Hunian villa tahap 2, mulai dipasarkan

BIM SUMBAR No. E 24 bim sumbar Padang Sumatera Barat

Rp91jt
KPR: 760rb/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.91.000.000 Dana Tunai yang Harus Disiapkan Rp.27.300.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.72.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.760.196 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.865.926 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.79.260.428
Total Pembayaran
Rp.180.088.428 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.72.800.000
1 Rp.760.196 Rp.183.863 Rp.576.333 Rp.72.616.137
2 Rp.760.196 Rp.185.318 Rp.574.878 Rp.72.430.819
3 Rp.760.196 Rp.186.785 Rp.573.411 Rp.72.244.034
4 Rp.760.196 Rp.188.264 Rp.571.932 Rp.72.055.770
5 Rp.760.196 Rp.189.754 Rp.570.442 Rp.71.866.016
6 Rp.760.196 Rp.191.257 Rp.568.939 Rp.71.674.759
7 Rp.760.196 Rp.192.771 Rp.567.425 Rp.71.481.988
8 Rp.760.196 Rp.194.297 Rp.565.899 Rp.71.287.691
9 Rp.760.196 Rp.195.835 Rp.564.361 Rp.71.091.856
10 Rp.760.196 Rp.197.385 Rp.562.811 Rp.70.894.471
11 Rp.760.196 Rp.198.948 Rp.561.248 Rp.70.695.523
12 Rp.760.196 Rp.200.523 Rp.559.673 Rp.70.495.000
13 Rp.760.196 Rp.202.111 Rp.558.085 Rp.70.292.889
14 Rp.760.196 Rp.203.711 Rp.556.485 Rp.70.089.178
15 Rp.760.196 Rp.205.323 Rp.554.873 Rp.69.883.855
16 Rp.760.196 Rp.206.949 Rp.553.247 Rp.69.676.906
17 Rp.760.196 Rp.208.587 Rp.551.609 Rp.69.468.319
18 Rp.760.196 Rp.210.238 Rp.549.958 Rp.69.258.081
19 Rp.760.196 Rp.211.903 Rp.548.293 Rp.69.046.178
20 Rp.760.196 Rp.213.580 Rp.546.616 Rp.68.832.598
21 Rp.760.196 Rp.215.271 Rp.544.925 Rp.68.617.327
22 Rp.760.196 Rp.216.975 Rp.543.221 Rp.68.400.352
23 Rp.760.196 Rp.218.693 Rp.541.503 Rp.68.181.659
24 Rp.760.196 Rp.220.425 Rp.539.771 Rp.67.961.234
25 Rp.760.196 Rp.222.170 Rp.538.026 Rp.67.739.064
26 Rp.760.196 Rp.223.928 Rp.536.268 Rp.67.515.136
27 Rp.760.196 Rp.225.701 Rp.534.495 Rp.67.289.435
28 Rp.760.196 Rp.227.488 Rp.532.708 Rp.67.061.947
29 Rp.760.196 Rp.229.289 Rp.530.907 Rp.66.832.658
30 Rp.760.196 Rp.231.104 Rp.529.092 Rp.66.601.554
31 Rp.760.196 Rp.232.934 Rp.527.262 Rp.66.368.620
32 Rp.760.196 Rp.234.778 Rp.525.418 Rp.66.133.842
33 Rp.760.196 Rp.236.636 Rp.523.560 Rp.65.897.206
34 Rp.760.196 Rp.238.510 Rp.521.686 Rp.65.658.696
35 Rp.760.196 Rp.240.398 Rp.519.798 Rp.65.418.298
36 Rp.760.196 Rp.242.301 Rp.517.895 Rp.65.175.997
37 Rp.865.926 Rp.200.588 Rp.665.338 Rp.64.975.409
38 Rp.865.926 Rp.202.635 Rp.663.291 Rp.64.772.774
39 Rp.865.926 Rp.204.704 Rp.661.222 Rp.64.568.070
40 Rp.865.926 Rp.206.794 Rp.659.132 Rp.64.361.276
41 Rp.865.926 Rp.208.905 Rp.657.021 Rp.64.152.371
42 Rp.865.926 Rp.211.037 Rp.654.889 Rp.63.941.334
43 Rp.865.926 Rp.213.192 Rp.652.734 Rp.63.728.142
44 Rp.865.926 Rp.215.368 Rp.650.558 Rp.63.512.774
