over kredit puri adiyasa tangerang

jl adiyasa Tangerang Banten

Rp30jt
KPR: 250rb/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.30.000.000 Dana Tunai yang Harus Disiapkan Rp.9.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.24.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.250.614 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.285.470 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.26.129.834
Total Pembayaran
Rp.59.369.834 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.24.000.000
1 Rp.250.614 Rp.60.614 Rp.190.000 Rp.23.939.386
2 Rp.250.614 Rp.61.094 Rp.189.520 Rp.23.878.292
3 Rp.250.614 Rp.61.578 Rp.189.036 Rp.23.816.714
4 Rp.250.614 Rp.62.065 Rp.188.549 Rp.23.754.649
5 Rp.250.614 Rp.62.556 Rp.188.058 Rp.23.692.093
6 Rp.250.614 Rp.63.052 Rp.187.562 Rp.23.629.041
7 Rp.250.614 Rp.63.551 Rp.187.063 Rp.23.565.490
8 Rp.250.614 Rp.64.054 Rp.186.560 Rp.23.501.436
9 Rp.250.614 Rp.64.561 Rp.186.053 Rp.23.436.875
10 Rp.250.614 Rp.65.072 Rp.185.542 Rp.23.371.803
11 Rp.250.614 Rp.65.587 Rp.185.027 Rp.23.306.216
12 Rp.250.614 Rp.66.106 Rp.184.508 Rp.23.240.110
13 Rp.250.614 Rp.66.630 Rp.183.984 Rp.23.173.480
14 Rp.250.614 Rp.67.157 Rp.183.457 Rp.23.106.323
15 Rp.250.614 Rp.67.689 Rp.182.925 Rp.23.038.634
16 Rp.250.614 Rp.68.225 Rp.182.389 Rp.22.970.409
17 Rp.250.614 Rp.68.765 Rp.181.849 Rp.22.901.644
18 Rp.250.614 Rp.69.309 Rp.181.305 Rp.22.832.335
19 Rp.250.614 Rp.69.858 Rp.180.756 Rp.22.762.477
20 Rp.250.614 Rp.70.411 Rp.180.203 Rp.22.692.066
21 Rp.250.614 Rp.70.968 Rp.179.646 Rp.22.621.098
22 Rp.250.614 Rp.71.530 Rp.179.084 Rp.22.549.568
23 Rp.250.614 Rp.72.097 Rp.178.517 Rp.22.477.471
24 Rp.250.614 Rp.72.667 Rp.177.947 Rp.22.404.804
25 Rp.250.614 Rp.73.243 Rp.177.371 Rp.22.331.561
26 Rp.250.614 Rp.73.822 Rp.176.792 Rp.22.257.739
27 Rp.250.614 Rp.74.407 Rp.176.207 Rp.22.183.332
28 Rp.250.614 Rp.74.996 Rp.175.618 Rp.22.108.336
29 Rp.250.614 Rp.75.590 Rp.175.024 Rp.22.032.746
30 Rp.250.614 Rp.76.188 Rp.174.426 Rp.21.956.558
31 Rp.250.614 Rp.76.791 Rp.173.823 Rp.21.879.767
32 Rp.250.614 Rp.77.399 Rp.173.215 Rp.21.802.368
33 Rp.250.614 Rp.78.012 Rp.172.602 Rp.21.724.356
34 Rp.250.614 Rp.78.630 Rp.171.984 Rp.21.645.726
35 Rp.250.614 Rp.79.252 Rp.171.362 Rp.21.566.474
36 Rp.250.614 Rp.79.879 Rp.170.735 Rp.21.486.595
37 Rp.285.470 Rp.66.128 Rp.219.342 Rp.21.420.467
38 Rp.285.470 Rp.66.803 Rp.218.667 Rp.21.353.664
39 Rp.285.470 Rp.67.485 Rp.217.985 Rp.21.286.179
40 Rp.285.470 Rp.68.174 Rp.217.296 Rp.21.218.005
41 Rp.285.470 Rp.68.870 Rp.216.600 Rp.21.149.135
42 Rp.285.470 Rp.69.573 Rp.215.897 Rp.21.079.562
43 Rp.285.470 Rp.70.283 Rp.215.187 Rp.21.009.279
44 Rp.285.470 Rp.71.000 Rp.214.470 Rp.20.938.279
45 Rp.285.470 Rp.71.725 Rp.213.745 Rp.20.866.554
