rumah nyaman tentram asri dan sangat sejuk

bandorasa kulon, cilimus bandorasa kulon Kuningan Jawa Barat

Rp700jt
KPR: 5,84jt/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.700.000.000 Dana Tunai yang Harus Disiapkan Rp.210.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.560.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.847.658 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.660.972 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.609.695.547
Total Pembayaran
Rp.1.385.295.547 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.560.000.000
1 Rp.5.847.658 Rp.1.414.325 Rp.4.433.333 Rp.558.585.675
2 Rp.5.847.658 Rp.1.425.521 Rp.4.422.137 Rp.557.160.154
3 Rp.5.847.658 Rp.1.436.807 Rp.4.410.851 Rp.555.723.347
4 Rp.5.847.658 Rp.1.448.182 Rp.4.399.476 Rp.554.275.165
5 Rp.5.847.658 Rp.1.459.646 Rp.4.388.012 Rp.552.815.519
6 Rp.5.847.658 Rp.1.471.202 Rp.4.376.456 Rp.551.344.317
7 Rp.5.847.658 Rp.1.482.849 Rp.4.364.809 Rp.549.861.468
8 Rp.5.847.658 Rp.1.494.588 Rp.4.353.070 Rp.548.366.880
9 Rp.5.847.658 Rp.1.506.420 Rp.4.341.238 Rp.546.860.460
10 Rp.5.847.658 Rp.1.518.346 Rp.4.329.312 Rp.545.342.114
11 Rp.5.847.658 Rp.1.530.366 Rp.4.317.292 Rp.543.811.748
12 Rp.5.847.658 Rp.1.542.482 Rp.4.305.176 Rp.542.269.266
13 Rp.5.847.658 Rp.1.554.693 Rp.4.292.965 Rp.540.714.573
14 Rp.5.847.658 Rp.1.567.001 Rp.4.280.657 Rp.539.147.572
15 Rp.5.847.658 Rp.1.579.406 Rp.4.268.252 Rp.537.568.166
16 Rp.5.847.658 Rp.1.591.910 Rp.4.255.748 Rp.535.976.256
17 Rp.5.847.658 Rp.1.604.513 Rp.4.243.145 Rp.534.371.743
18 Rp.5.847.658 Rp.1.617.215 Rp.4.230.443 Rp.532.754.528
19 Rp.5.847.658 Rp.1.630.018 Rp.4.217.640 Rp.531.124.510
20 Rp.5.847.658 Rp.1.642.922 Rp.4.204.736 Rp.529.481.588
21 Rp.5.847.658 Rp.1.655.929 Rp.4.191.729 Rp.527.825.659
22 Rp.5.847.658 Rp.1.669.038 Rp.4.178.620 Rp.526.156.621
23 Rp.5.847.658 Rp.1.682.251 Rp.4.165.407 Rp.524.474.370
24 Rp.5.847.658 Rp.1.695.569 Rp.4.152.089 Rp.522.778.801
25 Rp.5.847.658 Rp.1.708.992 Rp.4.138.666 Rp.521.069.809
26 Rp.5.847.658 Rp.1.722.522 Rp.4.125.136 Rp.519.347.287
27 Rp.5.847.658 Rp.1.736.159 Rp.4.111.499 Rp.517.611.128
28 Rp.5.847.658 Rp.1.749.903 Rp.4.097.755 Rp.515.861.225
29 Rp.5.847.658 Rp.1.763.757 Rp.4.083.901 Rp.514.097.468
30 Rp.5.847.658 Rp.1.777.720 Rp.4.069.938 Rp.512.319.748
31 Rp.5.847.658 Rp.1.791.793 Rp.4.055.865 Rp.510.527.955
32 Rp.5.847.658 Rp.1.805.978 Rp.4.041.680 Rp.508.721.977