45 Rp.865.926 Rp.217.566 Rp.648.360 Rp.63.295.208
46 Rp.865.926 Rp.219.787 Rp.646.139 Rp.63.075.421
47 Rp.865.926 Rp.222.031 Rp.643.895 Rp.62.853.390
48 Rp.865.926 Rp.224.298 Rp.641.628 Rp.62.629.092
49 Rp.865.926 Rp.226.587 Rp.639.339 Rp.62.402.505
50 Rp.865.926 Rp.228.900 Rp.637.026 Rp.62.173.605
51 Rp.865.926 Rp.231.237 Rp.634.689 Rp.61.942.368
52 Rp.865.926 Rp.233.598 Rp.632.328 Rp.61.708.770
53 Rp.865.926 Rp.235.982 Rp.629.944 Rp.61.472.788
54 Rp.865.926 Rp.238.391 Rp.627.535 Rp.61.234.397
55 Rp.865.926 Rp.240.825 Rp.625.101 Rp.60.993.572
56 Rp.865.926 Rp.243.283 Rp.622.643 Rp.60.750.289
57 Rp.865.926 Rp.245.767 Rp.620.159 Rp.60.504.522
58 Rp.865.926 Rp.248.276 Rp.617.650 Rp.60.256.246
59 Rp.865.926 Rp.250.810 Rp.615.116 Rp.60.005.436
60 Rp.865.926 Rp.253.371 Rp.612.555 Rp.59.752.065
61 Rp.865.926 Rp.255.957 Rp.609.969 Rp.59.496.108
62 Rp.865.926 Rp.258.570 Rp.607.356 Rp.59.237.538
63 Rp.865.926 Rp.261.209 Rp.604.717 Rp.58.976.329
64 Rp.865.926 Rp.263.876 Rp.602.050 Rp.58.712.453
65 Rp.865.926 Rp.266.570 Rp.599.356 Rp.58.445.883
66 Rp.865.926 Rp.269.291 Rp.596.635 Rp.58.176.592
67 Rp.865.926 Rp.272.040 Rp.593.886 Rp.57.904.552
68 Rp.865.926 Rp.274.817 Rp.591.109 Rp.57.629.735
69 Rp.865.926 Rp.277.622 Rp.588.304 Rp.57.352.113
70 Rp.865.926 Rp.280.457 Rp.585.469 Rp.57.071.656
71 Rp.865.926 Rp.283.320 Rp.582.606 Rp.56.788.336
72 Rp.865.926 Rp.286.212 Rp.579.714 Rp.56.502.124
73 Rp.865.926 Rp.289.133 Rp.576.793 Rp.56.212.991
74 Rp.865.926 Rp.292.085 Rp.573.841 Rp.55.920.906
75 Rp.865.926 Rp.295.067 Rp.570.859 Rp.55.625.839
76 Rp.865.926 Rp.298.079 Rp.567.847 Rp.55.327.760
77 Rp.865.926 Rp.301.122 Rp.564.804 Rp.55.026.638
78 Rp.865.926 Rp.304.196 Rp.561.730 Rp.54.722.442
79 Rp.865.926 Rp.307.301 Rp.558.625 Rp.54.415.141
80 Rp.865.926 Rp.310.438 Rp.555.488 Rp.54.104.703
81 Rp.865.926 Rp.313.607 Rp.552.319 Rp.53.791.096
82 Rp.865.926 Rp.316.809 Rp.549.117 Rp.53.474.287
83 Rp.865.926 Rp.320.043 Rp.545.883 Rp.53.154.244
84 Rp.865.926 Rp.323.310 Rp.542.616 Rp.52.830.934
85 Rp.865.926 Rp.326.610 Rp.539.316 Rp.52.504.324
86 Rp.865.926 Rp.329.944 Rp.535.982 Rp.52.174.380
87 Rp.865.926 Rp.333.313 Rp.532.613 Rp.51.841.067
88 Rp.865.926 Rp.336.715 Rp.529.211 Rp.51.504.352
89 Rp.865.926 Rp.340.152 Rp.525.774 Rp.51.164.200
90 Rp.865.926 Rp.343.625 Rp.522.301 Rp.50.820.575
91 Rp.865.926 Rp.347.133 Rp.518.793 Rp.50.473.442
92 Rp.865.926 Rp.350.676 Rp.515.250 Rp.50.122.766
93 Rp.865.926 Rp.354.256 Rp.511.670 Rp.49.768.510
94 Rp.865.926 Rp.357.872 Rp.508.054 Rp.49.410.638
95 Rp.865.926 Rp.361.526 Rp.504.400 Rp.49.049.112
96 Rp.865.926 Rp.365.216 Rp.500.710 Rp.48.683.896
97 Rp.865.926 Rp.368.945 Rp.496.981 Rp.48.314.951
98 Rp.865.926 Rp.372.711 Rp.493.215 Rp.47.942.240
