Perumahan Depok Maharaja

rumah di depok maharaja

Depok Maharaja Jl. Depok Maharaja Pancoran Mas Depok Jawa Barat

Rp365jt
KPR: 3,04jt/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.365.000.000 Dana Tunai yang Harus Disiapkan Rp.109.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.292.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.049.136 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.473.221 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.317.912.691
Total Pembayaran
Rp.722.332.691 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.292.000.000
1 Rp.3.049.136 Rp.737.469 Rp.2.311.667 Rp.291.262.531
2 Rp.3.049.136 Rp.743.308 Rp.2.305.828 Rp.290.519.223
3 Rp.3.049.136 Rp.749.192 Rp.2.299.944 Rp.289.770.031
4 Rp.3.049.136 Rp.755.123 Rp.2.294.013 Rp.289.014.908
5 Rp.3.049.136 Rp.761.101 Rp.2.288.035 Rp.288.253.807
6 Rp.3.049.136 Rp.767.127 Rp.2.282.009 Rp.287.486.680
7 Rp.3.049.136 Rp.773.200 Rp.2.275.936 Rp.286.713.480
8 Rp.3.049.136 Rp.779.321 Rp.2.269.815 Rp.285.934.159
9 Rp.3.049.136 Rp.785.491 Rp.2.263.645 Rp.285.148.668
10 Rp.3.049.136 Rp.791.709 Rp.2.257.427 Rp.284.356.959
11 Rp.3.049.136 Rp.797.977 Rp.2.251.159 Rp.283.558.982
12 Rp.3.049.136 Rp.804.294 Rp.2.244.842 Rp.282.754.688
13 Rp.3.049.136 Rp.810.661 Rp.2.238.475 Rp.281.944.027
14 Rp.3.049.136 Rp.817.079 Rp.2.232.057 Rp.281.126.948
15 Rp.3.049.136 Rp.823.548 Rp.2.225.588 Rp.280.303.400
16 Rp.3.049.136 Rp.830.067 Rp.2.219.069 Rp.279.473.333
17 Rp.3.049.136 Rp.836.639 Rp.2.212.497 Rp.278.636.694
18 Rp.3.049.136 Rp.843.262 Rp.2.205.874 Rp.277.793.432
19 Rp.3.049.136 Rp.849.938 Rp.2.199.198 Rp.276.943.494
20 Rp.3.049.136 Rp.856.667 Rp.2.192.469 Rp.276.086.827
21 Rp.3.049.136 Rp.863.449 Rp.2.185.687 Rp.275.223.378
22 Rp.3.049.136 Rp.870.284 Rp.2.178.852 Rp.274.353.094
23 Rp.3.049.136 Rp.877.174 Rp.2.171.962 Rp.273.475.920
24 Rp.3.049.136 Rp.884.118 Rp.2.165.018 Rp.272.591.802
25 Rp.3.049.136 Rp.891.118 Rp.2.158.018 Rp.271.700.684
26 Rp.3.049.136 Rp.898.172 Rp.2.150.964 Rp.270.802.512
27 Rp.3.049.136 Rp.905.283 Rp.2.143.853 Rp.269.897.229
28 Rp.3.049.136 Rp.912.450 Rp.2.136.686 Rp.268.984.779
29 Rp.3.049.136 Rp.919.673 Rp.2.129.463 Rp.268.065.106
30 Rp.3.049.136 Rp.926.954 Rp.2.122.182 Rp.267.138.152
31 Rp.3.049.136 Rp.934.292 Rp.2.114.844 Rp.266.203.860
32 Rp.3.049.136 Rp.941.689 Rp.2.107.447 Rp.265.262.171