33 Rp.5.847.658 Rp.1.820.276 Rp.4.027.382 Rp.506.901.701
34 Rp.5.847.658 Rp.1.834.686 Rp.4.012.972 Rp.505.067.015
35 Rp.5.847.658 Rp.1.849.211 Rp.3.998.447 Rp.503.217.804
36 Rp.5.847.658 Rp.1.863.850 Rp.3.983.808 Rp.501.353.954
37 Rp.6.660.972 Rp.1.542.984 Rp.5.117.988 Rp.499.810.970
38 Rp.6.660.972 Rp.1.558.735 Rp.5.102.237 Rp.498.252.235
39 Rp.6.660.972 Rp.1.574.647 Rp.5.086.325 Rp.496.677.588
40 Rp.6.660.972 Rp.1.590.722 Rp.5.070.250 Rp.495.086.866
41 Rp.6.660.972 Rp.1.606.960 Rp.5.054.012 Rp.493.479.906
42 Rp.6.660.972 Rp.1.623.365 Rp.5.037.607 Rp.491.856.541
43 Rp.6.660.972 Rp.1.639.936 Rp.5.021.036 Rp.490.216.605
44 Rp.6.660.972 Rp.1.656.677 Rp.5.004.295 Rp.488.559.928
45 Rp.6.660.972 Rp.1.673.589 Rp.4.987.383 Rp.486.886.339
46 Rp.6.660.972 Rp.1.690.674 Rp.4.970.298 Rp.485.195.665
47 Rp.6.660.972 Rp.1.707.933 Rp.4.953.039 Rp.483.487.732
48 Rp.6.660.972 Rp.1.725.368 Rp.4.935.604 Rp.481.762.364
49 Rp.6.660.972 Rp.1.742.981 Rp.4.917.991 Rp.480.019.383
50 Rp.6.660.972 Rp.1.760.774 Rp.4.900.198 Rp.478.258.609
51 Rp.6.660.972 Rp.1.778.749 Rp.4.882.223 Rp.476.479.860
52 Rp.6.660.972 Rp.1.796.907 Rp.4.864.065 Rp.474.682.953
53 Rp.6.660.972 Rp.1.815.250 Rp.4.845.722 Rp.472.867.703
54 Rp.6.660.972 Rp.1.833.781 Rp.4.827.191 Rp.471.033.922
55 Rp.6.660.972 Rp.1.852.501 Rp.4.808.471 Rp.469.181.421
56 Rp.6.660.972 Rp.1.871.412 Rp.4.789.560 Rp.467.310.009
57 Rp.6.660.972 Rp.1.890.516 Rp.4.770.456 Rp.465.419.493
58 Rp.6.660.972 Rp.1.909.815 Rp.4.751.157 Rp.463.509.678
59 Rp.6.660.972 Rp.1.929.311 Rp.4.731.661 Rp.461.580.367
60 Rp.6.660.972 Rp.1.949.006 Rp.4.711.966 Rp.459.631.361
61 Rp.6.660.972 Rp.1.968.902 Rp.4.692.070 Rp.457.662.459
62 Rp.6.660.972 Rp.1.989.001 Rp.4.671.971 Rp.455.673.458
63 Rp.6.660.972 Rp.2.009.305 Rp.4.651.667 Rp.453.664.153
64 Rp.6.660.972 Rp.2.029.817 Rp.4.631.155 Rp.451.634.336
65 Rp.6.660.972 Rp.2.050.538 Rp.4.610.434 Rp.449.583.798
66 Rp.6.660.972 Rp.2.071.471 Rp.4.589.501 Rp.447.512.327
67 Rp.6.660.972 Rp.2.092.617 Rp.4.568.355 Rp.445.419.710
68 Rp.6.660.972 Rp.2.113.979 Rp.4.546.993 Rp.443.305.731
69 Rp.6.660.972 Rp.2.135.559 Rp.4.525.413 Rp.441.170.172
70 Rp.6.660.972 Rp.2.157.360 Rp.4.503.612 Rp.439.012.812
71 Rp.6.660.972 Rp.2.179.383 Rp.4.481.589 Rp.436.833.429
72 Rp.6.660.972 Rp.2.201.631 Rp.4.459.341 Rp.434.631.798
73 Rp.6.660.972 Rp.2.224.106 Rp.4.436.866 Rp.432.407.692
74 Rp.6.660.972 Rp.2.246.810 Rp.4.414.162 Rp.430.160.882
75 Rp.6.660.972 Rp.2.269.746 Rp.4.391.226 Rp.427.891.136