99 Rp.865.926 Rp.376.516 Rp.489.410 Rp.47.565.724
100 Rp.865.926 Rp.380.359 Rp.485.567 Rp.47.185.365
101 Rp.865.926 Rp.384.242 Rp.481.684 Rp.46.801.123
102 Rp.865.926 Rp.388.165 Rp.477.761 Rp.46.412.958
103 Rp.865.926 Rp.392.127 Rp.473.799 Rp.46.020.831
104 Rp.865.926 Rp.396.130 Rp.469.796 Rp.45.624.701
105 Rp.865.926 Rp.400.174 Rp.465.752 Rp.45.224.527
106 Rp.865.926 Rp.404.259 Rp.461.667 Rp.44.820.268
107 Rp.865.926 Rp.408.386 Rp.457.540 Rp.44.411.882
108 Rp.865.926 Rp.412.555 Rp.453.371 Rp.43.999.327
109 Rp.865.926 Rp.416.766 Rp.449.160 Rp.43.582.561
110 Rp.865.926 Rp.421.021 Rp.444.905 Rp.43.161.540
111 Rp.865.926 Rp.425.319 Rp.440.607 Rp.42.736.221
112 Rp.865.926 Rp.429.660 Rp.436.266 Rp.42.306.561
113 Rp.865.926 Rp.434.047 Rp.431.879 Rp.41.872.514
114 Rp.865.926 Rp.438.477 Rp.427.449 Rp.41.434.037
115 Rp.865.926 Rp.442.954 Rp.422.972 Rp.40.991.083
116 Rp.865.926 Rp.447.475 Rp.418.451 Rp.40.543.608
117 Rp.865.926 Rp.452.043 Rp.413.883 Rp.40.091.565
118 Rp.865.926 Rp.456.658 Rp.409.268 Rp.39.634.907
119 Rp.865.926 Rp.461.320 Rp.404.606 Rp.39.173.587
120 Rp.865.926 Rp.466.029 Rp.399.897 Rp.38.707.558
121 Rp.865.926 Rp.470.786 Rp.395.140 Rp.38.236.772
122 Rp.865.926 Rp.475.592 Rp.390.334 Rp.37.761.180
123 Rp.865.926 Rp.480.447 Rp.385.479 Rp.37.280.733
124 Rp.865.926 Rp.485.352 Rp.380.574 Rp.36.795.381
125 Rp.865.926 Rp.490.306 Rp.375.620 Rp.36.305.075
126 Rp.865.926 Rp.495.312 Rp.370.614 Rp.35.809.763
127 Rp.865.926 Rp.500.368 Rp.365.558 Rp.35.309.395
128 Rp.865.926 Rp.505.476 Rp.360.450 Rp.34.803.919
129 Rp.865.926 Rp.510.636 Rp.355.290 Rp.34.293.283
130 Rp.865.926 Rp.515.849 Rp.350.077 Rp.33.777.434
131 Rp.865.926 Rp.521.115 Rp.344.811 Rp.33.256.319
132 Rp.865.926 Rp.526.434 Rp.339.492 Rp.32.729.885
133 Rp.865.926 Rp.531.808 Rp.334.118 Rp.32.198.077
134 Rp.865.926 Rp.537.237 Rp.328.689 Rp.31.660.840
135 Rp.865.926 Rp.542.722 Rp.323.204 Rp.31.118.118
136 Rp.865.926 Rp.548.262 Rp.317.664 Rp.30.569.856
137 Rp.865.926 Rp.553.859 Rp.312.067 Rp.30.015.997
138 Rp.865.926 Rp.559.513 Rp.306.413 Rp.29.456.484
139 Rp.865.926 Rp.565.224 Rp.300.702 Rp.28.891.260
140 Rp.865.926 Rp.570.994 Rp.294.932 Rp.28.320.266
141 Rp.865.926 Rp.576.823 Rp.289.103 Rp.27.743.443
142 Rp.865.926 Rp.582.712 Rp.283.214 Rp.27.160.731
143 Rp.865.926 Rp.588.660 Rp.277.266 Rp.26.572.071
144 Rp.865.926 Rp.594.669 Rp.271.257 Rp.25.977.402
145 Rp.865.926 Rp.600.740 Rp.265.186 Rp.25.376.662
146 Rp.865.926 Rp.606.873 Rp.259.053 Rp.24.769.789
147 Rp.865.926 Rp.613.068 Rp.252.858 Rp.24.156.721
148 Rp.865.926 Rp.619.326 Rp.246.600 Rp.23.537.395
149 Rp.865.926 Rp.625.648 Rp.240.278 Rp.22.911.747
150 Rp.865.926 Rp.632.035 Rp.233.891 Rp.22.279.712
151 Rp.865.926 Rp.638.487 Rp.227.439 Rp.21.641.225
152 Rp.865.926 Rp.645.005 Rp.220.921 Rp.20.996.220