33 Rp.3.049.136 Rp.949.144 Rp.2.099.992 Rp.264.313.027
34 Rp.3.049.136 Rp.956.658 Rp.2.092.478 Rp.263.356.369
35 Rp.3.049.136 Rp.964.231 Rp.2.084.905 Rp.262.392.138
36 Rp.3.049.136 Rp.971.865 Rp.2.077.271 Rp.261.420.273
37 Rp.3.473.221 Rp.804.556 Rp.2.668.665 Rp.260.615.717
38 Rp.3.473.221 Rp.812.769 Rp.2.660.452 Rp.259.802.948
39 Rp.3.473.221 Rp.821.066 Rp.2.652.155 Rp.258.981.882
40 Rp.3.473.221 Rp.829.448 Rp.2.643.773 Rp.258.152.434
41 Rp.3.473.221 Rp.837.915 Rp.2.635.306 Rp.257.314.519
42 Rp.3.473.221 Rp.846.469 Rp.2.626.752 Rp.256.468.050
43 Rp.3.473.221 Rp.855.110 Rp.2.618.111 Rp.255.612.940
44 Rp.3.473.221 Rp.863.839 Rp.2.609.382 Rp.254.749.101
45 Rp.3.473.221 Rp.872.657 Rp.2.600.564 Rp.253.876.444
46 Rp.3.473.221 Rp.881.566 Rp.2.591.655 Rp.252.994.878
47 Rp.3.473.221 Rp.890.565 Rp.2.582.656 Rp.252.104.313
48 Rp.3.473.221 Rp.899.656 Rp.2.573.565 Rp.251.204.657
49 Rp.3.473.221 Rp.908.840 Rp.2.564.381 Rp.250.295.817
50 Rp.3.473.221 Rp.918.118 Rp.2.555.103 Rp.249.377.699
51 Rp.3.473.221 Rp.927.490 Rp.2.545.731 Rp.248.450.209
52 Rp.3.473.221 Rp.936.958 Rp.2.536.263 Rp.247.513.251
53 Rp.3.473.221 Rp.946.523 Rp.2.526.698 Rp.246.566.728
54 Rp.3.473.221 Rp.956.186 Rp.2.517.035 Rp.245.610.542
55 Rp.3.473.221 Rp.965.947 Rp.2.507.274 Rp.244.644.595
56 Rp.3.473.221 Rp.975.807 Rp.2.497.414 Rp.243.668.788
57 Rp.3.473.221 Rp.985.769 Rp.2.487.452 Rp.242.683.019
58 Rp.3.473.221 Rp.995.832 Rp.2.477.389 Rp.241.687.187
59 Rp.3.473.221 Rp.1.005.998 Rp.2.467.223 Rp.240.681.189
60 Rp.3.473.221 Rp.1.016.267 Rp.2.456.954 Rp.239.664.922
61 Rp.3.473.221 Rp.1.026.642 Rp.2.446.579 Rp.238.638.280
62 Rp.3.473.221 Rp.1.037.122 Rp.2.436.099 Rp.237.601.158
63 Rp.3.473.221 Rp.1.047.709 Rp.2.425.512 Rp.236.553.449
64 Rp.3.473.221 Rp.1.058.405 Rp.2.414.816 Rp.235.495.044
65 Rp.3.473.221 Rp.1.069.209 Rp.2.404.012 Rp.234.425.835
66 Rp.3.473.221 Rp.1.080.124 Rp.2.393.097 Rp.233.345.711
67 Rp.3.473.221 Rp.1.091.150 Rp.2.382.071 Rp.232.254.561
68 Rp.3.473.221 Rp.1.102.289 Rp.2.370.932 Rp.231.152.272
69 Rp.3.473.221 Rp.1.113.542 Rp.2.359.679 Rp.230.038.730
70 Rp.3.473.221 Rp.1.124.909 Rp.2.348.312 Rp.228.913.821
71 Rp.3.473.221 Rp.1.136.392 Rp.2.336.829 Rp.227.777.429
72 Rp.3.473.221 Rp.1.147.993 Rp.2.325.228 Rp.226.629.436
73 Rp.3.473.221 Rp.1.159.712 Rp.2.313.509 Rp.225.469.724