46 Rp.285.470 Rp.72.457 Rp.213.013 Rp.20.794.097
47 Rp.285.470 Rp.73.197 Rp.212.273 Rp.20.720.900
48 Rp.285.470 Rp.73.944 Rp.211.526 Rp.20.646.956
49 Rp.285.470 Rp.74.699 Rp.210.771 Rp.20.572.257
50 Rp.285.470 Rp.75.462 Rp.210.008 Rp.20.496.795
51 Rp.285.470 Rp.76.232 Rp.209.238 Rp.20.420.563
52 Rp.285.470 Rp.77.010 Rp.208.460 Rp.20.343.553
53 Rp.285.470 Rp.77.796 Rp.207.674 Rp.20.265.757
54 Rp.285.470 Rp.78.590 Rp.206.880 Rp.20.187.167
55 Rp.285.470 Rp.79.393 Rp.206.077 Rp.20.107.774
56 Rp.285.470 Rp.80.203 Rp.205.267 Rp.20.027.571
57 Rp.285.470 Rp.81.022 Rp.204.448 Rp.19.946.549
58 Rp.285.470 Rp.81.849 Rp.203.621 Rp.19.864.700
59 Rp.285.470 Rp.82.685 Rp.202.785 Rp.19.782.015
60 Rp.285.470 Rp.83.529 Rp.201.941 Rp.19.698.486
61 Rp.285.470 Rp.84.381 Rp.201.089 Rp.19.614.105
62 Rp.285.470 Rp.85.243 Rp.200.227 Rp.19.528.862
63 Rp.285.470 Rp.86.113 Rp.199.357 Rp.19.442.749
64 Rp.285.470 Rp.86.992 Rp.198.478 Rp.19.355.757
65 Rp.285.470 Rp.87.880 Rp.197.590 Rp.19.267.877
66 Rp.285.470 Rp.88.777 Rp.196.693 Rp.19.179.100
67 Rp.285.470 Rp.89.683 Rp.195.787 Rp.19.089.417
68 Rp.285.470 Rp.90.599 Rp.194.871 Rp.18.998.818
69 Rp.285.470 Rp.91.524 Rp.193.946 Rp.18.907.294
70 Rp.285.470 Rp.92.458 Rp.193.012 Rp.18.814.836
71 Rp.285.470 Rp.93.402 Rp.192.068 Rp.18.721.434
72 Rp.285.470 Rp.94.355 Rp.191.115 Rp.18.627.079
73 Rp.285.470 Rp.95.319 Rp.190.151 Rp.18.531.760
74 Rp.285.470 Rp.96.292 Rp.189.178 Rp.18.435.468
75 Rp.285.470 Rp.97.275 Rp.188.195 Rp.18.338.193
76 Rp.285.470 Rp.98.268 Rp.187.202 Rp.18.239.925
77 Rp.285.470 Rp.99.271 Rp.186.199 Rp.18.140.654
78 Rp.285.470 Rp.100.284 Rp.185.186 Rp.18.040.370
79 Rp.285.470 Rp.101.308 Rp.184.162 Rp.17.939.062
80 Rp.285.470 Rp.102.342 Rp.183.128 Rp.17.836.720
81 Rp.285.470 Rp.103.387 Rp.182.083 Rp.17.733.333
82 Rp.285.470 Rp.104.442 Rp.181.028 Rp.17.628.891
83 Rp.285.470 Rp.105.508 Rp.179.962 Rp.17.523.383
84 Rp.285.470 Rp.106.585 Rp.178.885 Rp.17.416.798
85 Rp.285.470 Rp.107.674 Rp.177.796 Rp.17.309.124
86 Rp.285.470 Rp.108.773 Rp.176.697 Rp.17.200.351
87 Rp.285.470 Rp.109.883 Rp.175.587 Rp.17.090.468
88 Rp.285.470 Rp.111.005 Rp.174.465 Rp.16.979.463
89 Rp.285.470 Rp.112.138 Rp.173.332 Rp.16.867.325
90 Rp.285.470 Rp.113.283 Rp.172.187 Rp.16.754.042
91 Rp.285.470 Rp.114.439 Rp.171.031 Rp.16.639.603
92 Rp.285.470 Rp.115.607 Rp.169.863 Rp.16.523.996
93 Rp.285.470 Rp.116.788 Rp.168.682 Rp.16.407.208
94 Rp.285.470 Rp.117.980 Rp.167.490 Rp.16.289.228
95 Rp.285.470 Rp.119.184 Rp.166.286 Rp.16.170.044
96 Rp.285.470 Rp.120.401 Rp.165.069 Rp.16.049.643
97 Rp.285.470 Rp.121.630 Rp.163.840 Rp.15.928.013
98 Rp.285.470 Rp.122.872 Rp.162.598 Rp.15.805.141
99 Rp.285.470 Rp.124.126 Rp.161.344 Rp.15.681.015
100 Rp.285.470 Rp.125.393 Rp.160.077 Rp.15.555.622
