771.592
18 Rp.41.351.297 Rp.11.436.022 Rp.29.915.275 Rp.3.767.335.570
19 Rp.41.351.297 Rp.11.526.557 Rp.29.824.740 Rp.3.755.809.013
20 Rp.41.351.297 Rp.11.617.809 Rp.29.733.488 Rp.3.744.191.204
21 Rp.41.351.297 Rp.11.709.783 Rp.29.641.514 Rp.3.732.481.421
22 Rp.41.351.297 Rp.11.802.486 Rp.29.548.811 Rp.3.720.678.935
23 Rp.41.351.297 Rp.11.895.922 Rp.29.455.375 Rp.3.708.783.013
24 Rp.41.351.297 Rp.11.990.098 Rp.29.361.199 Rp.3.696.792.915
25 Rp.41.351.297 Rp.12.085.020 Rp.29.266.277 Rp.3.684.707.895
26 Rp.41.351.297 Rp.12.180.693 Rp.29.170.604 Rp.3.672.527.202
27 Rp.41.351.297 Rp.12.277.123 Rp.29.074.174 Rp.3.660.250.079
28 Rp.41.351.297 Rp.12.374.317 Rp.28.976.980 Rp.3.647.875.762
29 Rp.41.351.297 Rp.12.472.281 Rp.28.879.016 Rp.3.635.403.481
30 Rp.41.351.297 Rp.12.571.019 Rp.28.780.278 Rp.3.622.832.462
31 Rp.41.351.297 Rp.12.670.540 Rp.28.680.757 Rp.3.610.161.922
32 Rp.41.351.297 Rp.12.770.848 Rp.28.580.449 Rp.3.597.391.074
33 Rp.41.351.297 Rp.12.871.951 Rp.28.479.346 Rp.3.584.519.123
34 Rp.41.351.297 Rp.12.973.854 Rp.28.377.443 Rp.3.571.545.269
35 Rp.41.351.297 Rp.13.076.564 Rp.28.274.733 Rp.3.558.468.705
36 Rp.41.351.297 Rp.13.180.086 Rp.28.171.211 Rp.3.545.288.619
37 Rp.47.102.585 Rp.10.911.097 Rp.36.191.488 Rp.3.534.377.522
38 Rp.47.102.585 Rp.11.022.481 Rp.36.080.104 Rp.3.523.355.041
39 Rp.47.102.585 Rp.11.135.002 Rp.35.967.583 Rp.3.512.220.039
40 Rp.47.102.585 Rp.11.248.672 Rp.35.853.913 Rp.3.500.971.367
41 Rp.47.102.585 Rp.11.363.502 Rp.35.739.083 Rp.3.489.607.865
42 Rp.47.102.585 Rp.11.479.505 Rp.35.623.080 Rp.3.478.128.360
43 Rp.47.102.585 Rp.11.596.691 Rp.35.505.894 Rp.3.466.531.669
44 Rp.47.102.585 Rp.11.715.074 Rp.35.387.511 Rp.3.454.816.595
45 Rp.47.102.585 Rp.11.834.666 Rp.35.267.919 Rp.3.442.981.929
46 Rp.47.102.585 Rp.11.955.478 Rp.35.147.107 Rp.3.431.026.451
47 Rp.47.102.585 Rp.12.077.523 Rp.35.025.062 Rp.3.418.948.928
48 Rp.47.102.585 Rp.12.200.815 Rp.34.901.770 Rp.3.406.748.113
49 Rp.47.102.585 Rp.12.325.365 Rp.34.777.220 Rp.3.394.422.748
50 Rp.47.102.585 Rp.12.451.186 Rp.34.651.399 Rp.3.381.971.562
51 Rp.47.102.585 Rp.12.578.292 Rp.34.524.293 Rp.3.369.393.270
52 Rp.47.102.585 Rp.12.706.695 Rp.34.395.890 Rp.3.356.686.575
53 Rp.47.102.585 Rp.12.836.410 Rp.34.266.175 Rp.3.343.850.165
54 Rp.47.102.585 Rp.12.967.448 Rp.34.135.137 Rp.3.330.882.717
55 Rp.47.102.585 Rp.13.099.824 Rp.34.002.761 Rp.3.317.782.893
56 Rp.47.102.585 Rp.13.233.551 Rp.33.869.034 Rp.3.304.549.342
57 Rp.47.102.585 Rp.13.368.644 Rp.33.733.941 Rp.3.291.180.698
58 Rp.47.102.585 Rp.13.505.115 Rp.33.597.470 Rp.3.277.675.583
59 Rp.47.102.585 Rp.13.642.980 Rp.33.459.605 Rp.3.264.032.603
60 Rp.47.102.585 Rp.13.782.252 Rp.33.320.333 Rp.3.250.250.351
61 Rp.47.102.585 Rp.13.922.946 Rp.33.179.639 Rp.3.236.327.405
62 Rp.47.102.585 Rp.14.065.076 Rp.33.037.509 Rp.3.222.262.329
63 Rp.47.102.585 Rp.14.208.657 Rp.32.893.928 Rp.3.208.053.672