74 Rp.3.473.221 Rp.1.171.551 Rp.2.301.670 Rp.224.298.173
75 Rp.3.473.221 Rp.1.183.510 Rp.2.289.711 Rp.223.114.663
76 Rp.3.473.221 Rp.1.195.592 Rp.2.277.629 Rp.221.919.071
77 Rp.3.473.221 Rp.1.207.797 Rp.2.265.424 Rp.220.711.274
78 Rp.3.473.221 Rp.1.220.127 Rp.2.253.094 Rp.219.491.147
79 Rp.3.473.221 Rp.1.232.582 Rp.2.240.639 Rp.218.258.565
80 Rp.3.473.221 Rp.1.245.165 Rp.2.228.056 Rp.217.013.400
81 Rp.3.473.221 Rp.1.257.876 Rp.2.215.345 Rp.215.755.524
82 Rp.3.473.221 Rp.1.270.717 Rp.2.202.504 Rp.214.484.807
83 Rp.3.473.221 Rp.1.283.689 Rp.2.189.532 Rp.213.201.118
84 Rp.3.473.221 Rp.1.296.793 Rp.2.176.428 Rp.211.904.325
85 Rp.3.473.221 Rp.1.310.031 Rp.2.163.190 Rp.210.594.294
86 Rp.3.473.221 Rp.1.323.404 Rp.2.149.817 Rp.209.270.890
87 Rp.3.473.221 Rp.1.336.914 Rp.2.136.307 Rp.207.933.976
88 Rp.3.473.221 Rp.1.350.562 Rp.2.122.659 Rp.206.583.414
89 Rp.3.473.221 Rp.1.364.349 Rp.2.108.872 Rp.205.219.065
90 Rp.3.473.221 Rp.1.378.276 Rp.2.094.945 Rp.203.840.789
91 Rp.3.473.221 Rp.1.392.346 Rp.2.080.875 Rp.202.448.443
92 Rp.3.473.221 Rp.1.406.560 Rp.2.066.661 Rp.201.041.883
93 Rp.3.473.221 Rp.1.420.918 Rp.2.052.303 Rp.199.620.965
94 Rp.3.473.221 Rp.1.435.424 Rp.2.037.797 Rp.198.185.541
95 Rp.3.473.221 Rp.1.450.077 Rp.2.023.144 Rp.196.735.464
96 Rp.3.473.221 Rp.1.464.880 Rp.2.008.341 Rp.195.270.584
97 Rp.3.473.221 Rp.1.479.834 Rp.1.993.387 Rp.193.790.750
98 Rp.3.473.221 Rp.1.494.940 Rp.1.978.281 Rp.192.295.810
99 Rp.3.473.221 Rp.1.510.201 Rp.1.963.020 Rp.190.785.609
100 Rp.3.473.221 Rp.1.525.618 Rp.1.947.603 Rp.189.259.991
101 Rp.3.473.221 Rp.1.541.192 Rp.1.932.029 Rp.187.718.799
102 Rp.3.473.221 Rp.1.556.925 Rp.1.916.296 Rp.186.161.874
103 Rp.3.473.221 Rp.1.572.819 Rp.1.900.402 Rp.184.589.055
104 Rp.3.473.221 Rp.1.588.874 Rp.1.884.347 Rp.183.000.181
105 Rp.3.473.221 Rp.1.605.094 Rp.1.868.127 Rp.181.395.087
106 Rp.3.473.221 Rp.1.621.479 Rp.1.851.742 Rp.179.773.608
107 Rp.3.473.221 Rp.1.638.032 Rp.1.835.189 Rp.178.135.576
108 Rp.3.473.221 Rp.1.654.754 Rp.1.818.467 Rp.176.480.822
109 Rp.3.473.221 Rp.1.671.646 Rp.1.801.575 Rp.174.809.176
110 Rp.3.473.221 Rp.1.688.711 Rp.1.784.510 Rp.173.120.465
111 Rp.3.473.221 Rp.1.705.950 Rp.1.767.271 Rp.171.414.515
112 Rp.3.473.221 Rp.1.723.364 Rp.1.749.857 Rp.169.691.151
113 Rp.3.473.221 Rp.1.740.957 Rp.1.732.264 Rp.167.950.194
114 Rp.3.473.221 Rp.1.758.729 Rp.1.714.492 Rp.166.191.465