101 Rp.285.470 Rp.126.673 Rp.158.797 Rp.15.428.949
102 Rp.285.470 Rp.127.966 Rp.157.504 Rp.15.300.983
103 Rp.285.470 Rp.129.272 Rp.156.198 Rp.15.171.711
104 Rp.285.470 Rp.130.592 Rp.154.878 Rp.15.041.119
105 Rp.285.470 Rp.131.925 Rp.153.545 Rp.14.909.194
106 Rp.285.470 Rp.133.272 Rp.152.198 Rp.14.775.922
107 Rp.285.470 Rp.134.632 Rp.150.838 Rp.14.641.290
108 Rp.285.470 Rp.136.007 Rp.149.463 Rp.14.505.283
109 Rp.285.470 Rp.137.395 Rp.148.075 Rp.14.367.888
110 Rp.285.470 Rp.138.798 Rp.146.672 Rp.14.229.090
111 Rp.285.470 Rp.140.215 Rp.145.255 Rp.14.088.875
112 Rp.285.470 Rp.141.646 Rp.143.824 Rp.13.947.229
113 Rp.285.470 Rp.143.092 Rp.142.378 Rp.13.804.137
114 Rp.285.470 Rp.144.553 Rp.140.917 Rp.13.659.584
115 Rp.285.470 Rp.146.028 Rp.139.442 Rp.13.513.556
116 Rp.285.470 Rp.147.519 Rp.137.951 Rp.13.366.037
117 Rp.285.470 Rp.149.025 Rp.136.445 Rp.13.217.012
118 Rp.285.470 Rp.150.546 Rp.134.924 Rp.13.066.466
119 Rp.285.470 Rp.152.083 Rp.133.387 Rp.12.914.383
120 Rp.285.470 Rp.153.636 Rp.131.834 Rp.12.760.747
121 Rp.285.470 Rp.155.204 Rp.130.266 Rp.12.605.543
122 Rp.285.470 Rp.156.788 Rp.128.682 Rp.12.448.755
123 Rp.285.470 Rp.158.389 Rp.127.081 Rp.12.290.366
124 Rp.285.470 Rp.160.006 Rp.125.464 Rp.12.130.360
125 Rp.285.470 Rp.161.639 Rp.123.831 Rp.11.968.721
126 Rp.285.470 Rp.163.289 Rp.122.181 Rp.11.805.432
127 Rp.285.470 Rp.164.956 Rp.120.514 Rp.11.640.476
128 Rp.285.470 Rp.166.640 Rp.118.830 Rp.11.473.836
129 Rp.285.470 Rp.168.341 Rp.117.129 Rp.11.305.495
130 Rp.285.470 Rp.170.060 Rp.115.410 Rp.11.135.435
131 Rp.285.470 Rp.171.796 Rp.113.674 Rp.10.963.639
132 Rp.285.470 Rp.173.550 Rp.111.920 Rp.10.790.089
133 Rp.285.470 Rp.175.321 Rp.110.149 Rp.10.614.768
134 Rp.285.470 Rp.177.111 Rp.108.359 Rp.10.437.657
135 Rp.285.470 Rp.178.919 Rp.106.551 Rp.10.258.738
136 Rp.285.470 Rp.180.745 Rp.104.725 Rp.10.077.993
137 Rp.285.470 Rp.182.590 Rp.102.880 Rp.9.895.403
138 Rp.285.470 Rp.184.454 Rp.101.016 Rp.9.710.949
139 Rp.285.470 Rp.186.337 Rp.99.133 Rp.9.524.612
140 Rp.285.470 Rp.188.240 Rp.97.230 Rp.9.336.372
141 Rp.285.470 Rp.190.161 Rp.95.309 Rp.9.146.211
142 Rp.285.470 Rp.192.102 Rp.93.368 Rp.8.954.109
143 Rp.285.470 Rp.194.063 Rp.91.407 Rp.8.760.046
144 Rp.285.470 Rp.196.045 Rp.89.425 Rp.8.564.001
145 Rp.285.470 Rp.198.046 Rp.87.424 Rp.8.365.955
146 Rp.285.470 Rp.200.068 Rp.85.402 Rp.8.165.887
147 Rp.285.470 Rp.202.110 Rp.83.360 Rp.7.963.777
148 Rp.285.470 Rp.204.173 Rp.81.297 Rp.7.759.604
149 Rp.285.470 Rp.206.257 Rp.79.213 Rp.7.553.347
150 Rp.285.470 Rp.208.363 Rp.77.107 Rp.7.344.984
151 Rp.285.470 Rp.210.490 Rp.74.980 Rp.7.134.494
152 Rp.285.470 Rp.212.639 Rp.72.831 Rp.6.921.855
153 Rp.285.470 Rp.214.809 Rp.70.661 Rp.6.707.046