76 Rp.6.660.972 Rp.2.292.917 Rp.4.368.055 Rp.425.598.219
77 Rp.6.660.972 Rp.2.316.324 Rp.4.344.648 Rp.423.281.895
78 Rp.6.660.972 Rp.2.339.969 Rp.4.321.003 Rp.420.941.926
79 Rp.6.660.972 Rp.2.363.857 Rp.4.297.115 Rp.418.578.069
80 Rp.6.660.972 Rp.2.387.988 Rp.4.272.984 Rp.416.190.081
81 Rp.6.660.972 Rp.2.412.365 Rp.4.248.607 Rp.413.777.716
82 Rp.6.660.972 Rp.2.436.991 Rp.4.223.981 Rp.411.340.725
83 Rp.6.660.972 Rp.2.461.869 Rp.4.199.103 Rp.408.878.856
84 Rp.6.660.972 Rp.2.487.000 Rp.4.173.972 Rp.406.391.856
85 Rp.6.660.972 Rp.2.512.388 Rp.4.148.584 Rp.403.879.468
86 Rp.6.660.972 Rp.2.538.036 Rp.4.122.936 Rp.401.341.432
87 Rp.6.660.972 Rp.2.563.945 Rp.4.097.027 Rp.398.777.487
88 Rp.6.660.972 Rp.2.590.118 Rp.4.070.854 Rp.396.187.369
89 Rp.6.660.972 Rp.2.616.559 Rp.4.044.413 Rp.393.570.810
90 Rp.6.660.972 Rp.2.643.270 Rp.4.017.702 Rp.390.927.540
91 Rp.6.660.972 Rp.2.670.253 Rp.3.990.719 Rp.388.257.287
92 Rp.6.660.972 Rp.2.697.512 Rp.3.963.460 Rp.385.559.775
93 Rp.6.660.972 Rp.2.725.049 Rp.3.935.923 Rp.382.834.726
94 Rp.6.660.972 Rp.2.752.868 Rp.3.908.104 Rp.380.081.858
95 Rp.6.660.972 Rp.2.780.970 Rp.3.880.002 Rp.377.300.888
96 Rp.6.660.972 Rp.2.809.359 Rp.3.851.613 Rp.374.491.529
97 Rp.6.660.972 Rp.2.838.038 Rp.3.822.934 Rp.371.653.491
98 Rp.6.660.972 Rp.2.867.009 Rp.3.793.963 Rp.368.786.482
99 Rp.6.660.972 Rp.2.896.277 Rp.3.764.695 Rp.365.890.205
100 Rp.6.660.972 Rp.2.925.843 Rp.3.735.129 Rp.362.964.362
101 Rp.6.660.972 Rp.2.955.711 Rp.3.705.261 Rp.360.008.651
102 Rp.6.660.972 Rp.2.985.884 Rp.3.675.088 Rp.357.022.767
103 Rp.6.660.972 Rp.3.016.365 Rp.3.644.607 Rp.354.006.402
104 Rp.6.660.972 Rp.3.047.157 Rp.3.613.815 Rp.350.959.245
105 Rp.6.660.972 Rp.3.078.263 Rp.3.582.709 Rp.347.880.982
106 Rp.6.660.972 Rp.3.109.687 Rp.3.551.285 Rp.344.771.295
107 Rp.6.660.972 Rp.3.141.432 Rp.3.519.540 Rp.341.629.863
108 Rp.6.660.972 Rp.3.173.500 Rp.3.487.472 Rp.338.456.363
109 Rp.6.660.972 Rp.3.205.897 Rp.3.455.075 Rp.335.250.466
110 Rp.6.660.972 Rp.3.238.623 Rp.3.422.349 Rp.332.011.843
111 Rp.6.660.972 Rp.3.271.684 Rp.3.389.288 Rp.328.740.159
112 Rp.6.660.972 Rp.3.305.083 Rp.3.355.889 Rp.325.435.076
113 Rp.6.660.972 Rp.3.338.822 Rp.3.322.150 Rp.322.096.254
114 Rp.6.660.972 Rp.3.372.906 Rp.3.288.066 Rp.318.723.348
115 Rp.6.660.972 Rp.3.407.338 Rp.3.253.634 Rp.315.316.010
116 Rp.6.660.972 Rp.3.442.121 Rp.3.218.851 Rp.311.873.889
117 Rp.6.660.972 Rp.3.477.259 Rp.3.183.713 Rp.308.396.630