115 Rp.3.473.221 Rp.1.776.683 Rp.1.696.538 Rp.164.414.782
116 Rp.3.473.221 Rp.1.794.820 Rp.1.678.401 Rp.162.619.962
117 Rp.3.473.221 Rp.1.813.142 Rp.1.660.079 Rp.160.806.820
118 Rp.3.473.221 Rp.1.831.651 Rp.1.641.570 Rp.158.975.169
119 Rp.3.473.221 Rp.1.850.349 Rp.1.622.872 Rp.157.124.820
120 Rp.3.473.221 Rp.1.869.238 Rp.1.603.983 Rp.155.255.582
121 Rp.3.473.221 Rp.1.888.320 Rp.1.584.901 Rp.153.367.262
122 Rp.3.473.221 Rp.1.907.597 Rp.1.565.624 Rp.151.459.665
123 Rp.3.473.221 Rp.1.927.070 Rp.1.546.151 Rp.149.532.595
124 Rp.3.473.221 Rp.1.946.742 Rp.1.526.479 Rp.147.585.853
125 Rp.3.473.221 Rp.1.966.615 Rp.1.506.606 Rp.145.619.238
126 Rp.3.473.221 Rp.1.986.691 Rp.1.486.530 Rp.143.632.547
127 Rp.3.473.221 Rp.2.006.972 Rp.1.466.249 Rp.141.625.575
128 Rp.3.473.221 Rp.2.027.460 Rp.1.445.761 Rp.139.598.115
129 Rp.3.473.221 Rp.2.048.157 Rp.1.425.064 Rp.137.549.958
130 Rp.3.473.221 Rp.2.069.065 Rp.1.404.156 Rp.135.480.893
131 Rp.3.473.221 Rp.2.090.187 Rp.1.383.034 Rp.133.390.706
132 Rp.3.473.221 Rp.2.111.524 Rp.1.361.697 Rp.131.279.182
133 Rp.3.473.221 Rp.2.133.079 Rp.1.340.142 Rp.129.146.103
134 Rp.3.473.221 Rp.2.154.855 Rp.1.318.366 Rp.126.991.248
135 Rp.3.473.221 Rp.2.176.852 Rp.1.296.369 Rp.124.814.396
136 Rp.3.473.221 Rp.2.199.074 Rp.1.274.147 Rp.122.615.322
137 Rp.3.473.221 Rp.2.221.523 Rp.1.251.698 Rp.120.393.799
138 Rp.3.473.221 Rp.2.244.201 Rp.1.229.020 Rp.118.149.598
139 Rp.3.473.221 Rp.2.267.111 Rp.1.206.110 Rp.115.882.487
140 Rp.3.473.221 Rp.2.290.254 Rp.1.182.967 Rp.113.592.233
141 Rp.3.473.221 Rp.2.313.634 Rp.1.159.587 Rp.111.278.599
142 Rp.3.473.221 Rp.2.337.252 Rp.1.135.969 Rp.108.941.347
143 Rp.3.473.221 Rp.2.361.111 Rp.1.112.110 Rp.106.580.236
144 Rp.3.473.221 Rp.2.385.214 Rp.1.088.007 Rp.104.195.022
145 Rp.3.473.221 Rp.2.409.563 Rp.1.063.658 Rp.101.785.459
146 Rp.3.473.221 Rp.2.434.161 Rp.1.039.060 Rp.99.351.298
147 Rp.3.473.221 Rp.2.459.010 Rp.1.014.211 Rp.96.892.288
148 Rp.3.473.221 Rp.2.484.112 Rp.989.109 Rp.94.408.176
149 Rp.3.473.221 Rp.2.509.471 Rp.963.750 Rp.91.898.705
150 Rp.3.473.221 Rp.2.535.088 Rp.938.133 Rp.89.363.617
151 Rp.3.473.221 Rp.2.560.967 Rp.912.254 Rp.86.802.650
152 Rp.3.473.221 Rp.2.587.111 Rp.886.110 Rp.84.215.539
153 Rp.3.473.221 Rp.2.613.521 Rp.859.700 Rp.81.602.018
154 Rp.3.473.221 Rp.2.640.200 Rp.833.021 Rp.78.961.818
