rumah lux 2lti lt 87 lb 130 unit pojok di jagakarsa

kahfi 1 jagakarsa..ciganjur..ragunan Jakarta Selatan Jakarta

Rp1,17mily
KPR: 9,77jt/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.1.170.000.000 Dana Tunai yang Harus Disiapkan Rp.351.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.936.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.9.773.943 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.133.338 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.019.062.682
Total Pembayaran
Rp.2.315.422.682 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.936.000.000
1 Rp.9.773.943 Rp.2.363.943 Rp.7.410.000 Rp.933.636.057
2 Rp.9.773.943 Rp.2.382.658 Rp.7.391.285 Rp.931.253.399
3 Rp.9.773.943 Rp.2.401.520 Rp.7.372.423 Rp.928.851.879
4 Rp.9.773.943 Rp.2.420.532 Rp.7.353.411 Rp.926.431.347
5 Rp.9.773.943 Rp.2.439.695 Rp.7.334.248 Rp.923.991.652
6 Rp.9.773.943 Rp.2.459.009 Rp.7.314.934 Rp.921.532.643
7 Rp.9.773.943 Rp.2.478.476 Rp.7.295.467 Rp.919.054.167
8 Rp.9.773.943 Rp.2.498.098 Rp.7.275.845 Rp.916.556.069
9 Rp.9.773.943 Rp.2.517.874 Rp.7.256.069 Rp.914.038.195
10 Rp.9.773.943 Rp.2.537.807 Rp.7.236.136 Rp.911.500.388
11 Rp.9.773.943 Rp.2.557.898 Rp.7.216.045 Rp.908.942.490
12 Rp.9.773.943 Rp.2.578.148 Rp.7.195.795 Rp.906.364.342
13 Rp.9.773.943 Rp.2.598.559 Rp.7.175.384 Rp.903.765.783
14 Rp.9.773.943 Rp.2.619.131 Rp.7.154.812 Rp.901.146.652
15 Rp.9.773.943 Rp.2.639.865 Rp.7.134.078 Rp.898.506.787
16 Rp.9.773.943 Rp.2.660.764 Rp.7.113.179 Rp.895.846.023
17 Rp.9.773.943 Rp.2.681.829 Rp.7.092.114 Rp.893.164.194
18 Rp.9.773.943 Rp.2.703.060 Rp.7.070.883 Rp.890.461.134
19 Rp.9.773.943 Rp.2.724.459 Rp.7.049.484 Rp.887.736.675
20 Rp.9.773.943 Rp.2.746.028 Rp.7.027.915 Rp.884.990.647
21 Rp.9.773.943 Rp.2.767.767 Rp.7.006.176 Rp.882.222.880
22 Rp.9.773.943 Rp.2.789.679 Rp.6.984.264 Rp.879.433.201
23 Rp.9.773.943 Rp.2.811.763 Rp.6.962.180 Rp.876.621.438
24 Rp.9.773.943 Rp.2.834.023 Rp.6.939.920 Rp.873.787.415
25 Rp.9.773.943 Rp.2.856.459 Rp.6.917.484 Rp.870.930.956
26 Rp.9.773.943 Rp.2.879.073 Rp.6.894.870 Rp.868.051.883
27 Rp.9.773.943 Rp.2.901.866 Rp.6.872.077 Rp.865.150.017
28 Rp.9.773.943 Rp.2.924.839 Rp.6.849.104 Rp.862.225.178
29 Rp.9.773.943 Rp.2.947.994 Rp.6.825.949 Rp.859.277.184