64 Rp.47.102.585 Rp.14.353.704 Rp.32.748.881 Rp.3.193.699.968
65 Rp.47.102.585 Rp.14.500.231 Rp.32.602.354 Rp.3.179.199.737
66 Rp.47.102.585 Rp.14.648.254 Rp.32.454.331 Rp.3.164.551.483
67 Rp.47.102.585 Rp.14.797.789 Rp.32.304.796 Rp.3.149.753.694
68 Rp.47.102.585 Rp.14.948.849 Rp.32.153.736 Rp.3.134.804.845
69 Rp.47.102.585 Rp.15.101.452 Rp.32.001.133 Rp.3.119.703.393
70 Rp.47.102.585 Rp.15.255.613 Rp.31.846.972 Rp.3.104.447.780
71 Rp.47.102.585 Rp.15.411.347 Rp.31.691.238 Rp.3.089.036.433
72 Rp.47.102.585 Rp.15.568.671 Rp.31.533.914 Rp.3.073.467.762
73 Rp.47.102.585 Rp.15.727.602 Rp.31.374.983 Rp.3.057.740.160
74 Rp.47.102.585 Rp.15.888.154 Rp.31.214.431 Rp.3.041.852.006
75 Rp.47.102.585 Rp.16.050.346 Rp.31.052.239 Rp.3.025.801.660
76 Rp.47.102.585 Rp.16.214.193 Rp.30.888.392 Rp.3.009.587.467
77 Rp.47.102.585 Rp.16.379.713 Rp.30.722.872 Rp.2.993.207.754
78 Rp.47.102.585 Rp.16.546.923 Rp.30.555.662 Rp.2.976.660.831
79 Rp.47.102.585 Rp.16.715.839 Rp.30.386.746 Rp.2.959.944.992
80 Rp.47.102.585 Rp.16.886.480 Rp.30.216.105 Rp.2.943.058.512
81 Rp.47.102.585 Rp.17.058.863 Rp.30.043.722 Rp.2.925.999.649
82 Rp.47.102.585 Rp.17.233.005 Rp.29.869.580 Rp.2.908.766.644
83 Rp.47.102.585 Rp.17.408.926 Rp.29.693.659 Rp.2.891.357.718
84 Rp.47.102.585 Rp.17.586.642 Rp.29.515.943 Rp.2.873.771.076
85 Rp.47.102.585 Rp.17.766.172 Rp.29.336.413 Rp.2.856.004.904
86 Rp.47.102.585 Rp.17.947.535 Rp.29.155.050 Rp.2.838.057.369
87 Rp.47.102.585 Rp.18.130.749 Rp.28.971.836 Rp.2.819.926.620
88 Rp.47.102.585 Rp.18.315.834 Rp.28.786.751 Rp.2.801.610.786
89 Rp.47.102.585 Rp.18.502.808 Rp.28.599.777 Rp.2.783.107.978
90 Rp.47.102.585 Rp.18.691.691 Rp.28.410.894 Rp.2.764.416.287
91 Rp.47.102.585 Rp.18.882.502 Rp.28.220.083 Rp.2.745.533.785
92 Rp.47.102.585 Rp.19.075.261 Rp.28.027.324 Rp.2.726.458.524
93 Rp.47.102.585 Rp.19.269.988 Rp.27.832.597 Rp.2.707.188.536
94 Rp.47.102.585 Rp.19.466.702 Rp.27.635.883 Rp.2.687.721.834
95 Rp.47.102.585 Rp.19.665.425 Rp.27.437.160 Rp.2.668.056.409
96 Rp.47.102.585 Rp.19.866.176 Rp.27.236.409 Rp.2.648.190.233
97 Rp.47.102.585 Rp.20.068.976 Rp.27.033.609 Rp.2.628.121.257
98 Rp.47.102.585 Rp.20.273.847 Rp.26.828.738 Rp.2.607.847.410
99 Rp.47.102.585 Rp.20.480.809 Rp.26.621.776 Rp.2.587.366.601
100 Rp.47.102.585 Rp.20.689.884 Rp.26.412.701 Rp.2.566.676.717
101 Rp.47.102.585 Rp.20.901.094 Rp.26.201.491 Rp.2.545.775.623
102 Rp.47.102.585 Rp.21.114.459 Rp.25.988.126 Rp.2.524.661.164
103 Rp.47.102.585 Rp.21.330.002 Rp.25.772.583 Rp.2.503.331.162
104 Rp.47.102.585 Rp.21.547.746 Rp.25.554.839 Rp.2.481.783.416
105 Rp.47.102.585 Rp.21.767.713 Rp.25.334.872 Rp.2.460.015.703
106 Rp.47.102.585 Rp.21.989.925 Rp.25.112.660 Rp.2.438.025.778
107 Rp.47.102.585 Rp.22.214.405 Rp.24.888.180 Rp.2.415.811.373
108 Rp.47.102.585 Rp.22.441.177 Rp.24.661.408 Rp.2.393.370.196