155 Rp.3.473.221 Rp.2.667.152 Rp.806.069 Rp.76.294.666
156 Rp.3.473.221 Rp.2.694.380 Rp.778.841 Rp.73.600.286
157 Rp.3.473.221 Rp.2.721.885 Rp.751.336 Rp.70.878.401
158 Rp.3.473.221 Rp.2.749.671 Rp.723.550 Rp.68.128.730
159 Rp.3.473.221 Rp.2.777.740 Rp.695.481 Rp.65.350.990
160 Rp.3.473.221 Rp.2.806.096 Rp.667.125 Rp.62.544.894
161 Rp.3.473.221 Rp.2.834.742 Rp.638.479 Rp.59.710.152
162 Rp.3.473.221 Rp.2.863.680 Rp.609.541 Rp.56.846.472
163 Rp.3.473.221 Rp.2.892.913 Rp.580.308 Rp.53.953.559
164 Rp.3.473.221 Rp.2.922.445 Rp.550.776 Rp.51.031.114
165 Rp.3.473.221 Rp.2.952.278 Rp.520.943 Rp.48.078.836
166 Rp.3.473.221 Rp.2.982.416 Rp.490.805 Rp.45.096.420
167 Rp.3.473.221 Rp.3.012.862 Rp.460.359 Rp.42.083.558
168 Rp.3.473.221 Rp.3.043.618 Rp.429.603 Rp.39.039.940
169 Rp.3.473.221 Rp.3.074.688 Rp.398.533 Rp.35.965.252
170 Rp.3.473.221 Rp.3.106.076 Rp.367.145 Rp.32.859.176
171 Rp.3.473.221 Rp.3.137.784 Rp.335.437 Rp.29.721.392
172 Rp.3.473.221 Rp.3.169.815 Rp.303.406 Rp.26.551.577
173 Rp.3.473.221 Rp.3.202.174 Rp.271.047 Rp.23.349.403
174 Rp.3.473.221 Rp.3.234.863 Rp.238.358 Rp.20.114.540
175 Rp.3.473.221 Rp.3.267.885 Rp.205.336 Rp.16.846.655
176 Rp.3.473.221 Rp.3.301.245 Rp.171.976 Rp.13.545.410
177 Rp.3.473.221 Rp.3.334.945 Rp.138.276 Rp.10.210.465
178 Rp.3.473.221 Rp.3.368.989 Rp.104.232 Rp.6.841.476
179 Rp.3.473.221 Rp.3.403.381 Rp.69.840 Rp.3.438.095
180 Rp.3.473.221 Rp.3.438.095 Rp.35.097 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp700jt
    RUMAH Dijual
    di Depok
    Rp700jt
    • 2
    • 1
    • 120
    • 58
    Lihat Rincian
    Rp700jt
  • RUMAH Dijual
    di Depok
    Rp5,5mily
    RUMAH Dijual
    di Depok
    Rp5,5mily
    • 5
    • 4
    • 470
    • 350
    Lihat Rincian
    Rp5,5mily
  • RUMAH Dijual
    di Depok
    Rp1,5mily
    RUMAH Dijual
    di Depok
    Rp1,5mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,5mily
  • 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 Disewa
    di Depok
    Rp650rb/bln
    RUMAH Disewa
    di Depok
    Rp650rb/bln
    • 1
    • 1
    • 250
    • 24
    Lihat Rincian
    Rp650rb/bln
  • RUMAH Dijual
    di Depok
    Rp385jt
    RUMAH Dijual
    di Depok
    Rp385jt
    • 2
    • 1
    • 90
    • 36
    Lihat Rincian
    Rp385jt
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt

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