30 Rp.9.773.943 Rp.2.971.332 Rp.6.802.611 Rp.856.305.852
31 Rp.9.773.943 Rp.2.994.855 Rp.6.779.088 Rp.853.310.997
32 Rp.9.773.943 Rp.3.018.564 Rp.6.755.379 Rp.850.292.433
33 Rp.9.773.943 Rp.3.042.461 Rp.6.731.482 Rp.847.249.972
34 Rp.9.773.943 Rp.3.066.547 Rp.6.707.396 Rp.844.183.425
35 Rp.9.773.943 Rp.3.090.824 Rp.6.683.119 Rp.841.092.601
36 Rp.9.773.943 Rp.3.115.293 Rp.6.658.650 Rp.837.977.308
37 Rp.11.133.338 Rp.2.578.986 Rp.8.554.352 Rp.835.398.322
38 Rp.11.133.338 Rp.2.605.313 Rp.8.528.025 Rp.832.793.009
39 Rp.11.133.338 Rp.2.631.909 Rp.8.501.429 Rp.830.161.100
40 Rp.11.133.338 Rp.2.658.777 Rp.8.474.561 Rp.827.502.323
41 Rp.11.133.338 Rp.2.685.918 Rp.8.447.420 Rp.824.816.405
42 Rp.11.133.338 Rp.2.713.337 Rp.8.420.001 Rp.822.103.068
43 Rp.11.133.338 Rp.2.741.036 Rp.8.392.302 Rp.819.362.032
44 Rp.11.133.338 Rp.2.769.017 Rp.8.364.321 Rp.816.593.015
45 Rp.11.133.338 Rp.2.797.284 Rp.8.336.054 Rp.813.795.731
46 Rp.11.133.338 Rp.2.825.840 Rp.8.307.498 Rp.810.969.891
47 Rp.11.133.338 Rp.2.854.687 Rp.8.278.651 Rp.808.115.204
48 Rp.11.133.338 Rp.2.883.829 Rp.8.249.509 Rp.805.231.375
49 Rp.11.133.338 Rp.2.913.268 Rp.8.220.070 Rp.802.318.107
50 Rp.11.133.338 Rp.2.943.007 Rp.8.190.331 Rp.799.375.100
51 Rp.11.133.338 Rp.2.973.051 Rp.8.160.287 Rp.796.402.049
52 Rp.11.133.338 Rp.3.003.400 Rp.8.129.938 Rp.793.398.649
53 Rp.11.133.338 Rp.3.034.060 Rp.8.099.278 Rp.790.364.589
54 Rp.11.133.338 Rp.3.065.033 Rp.8.068.305 Rp.787.299.556
55 Rp.11.133.338 Rp.3.096.322 Rp.8.037.016 Rp.784.203.234
56 Rp.11.133.338 Rp.3.127.930 Rp.8.005.408 Rp.781.075.304
57 Rp.11.133.338 Rp.3.159.861 Rp.7.973.477 Rp.777.915.443
58 Rp.11.133.338 Rp.3.192.118 Rp.7.941.220 Rp.774.723.325
59 Rp.11.133.338 Rp.3.224.704 Rp.7.908.634 Rp.771.498.621
60 Rp.11.133.338 Rp.3.257.623 Rp.7.875.715 Rp.768.240.998
61 Rp.11.133.338 Rp.3.290.878 Rp.7.842.460 Rp.764.950.120
62 Rp.11.133.338 Rp.3.324.472 Rp.7.808.866 Rp.761.625.648
63 Rp.11.133.338 Rp.3.358.410 Rp.7.774.928 Rp.758.267.238
64 Rp.11.133.338 Rp.3.392.693 Rp.7.740.645 Rp.754.874.545
65 Rp.11.133.338 Rp.3.427.327 Rp.7.706.011 Rp.751.447.218
66 Rp.11.133.338 Rp.3.462.314 Rp.7.671.024 Rp.747.984.904
67 Rp.11.133.338 Rp.3.497.659 Rp.7.635.679 Rp.744.487.245
68 Rp.11.133.338 Rp.3.533.364 Rp.7.599.974 Rp.740.953.881