153 Rp.865.926 Rp.651.590 Rp.214.336 Rp.20.344.630
154 Rp.865.926 Rp.658.241 Rp.207.685 Rp.19.686.389
155 Rp.865.926 Rp.664.961 Rp.200.965 Rp.19.021.428
156 Rp.865.926 Rp.671.749 Rp.194.177 Rp.18.349.679
157 Rp.865.926 Rp.678.606 Rp.187.320 Rp.17.671.073
158 Rp.865.926 Rp.685.534 Rp.180.392 Rp.16.985.539
159 Rp.865.926 Rp.692.532 Rp.173.394 Rp.16.293.007
160 Rp.865.926 Rp.699.602 Rp.166.324 Rp.15.593.405
161 Rp.865.926 Rp.706.743 Rp.159.183 Rp.14.886.662
162 Rp.865.926 Rp.713.958 Rp.151.968 Rp.14.172.704
163 Rp.865.926 Rp.721.246 Rp.144.680 Rp.13.451.458
164 Rp.865.926 Rp.728.609 Rp.137.317 Rp.12.722.849
165 Rp.865.926 Rp.736.047 Rp.129.879 Rp.11.986.802
166 Rp.865.926 Rp.743.561 Rp.122.365 Rp.11.243.241
167 Rp.865.926 Rp.751.151 Rp.114.775 Rp.10.492.090
168 Rp.865.926 Rp.758.819 Rp.107.107 Rp.9.733.271
169 Rp.865.926 Rp.766.566 Rp.99.360 Rp.8.966.705
170 Rp.865.926 Rp.774.391 Rp.91.535 Rp.8.192.314
171 Rp.865.926 Rp.782.296 Rp.83.630 Rp.7.410.018
172 Rp.865.926 Rp.790.282 Rp.75.644 Rp.6.619.736
173 Rp.865.926 Rp.798.350 Rp.67.576 Rp.5.821.386
174 Rp.865.926 Rp.806.499 Rp.59.427 Rp.5.014.887
175 Rp.865.926 Rp.814.732 Rp.51.194 Rp.4.200.155
176 Rp.865.926 Rp.823.049 Rp.42.877 Rp.3.377.106
177 Rp.865.926 Rp.831.451 Rp.34.475 Rp.2.545.655
178 Rp.865.926 Rp.839.939 Rp.25.987 Rp.1.705.716
179 Rp.865.926 Rp.848.513 Rp.17.413 Rp.857.203
180 Rp.865.926 Rp.857.203 Rp.8.751 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Padang
    Rp595jt
    RUMAH Dijual
    di Padang
    Rp595jt
    • 3
    • 3
    • 119
    • 45
    Lihat Rincian
    Rp595jt
  • RUMAH Disewa
    di Padang
    Rp82jt/thn
    RUMAH Disewa
    di Padang
    Rp82jt/thn
    • 8
    • 7
    • 464
    • 330
    Lihat Rincian
    Rp82jt/thn
  • RUMAH Dijual
    di Payakumbuh
    Rp450jt
    RUMAH Dijual
    di Payakumbuh
    Rp450jt
    • 2
    • 2
    • 177
    • 56
    Lihat Rincian
    Rp450jt
  • RUMAH Dijual
    di Padang
    Rp1,25mily
    RUMAH Dijual
    di Padang
    Rp1,25mily
    • 7
    • 7
    • 464
    • 330
    Lihat Rincian
    Rp1,25mily
  • RUMAH Dijual
    di Padang
    Rp1,25mily
    RUMAH Dijual
    di Padang
    Rp1,25mily
    • 8
    • 7
    • 464
    • 330
    Lihat Rincian
    Rp1,25mily
  • RUMAH Dijual
    di Padang
    Rp1,2mily
    RUMAH Dijual
    di Padang
    Rp1,2mily
    • 3
    • 3
    • 120
    • 120
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Bukittinggi
    Rp1,35mily
    RUMAH Dijual
    di Bukittinggi
    Rp1,35mily
    • 3
    • 4
    • 120
    • 100
    Lihat Rincian
    Rp1,35mily
  • RUKO Dijual
    di Padang
    Rp950jt
    RUKO Dijual
    di Padang
    Rp950jt
    • 1
    • 2
    • 55
    • 110
    Lihat Rincian
    Rp950jt

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