109 Rp.47.102.585 Rp.22.670.264 Rp.24.432.321 Rp.2.370.699.932
110 Rp.47.102.585 Rp.22.901.690 Rp.24.200.895 Rp.2.347.798.242
111 Rp.47.102.585 Rp.23.135.478 Rp.23.967.107 Rp.2.324.662.764
112 Rp.47.102.585 Rp.23.371.653 Rp.23.730.932 Rp.2.301.291.111
113 Rp.47.102.585 Rp.23.610.238 Rp.23.492.347 Rp.2.277.680.873
114 Rp.47.102.585 Rp.23.851.259 Rp.23.251.326 Rp.2.253.829.614
115 Rp.47.102.585 Rp.24.094.741 Rp.23.007.844 Rp.2.229.734.873
116 Rp.47.102.585 Rp.24.340.708 Rp.22.761.877 Rp.2.205.394.165
117 Rp.47.102.585 Rp.24.589.186 Rp.22.513.399 Rp.2.180.804.979
118 Rp.47.102.585 Rp.24.840.201 Rp.22.262.384 Rp.2.155.964.778
119 Rp.47.102.585 Rp.25.093.778 Rp.22.008.807 Rp.2.130.871.000
120 Rp.47.102.585 Rp.25.349.944 Rp.21.752.641 Rp.2.105.521.056
121 Rp.47.102.585 Rp.25.608.724 Rp.21.493.861 Rp.2.079.912.332
122 Rp.47.102.585 Rp.25.870.147 Rp.21.232.438 Rp.2.054.042.185
123 Rp.47.102.585 Rp.26.134.238 Rp.20.968.347 Rp.2.027.907.947
124 Rp.47.102.585 Rp.26.401.025 Rp.20.701.560 Rp.2.001.506.922
125 Rp.47.102.585 Rp.26.670.535 Rp.20.432.050 Rp.1.974.836.387
126 Rp.47.102.585 Rp.26.942.797 Rp.20.159.788 Rp.1.947.893.590
127 Rp.47.102.585 Rp.27.217.838 Rp.19.884.747 Rp.1.920.675.752
128 Rp.47.102.585 Rp.27.495.687 Rp.19.606.898 Rp.1.893.180.065
129 Rp.47.102.585 Rp.27.776.372 Rp.19.326.213 Rp.1.865.403.693
130 Rp.47.102.585 Rp.28.059.922 Rp.19.042.663 Rp.1.837.343.771
131 Rp.47.102.585 Rp.28.346.367 Rp.18.756.218 Rp.1.808.997.404
132 Rp.47.102.585 Rp.28.635.737 Rp.18.466.848 Rp.1.780.361.667
133 Rp.47.102.585 Rp.28.928.060 Rp.18.174.525 Rp.1.751.433.607
134 Rp.47.102.585 Rp.29.223.367 Rp.17.879.218 Rp.1.722.210.240
135 Rp.47.102.585 Rp.29.521.689 Rp.17.580.896 Rp.1.692.688.551
136 Rp.47.102.585 Rp.29.823.056 Rp.17.279.529 Rp.1.662.865.495
137 Rp.47.102.585 Rp.30.127.500 Rp.16.975.085 Rp.1.632.737.995
138 Rp.47.102.585 Rp.30.435.051 Rp.16.667.534 Rp.1.602.302.944
139 Rp.47.102.585 Rp.30.745.742 Rp.16.356.843 Rp.1.571.557.202
140 Rp.47.102.585 Rp.31.059.605 Rp.16.042.980 Rp.1.540.497.597
141 Rp.47.102.585 Rp.31.376.672 Rp.15.725.913 Rp.1.509.120.925
142 Rp.47.102.585 Rp.31.696.976 Rp.15.405.609 Rp.1.477.423.949
143 Rp.47.102.585 Rp.32.020.549 Rp.15.082.036 Rp.1.445.403.400
144 Rp.47.102.585 Rp.32.347.425 Rp.14.755.160 Rp.1.413.055.975
145 Rp.47.102.585 Rp.32.677.639 Rp.14.424.946 Rp.1.380.378.336
146 Rp.47.102.585 Rp.33.011.223 Rp.14.091.362 Rp.1.347.367.113
147 Rp.47.102.585 Rp.33.348.212 Rp.13.754.373 Rp.1.314.018.901
148 Rp.47.102.585 Rp.33.688.642 Rp.13.413.943 Rp.1.280.330.259
149 Rp.47.102.585 Rp.34.032.547 Rp.13.070.038 Rp.1.246.297.712
150 Rp.47.102.585 Rp.34.379.963 Rp.12.722.622 Rp.1.211.917.749
151 Rp.47.102.585 Rp.34.730.925 Rp.12.371.660 Rp.1.177.186.824
152 Rp.47.102.585 Rp.35.085.470 Rp.12.017.115 Rp.1.142.101.354
153 Rp.47.102.585 Rp.35.443.634 Rp.11.658.951 Rp.1.106.657.720
154 Rp.47.102.585 Rp.35.805.454 Rp.11.297.131 Rp.1.070.852.266