69 Rp.11.133.338 Rp.3.569.434 Rp.7.563.904 Rp.737.384.447
70 Rp.11.133.338 Rp.3.605.872 Rp.7.527.466 Rp.733.778.575
71 Rp.11.133.338 Rp.3.642.682 Rp.7.490.656 Rp.730.135.893
72 Rp.11.133.338 Rp.3.679.867 Rp.7.453.471 Rp.726.456.026
73 Rp.11.133.338 Rp.3.717.433 Rp.7.415.905 Rp.722.738.593
74 Rp.11.133.338 Rp.3.755.382 Rp.7.377.956 Rp.718.983.211
75 Rp.11.133.338 Rp.3.793.718 Rp.7.339.620 Rp.715.189.493
76 Rp.11.133.338 Rp.3.832.445 Rp.7.300.893 Rp.711.357.048
77 Rp.11.133.338 Rp.3.871.568 Rp.7.261.770 Rp.707.485.480
78 Rp.11.133.338 Rp.3.911.090 Rp.7.222.248 Rp.703.574.390
79 Rp.11.133.338 Rp.3.951.016 Rp.7.182.322 Rp.699.623.374
80 Rp.11.133.338 Rp.3.991.349 Rp.7.141.989 Rp.695.632.025
81 Rp.11.133.338 Rp.4.032.094 Rp.7.101.244 Rp.691.599.931
82 Rp.11.133.338 Rp.4.073.255 Rp.7.060.083 Rp.687.526.676
83 Rp.11.133.338 Rp.4.114.837 Rp.7.018.501 Rp.683.411.839
84 Rp.11.133.338 Rp.4.156.842 Rp.6.976.496 Rp.679.254.997
85 Rp.11.133.338 Rp.4.199.277 Rp.6.934.061 Rp.675.055.720
86 Rp.11.133.338 Rp.4.242.144 Rp.6.891.194 Rp.670.813.576
87 Rp.11.133.338 Rp.4.285.449 Rp.6.847.889 Rp.666.528.127
88 Rp.11.133.338 Rp.4.329.197 Rp.6.804.141 Rp.662.198.930
89 Rp.11.133.338 Rp.4.373.391 Rp.6.759.947 Rp.657.825.539
90 Rp.11.133.338 Rp.4.418.036 Rp.6.715.302 Rp.653.407.503
91 Rp.11.133.338 Rp.4.463.136 Rp.6.670.202 Rp.648.944.367
92 Rp.11.133.338 Rp.4.508.698 Rp.6.624.640 Rp.644.435.669
93 Rp.11.133.338 Rp.4.554.724 Rp.6.578.614 Rp.639.880.945
94 Rp.11.133.338 Rp.4.601.220 Rp.6.532.118 Rp.635.279.725
95 Rp.11.133.338 Rp.4.648.191 Rp.6.485.147 Rp.630.631.534
96 Rp.11.133.338 Rp.4.695.641 Rp.6.437.697 Rp.625.935.893
97 Rp.11.133.338 Rp.4.743.576 Rp.6.389.762 Rp.621.192.317
98 Rp.11.133.338 Rp.4.792.000 Rp.6.341.338 Rp.616.400.317
99 Rp.11.133.338 Rp.4.840.918 Rp.6.292.420 Rp.611.559.399
100 Rp.11.133.338 Rp.4.890.336 Rp.6.243.002 Rp.606.669.063
101 Rp.11.133.338 Rp.4.940.258 Rp.6.193.080 Rp.601.728.805
102 Rp.11.133.338 Rp.4.990.690 Rp.6.142.648 Rp.596.738.115
103 Rp.11.133.338 Rp.5.041.636 Rp.6.091.702 Rp.591.696.479
104 Rp.11.133.338 Rp.5.093.103 Rp.6.040.235 Rp.586.603.376
105 Rp.11.133.338 Rp.5.145.095 Rp.5.988.243 Rp.581.458.281
106 Rp.11.133.338 Rp.5.197.618 Rp.5.935.720 Rp.576.260.663
107 Rp.11.133.338 Rp.5.250.677 Rp.5.882.661 Rp.571.009.986