118 Rp.6.660.972 Rp.3.512.756 Rp.3.148.216 Rp.304.883.874
119 Rp.6.660.972 Rp.3.548.616 Rp.3.112.356 Rp.301.335.258
120 Rp.6.660.972 Rp.3.584.841 Rp.3.076.131 Rp.297.750.417
121 Rp.6.660.972 Rp.3.621.436 Rp.3.039.536 Rp.294.128.981
122 Rp.6.660.972 Rp.3.658.405 Rp.3.002.567 Rp.290.470.576
123 Rp.6.660.972 Rp.3.695.752 Rp.2.965.220 Rp.286.774.824
124 Rp.6.660.972 Rp.3.733.479 Rp.2.927.493 Rp.283.041.345
125 Rp.6.660.972 Rp.3.771.592 Rp.2.889.380 Rp.279.269.753
126 Rp.6.660.972 Rp.3.810.093 Rp.2.850.879 Rp.275.459.660
127 Rp.6.660.972 Rp.3.848.988 Rp.2.811.984 Rp.271.610.672
128 Rp.6.660.972 Rp.3.888.280 Rp.2.772.692 Rp.267.722.392
129 Rp.6.660.972 Rp.3.927.973 Rp.2.732.999 Rp.263.794.419
130 Rp.6.660.972 Rp.3.968.071 Rp.2.692.901 Rp.259.826.348
131 Rp.6.660.972 Rp.4.008.578 Rp.2.652.394 Rp.255.817.770
132 Rp.6.660.972 Rp.4.049.499 Rp.2.611.473 Rp.251.768.271
133 Rp.6.660.972 Rp.4.090.838 Rp.2.570.134 Rp.247.677.433
134 Rp.6.660.972 Rp.4.132.598 Rp.2.528.374 Rp.243.544.835
135 Rp.6.660.972 Rp.4.174.785 Rp.2.486.187 Rp.239.370.050
136 Rp.6.660.972 Rp.4.217.403 Rp.2.443.569 Rp.235.152.647
137 Rp.6.660.972 Rp.4.260.455 Rp.2.400.517 Rp.230.892.192
138 Rp.6.660.972 Rp.4.303.948 Rp.2.357.024 Rp.226.588.244
139 Rp.6.660.972 Rp.4.347.884 Rp.2.313.088 Rp.222.240.360
140 Rp.6.660.972 Rp.4.392.268 Rp.2.268.704 Rp.217.848.092
141 Rp.6.660.972 Rp.4.437.106 Rp.2.223.866 Rp.213.410.986
142 Rp.6.660.972 Rp.4.482.402 Rp.2.178.570 Rp.208.928.584
143 Rp.6.660.972 Rp.4.528.159 Rp.2.132.813 Rp.204.400.425
144 Rp.6.660.972 Rp.4.574.384 Rp.2.086.588 Rp.199.826.041
145 Rp.6.660.972 Rp.4.621.081 Rp.2.039.891 Rp.195.204.960
146 Rp.6.660.972 Rp.4.668.255 Rp.1.992.717 Rp.190.536.705
147 Rp.6.660.972 Rp.4.715.910 Rp.1.945.062 Rp.185.820.795
148 Rp.6.660.972 Rp.4.764.051 Rp.1.896.921 Rp.181.056.744
149 Rp.6.660.972 Rp.4.812.684 Rp.1.848.288 Rp.176.244.060
150 Rp.6.660.972 Rp.4.861.814 Rp.1.799.158 Rp.171.382.246
151 Rp.6.660.972 Rp.4.911.445 Rp.1.749.527 Rp.166.470.801
152 Rp.6.660.972 Rp.4.961.583 Rp.1.699.389 Rp.161.509.218
153 Rp.6.660.972 Rp.5.012.232 Rp.1.648.740 Rp.156.496.986
154 Rp.6.660.972 Rp.5.063.399 Rp.1.597.573 Rp.151.433.587
155 Rp.6.660.972 Rp.5.115.087 Rp.1.545.885 Rp.146.318.500
156 Rp.6.660.972 Rp.5.167.304 Rp.1.493.668 Rp.141.151.196
157 Rp.6.660.972 Rp.5.220.054 Rp.1.440.918 Rp.135.931.142
158 Rp.6.660.972 Rp.5.273.342 Rp.1.387.630 Rp.130.657.800