154 Rp.285.470 Rp.217.002 Rp.68.468 Rp.6.490.044
155 Rp.285.470 Rp.219.217 Rp.66.253 Rp.6.270.827
156 Rp.285.470 Rp.221.455 Rp.64.015 Rp.6.049.372
157 Rp.285.470 Rp.223.716 Rp.61.754 Rp.5.825.656
158 Rp.285.470 Rp.226.000 Rp.59.470 Rp.5.599.656
159 Rp.285.470 Rp.228.307 Rp.57.163 Rp.5.371.349
160 Rp.285.470 Rp.230.637 Rp.54.833 Rp.5.140.712
161 Rp.285.470 Rp.232.992 Rp.52.478 Rp.4.907.720
162 Rp.285.470 Rp.235.370 Rp.50.100 Rp.4.672.350
163 Rp.285.470 Rp.237.773 Rp.47.697 Rp.4.434.577
164 Rp.285.470 Rp.240.200 Rp.45.270 Rp.4.194.377
165 Rp.285.470 Rp.242.652 Rp.42.818 Rp.3.951.725
166 Rp.285.470 Rp.245.129 Rp.40.341 Rp.3.706.596
167 Rp.285.470 Rp.247.632 Rp.37.838 Rp.3.458.964
168 Rp.285.470 Rp.250.160 Rp.35.310 Rp.3.208.804
169 Rp.285.470 Rp.252.713 Rp.32.757 Rp.2.956.091
170 Rp.285.470 Rp.255.293 Rp.30.177 Rp.2.700.798
171 Rp.285.470 Rp.257.899 Rp.27.571 Rp.2.442.899
172 Rp.285.470 Rp.260.532 Rp.24.938 Rp.2.182.367
173 Rp.285.470 Rp.263.192 Rp.22.278 Rp.1.919.175
174 Rp.285.470 Rp.265.878 Rp.19.592 Rp.1.653.297
175 Rp.285.470 Rp.268.593 Rp.16.877 Rp.1.384.704
176 Rp.285.470 Rp.271.334 Rp.14.136 Rp.1.113.370
177 Rp.285.470 Rp.274.104 Rp.11.366 Rp.839.266
178 Rp.285.470 Rp.276.902 Rp.8.568 Rp.562.364
179 Rp.285.470 Rp.279.729 Rp.5.741 Rp.282.635
180 Rp.285.470 Rp.282.635 Rp.2.885 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • PABRIK Dijual
    di Tangerang
    Rp75mily
    PABRIK Dijual
    di Tangerang
    Rp75mily
    • 11
    • 11
    • 14600
    • 12680
    Lihat Rincian
    Rp75mily
  • TANAH Disewa
    di Tangerang
    Rp1,5mily/thn
    TANAH Disewa
    di Tangerang
    Rp1,5mily/thn
    • 7962
    Lihat Rincian
    Rp1,5mily/thn
  • RUMAH Dijual
    di Tangerang Selatan
    Rp2,17mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp2,17mily
    • 4
    • 3
    • 120
    • 129
    Lihat Rincian
    Rp2,17mily
  • RUMAH Dijual
    di Tangerang
    Rp175jt
    RUMAH Dijual
    di Tangerang
    Rp175jt
    • 2
    • 1
    • 80
    • 39
    Lihat Rincian
    Rp175jt
  • RUMAH Dijual
    di Tangerang
    Rp1,1mily
    RUMAH Dijual
    di Tangerang
    Rp1,1mily
    • 4
    • 3
    • 130
    • 175
    Lihat Rincian
    Rp1,1mily
  • RUMAH Dijual
    di Tangerang
    Rp2,37mily
    RUMAH Dijual
    di Tangerang
    Rp2,37mily
    • 4
    • 3
    • 165
    • 240
    Lihat Rincian
    Rp2,37mily
  • APARTEMEN Dijual
    di Tangerang
    Rp400jt
    APARTEMEN Dijual
    di Tangerang
    Rp400jt
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp400jt
  • APARTEMEN Dijual
    di Tangerang Selatan
    Rp313jt
    APARTEMEN Dijual
    di Tangerang Selatan
    Rp313jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp313jt

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