108 Rp.11.133.338 Rp.5.304.278 Rp.5.829.060 Rp.565.705.708
109 Rp.11.133.338 Rp.5.358.426 Rp.5.774.912 Rp.560.347.282
110 Rp.11.133.338 Rp.5.413.126 Rp.5.720.212 Rp.554.934.156
111 Rp.11.133.338 Rp.5.468.385 Rp.5.664.953 Rp.549.465.771
112 Rp.11.133.338 Rp.5.524.208 Rp.5.609.130 Rp.543.941.563
113 Rp.11.133.338 Rp.5.580.601 Rp.5.552.737 Rp.538.360.962
114 Rp.11.133.338 Rp.5.637.570 Rp.5.495.768 Rp.532.723.392
115 Rp.11.133.338 Rp.5.695.120 Rp.5.438.218 Rp.527.028.272
116 Rp.11.133.338 Rp.5.753.258 Rp.5.380.080 Rp.521.275.014
117 Rp.11.133.338 Rp.5.811.989 Rp.5.321.349 Rp.515.463.025
118 Rp.11.133.338 Rp.5.871.320 Rp.5.262.018 Rp.509.591.705
119 Rp.11.133.338 Rp.5.931.256 Rp.5.202.082 Rp.503.660.449
120 Rp.11.133.338 Rp.5.991.804 Rp.5.141.534 Rp.497.668.645
121 Rp.11.133.338 Rp.6.052.971 Rp.5.080.367 Rp.491.615.674
122 Rp.11.133.338 Rp.6.114.761 Rp.5.018.577 Rp.485.500.913
123 Rp.11.133.338 Rp.6.177.183 Rp.4.956.155 Rp.479.323.730
124 Rp.11.133.338 Rp.6.240.242 Rp.4.893.096 Rp.473.083.488
125 Rp.11.133.338 Rp.6.303.944 Rp.4.829.394 Rp.466.779.544
126 Rp.11.133.338 Rp.6.368.297 Rp.4.765.041 Rp.460.411.247
127 Rp.11.133.338 Rp.6.433.307 Rp.4.700.031 Rp.453.977.940
128 Rp.11.133.338 Rp.6.498.980 Rp.4.634.358 Rp.447.478.960
129 Rp.11.133.338 Rp.6.565.324 Rp.4.568.014 Rp.440.913.636
130 Rp.11.133.338 Rp.6.632.345 Rp.4.500.993 Rp.434.281.291
131 Rp.11.133.338 Rp.6.700.050 Rp.4.433.288 Rp.427.581.241
132 Rp.11.133.338 Rp.6.768.446 Rp.4.364.892 Rp.420.812.795
133 Rp.11.133.338 Rp.6.837.541 Rp.4.295.797 Rp.413.975.254
134 Rp.11.133.338 Rp.6.907.341 Rp.4.225.997 Rp.407.067.913
135 Rp.11.133.338 Rp.6.977.853 Rp.4.155.485 Rp.400.090.060
136 Rp.11.133.338 Rp.7.049.085 Rp.4.084.253 Rp.393.040.975
137 Rp.11.133.338 Rp.7.121.045 Rp.4.012.293 Rp.385.919.930
138 Rp.11.133.338 Rp.7.193.739 Rp.3.939.599 Rp.378.726.191
139 Rp.11.133.338 Rp.7.267.175 Rp.3.866.163 Rp.371.459.016
140 Rp.11.133.338 Rp.7.341.361 Rp.3.791.977 Rp.364.117.655
141 Rp.11.133.338 Rp.7.416.304 Rp.3.717.034 Rp.356.701.351
142 Rp.11.133.338 Rp.7.492.012 Rp.3.641.326 Rp.349.209.339
143 Rp.11.133.338 Rp.7.568.493 Rp.3.564.845 Rp.341.640.846
144 Rp.11.133.338 Rp.7.645.754 Rp.3.487.584 Rp.333.995.092
145 Rp.11.133.338 Rp.7.723.805 Rp.3.409.533 Rp.326.271.287