159 Rp.6.660.972 Rp.5.327.174 Rp.1.333.798 Rp.125.330.626
160 Rp.6.660.972 Rp.5.381.555 Rp.1.279.417 Rp.119.949.071
161 Rp.6.660.972 Rp.5.436.492 Rp.1.224.480 Rp.114.512.579
162 Rp.6.660.972 Rp.5.491.989 Rp.1.168.983 Rp.109.020.590
163 Rp.6.660.972 Rp.5.548.053 Rp.1.112.919 Rp.103.472.537
164 Rp.6.660.972 Rp.5.604.690 Rp.1.056.282 Rp.97.867.847
165 Rp.6.660.972 Rp.5.661.904 Rp.999.068 Rp.92.205.943
166 Rp.6.660.972 Rp.5.719.703 Rp.941.269 Rp.86.486.240
167 Rp.6.660.972 Rp.5.778.092 Rp.882.880 Rp.80.708.148
168 Rp.6.660.972 Rp.5.837.076 Rp.823.896 Rp.74.871.072
169 Rp.6.660.972 Rp.5.896.663 Rp.764.309 Rp.68.974.409
170 Rp.6.660.972 Rp.5.956.858 Rp.704.114 Rp.63.017.551
171 Rp.6.660.972 Rp.6.017.668 Rp.643.304 Rp.56.999.883
172 Rp.6.660.972 Rp.6.079.098 Rp.581.874 Rp.50.920.785
173 Rp.6.660.972 Rp.6.141.156 Rp.519.816 Rp.44.779.629
174 Rp.6.660.972 Rp.6.203.847 Rp.457.125 Rp.38.575.782
175 Rp.6.660.972 Rp.6.267.178 Rp.393.794 Rp.32.308.604
176 Rp.6.660.972 Rp.6.331.155 Rp.329.817 Rp.25.977.449
177 Rp.6.660.972 Rp.6.395.786 Rp.265.186 Rp.19.581.663
178 Rp.6.660.972 Rp.6.461.076 Rp.199.896 Rp.13.120.587
179 Rp.6.660.972 Rp.6.527.033 Rp.133.939 Rp.6.593.554
180 Rp.6.660.972 Rp.6.593.554 Rp.67.309 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp425jt
    RUMAH Dijual
    di Bekasi
    Rp425jt
    • 2
    • 1
    • 38
    • 60
    Lihat Rincian
    Rp425jt
  • GUDANG Dijual
    di Bogor
    Rp4,01mily
    GUDANG Dijual
    di Bogor
    Rp4,01mily
    • 1
    • 1385
    • 432
    Lihat Rincian
    Rp4,01mily
  • RUMAH Dijual
    di Bandung
    Rp1,99mily
    RUMAH Dijual
    di Bandung
    Rp1,99mily
    • 5
    • 3
    • 160
    • 200
    Lihat Rincian
    Rp1,99mily
  • RUMAH Dijual
    di Bandung
    Rp1,99mily
    RUMAH Dijual
    di Bandung
    Rp1,99mily
    • 5
    • 3
    • 160
    • 200
    Lihat Rincian
    Rp1,99mily
  • TANAH Dijual
    di Subang
    Rp157mily
    TANAH Dijual
    di Subang
    Rp157mily
    • 450000
    Lihat Rincian
    Rp157mily
  • RUKO Dijual
    di Kuningan
    Rp430jt
    RUKO Dijual
    di Kuningan
    Rp430jt
    • 1
    • 41
    • 135
    Lihat Rincian
    Rp430jt
  • APARTEMEN Disewa
    di Sumedang
    Rp2,5jt/bln
    APARTEMEN Disewa
    di Sumedang
    Rp2,5jt/bln
    • 1
    • 24
    Lihat Rincian
    Rp2,5jt/bln
  • APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp250rb/hari

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