155 Rp.47.102.585 Rp.36.170.968 Rp.10.931.617 Rp.1.034.681.298
156 Rp.47.102.585 Rp.36.540.213 Rp.10.562.372 Rp.998.141.085
157 Rp.47.102.585 Rp.36.913.228 Rp.10.189.357 Rp.961.227.857
158 Rp.47.102.585 Rp.37.290.051 Rp.9.812.534 Rp.923.937.806
159 Rp.47.102.585 Rp.37.670.720 Rp.9.431.865 Rp.886.267.086
160 Rp.47.102.585 Rp.38.055.275 Rp.9.047.310 Rp.848.211.811
161 Rp.47.102.585 Rp.38.443.756 Rp.8.658.829 Rp.809.768.055
162 Rp.47.102.585 Rp.38.836.203 Rp.8.266.382 Rp.770.931.852
163 Rp.47.102.585 Rp.39.232.656 Rp.7.869.929 Rp.731.699.196
164 Rp.47.102.585 Rp.39.633.156 Rp.7.469.429 Rp.692.066.040
165 Rp.47.102.585 Rp.40.037.744 Rp.7.064.841 Rp.652.028.296
166 Rp.47.102.585 Rp.40.446.463 Rp.6.656.122 Rp.611.581.833
167 Rp.47.102.585 Rp.40.859.354 Rp.6.243.231 Rp.570.722.479
168 Rp.47.102.585 Rp.41.276.460 Rp.5.826.125 Rp.529.446.019
169 Rp.47.102.585 Rp.41.697.824 Rp.5.404.761 Rp.487.748.195
170 Rp.47.102.585 Rp.42.123.489 Rp.4.979.096 Rp.445.624.706
171 Rp.47.102.585 Rp.42.553.499 Rp.4.549.086 Rp.403.071.207
172 Rp.47.102.585 Rp.42.987.900 Rp.4.114.685 Rp.360.083.307
173 Rp.47.102.585 Rp.43.426.735 Rp.3.675.850 Rp.316.656.572
174 Rp.47.102.585 Rp.43.870.049 Rp.3.232.536 Rp.272.786.523
175 Rp.47.102.585 Rp.44.317.889 Rp.2.784.696 Rp.228.468.634
176 Rp.47.102.585 Rp.44.770.301 Rp.2.332.284 Rp.183.698.333
177 Rp.47.102.585 Rp.45.227.331 Rp.1.875.254 Rp.138.471.002
178 Rp.47.102.585 Rp.45.689.027 Rp.1.413.558 Rp.92.781.975
179 Rp.47.102.585 Rp.46.155.436 Rp.947.149 Rp.46.626.539
180 Rp.47.102.585 Rp.46.626.539 Rp.475.979 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp7,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp7,9mily
    • 6
    • 3
    • 234
    • 400
    Lihat Rincian
    Rp7,9mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp465jt
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp465jt
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp465jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp3,2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp3,2mily
    • 3
    • 2
    • 170
    • 170
    Lihat Rincian
    Rp3,2mily
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp9mily
    • 4
    • 3
    • 300
    • 200
    Lihat Rincian
    Rp9mily
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp230jt/thn
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp230jt/thn
    • 1
    • 500
    • 300
    Lihat Rincian
    Rp230jt/thn
  • GEDUNG BERTINGKAT Dijual
    di Jakarta Selatan
    Rp135mily
    GEDUNG BERTINGKAT Dijual
    di Jakarta Selatan
    Rp135mily
    • 965
    • 6150
    Lihat Rincian
    Rp135mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp3,1mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp3,1mily
    • 2
    • 1
    • 102
    Lihat Rincian
    Rp3,1mily

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