146 Rp.11.133.338 Rp.7.802.652 Rp.3.330.686 Rp.318.468.635
147 Rp.11.133.338 Rp.7.882.304 Rp.3.251.034 Rp.310.586.331
148 Rp.11.133.338 Rp.7.962.769 Rp.3.170.569 Rp.302.623.562
149 Rp.11.133.338 Rp.8.044.056 Rp.3.089.282 Rp.294.579.506
150 Rp.11.133.338 Rp.8.126.172 Rp.3.007.166 Rp.286.453.334
151 Rp.11.133.338 Rp.8.209.127 Rp.2.924.211 Rp.278.244.207
152 Rp.11.133.338 Rp.8.292.928 Rp.2.840.410 Rp.269.951.279
153 Rp.11.133.338 Rp.8.377.585 Rp.2.755.753 Rp.261.573.694
154 Rp.11.133.338 Rp.8.463.107 Rp.2.670.231 Rp.253.110.587
155 Rp.11.133.338 Rp.8.549.501 Rp.2.583.837 Rp.244.561.086
156 Rp.11.133.338 Rp.8.636.777 Rp.2.496.561 Rp.235.924.309
157 Rp.11.133.338 Rp.8.724.944 Rp.2.408.394 Rp.227.199.365
158 Rp.11.133.338 Rp.8.814.011 Rp.2.319.327 Rp.218.385.354
159 Rp.11.133.338 Rp.8.903.988 Rp.2.229.350 Rp.209.481.366
160 Rp.11.133.338 Rp.8.994.882 Rp.2.138.456 Rp.200.486.484
161 Rp.11.133.338 Rp.9.086.705 Rp.2.046.633 Rp.191.399.779
162 Rp.11.133.338 Rp.9.179.465 Rp.1.953.873 Rp.182.220.314
163 Rp.11.133.338 Rp.9.273.172 Rp.1.860.166 Rp.172.947.142
164 Rp.11.133.338 Rp.9.367.836 Rp.1.765.502 Rp.163.579.306
165 Rp.11.133.338 Rp.9.463.466 Rp.1.669.872 Rp.154.115.840
166 Rp.11.133.338 Rp.9.560.072 Rp.1.573.266 Rp.144.555.768
167 Rp.11.133.338 Rp.9.657.665 Rp.1.475.673 Rp.134.898.103
168 Rp.11.133.338 Rp.9.756.253 Rp.1.377.085 Rp.125.141.850
169 Rp.11.133.338 Rp.9.855.848 Rp.1.277.490 Rp.115.286.002
170 Rp.11.133.338 Rp.9.956.460 Rp.1.176.878 Rp.105.329.542
171 Rp.11.133.338 Rp.10.058.099 Rp.1.075.239 Rp.95.271.443
172 Rp.11.133.338 Rp.10.160.775 Rp.972.563 Rp.85.110.668
173 Rp.11.133.338 Rp.10.264.500 Rp.868.838 Rp.74.846.168
174 Rp.11.133.338 Rp.10.369.283 Rp.764.055 Rp.64.476.885
175 Rp.11.133.338 Rp.10.475.136 Rp.658.202 Rp.54.001.749
176 Rp.11.133.338 Rp.10.582.070 Rp.551.268 Rp.43.419.679
177 Rp.11.133.338 Rp.10.690.095 Rp.443.243 Rp.32.729.584
178 Rp.11.133.338 Rp.10.799.223 Rp.334.115 Rp.21.930.361
179 Rp.11.133.338 Rp.10.909.466 Rp.223.872 Rp.11.020.895
180 Rp.11.133.338 Rp.11.020.895 Rp.112.505 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp45jt/thn
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,8mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln

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