Rumah Murah Esklusif dan Strategis dekat Tol Buahbatu dan Univ. Telkom

Jalan Terusan Buahbatu Bandung Jawa Barat

Rp631jt
KPR: 5,27jt/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.631.000.000 Dana Tunai yang Harus Disiapkan Rp.189.300.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.504.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.271.246 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.004.390 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.549.597.064
Total Pembayaran
Rp.1.248.745.064 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.504.800.000
1 Rp.5.271.246 Rp.1.274.913 Rp.3.996.333 Rp.503.525.087
2 Rp.5.271.246 Rp.1.285.006 Rp.3.986.240 Rp.502.240.081
3 Rp.5.271.246 Rp.1.295.179 Rp.3.976.067 Rp.500.944.902
4 Rp.5.271.246 Rp.1.305.432 Rp.3.965.814 Rp.499.639.470
5 Rp.5.271.246 Rp.1.315.767 Rp.3.955.479 Rp.498.323.703
6 Rp.5.271.246 Rp.1.326.183 Rp.3.945.063 Rp.496.997.520
7 Rp.5.271.246 Rp.1.336.682 Rp.3.934.564 Rp.495.660.838
8 Rp.5.271.246 Rp.1.347.264 Rp.3.923.982 Rp.494.313.574
9 Rp.5.271.246 Rp.1.357.930 Rp.3.913.316 Rp.492.955.644
10 Rp.5.271.246 Rp.1.368.680 Rp.3.902.566 Rp.491.586.964
11 Rp.5.271.246 Rp.1.379.516 Rp.3.891.730 Rp.490.207.448
12 Rp.5.271.246 Rp.1.390.437 Rp.3.880.809 Rp.488.817.011
13 Rp.5.271.246 Rp.1.401.445 Rp.3.869.801 Rp.487.415.566
14 Rp.5.271.246 Rp.1.412.539 Rp.3.858.707 Rp.486.003.027
15 Rp.5.271.246 Rp.1.423.722 Rp.3.847.524 Rp.484.579.305
16 Rp.5.271.246 Rp.1.434.993 Rp.3.836.253 Rp.483.144.312
17 Rp.5.271.246 Rp.1.446.354 Rp.3.824.892 Rp.481.697.958
18 Rp.5.271.246 Rp.1.457.804 Rp.3.813.442 Rp.480.240.154
19 Rp.5.271.246 Rp.1.469.345 Rp.3.801.901 Rp.478.770.809
20 Rp.5.271.246 Rp.1.480.977 Rp.3.790.269 Rp.477.289.832
21 Rp.5.271.246 Rp.1.492.701 Rp.3.778.545 Rp.475.797.131
22 Rp.5.271.246 Rp.1.504.519 Rp.3.766.727 Rp.474.292.612
23 Rp.5.271.246 Rp.1.516.429 Rp.3.754.817 Rp.472.776.183
24 Rp.5.271.246 Rp.1.528.435 Rp.3.742.811 Rp.471.247.748
25 Rp.5.271.246 Rp.1.540.535 Rp.3.730.711 Rp.469.707.213
26 Rp.5.271.246 Rp.1.552.731 Rp.3.718.515 Rp.468.154.482
27 Rp.5.271.246 Rp.1.565.023 Rp.3.706.223 Rp.466.589.459
28 Rp.5.271.246 Rp.1.577.413 Rp.3.693.833 Rp.465.012.046
29 Rp.5.271.246 Rp.1.589.901 Rp.3.681.345 Rp.463.422.145
30 Rp.5.271.246 Rp.1.602.487 Rp.3.668.759 Rp.461.819.658
31 Rp.5.271.246 Rp.1.615.174 Rp.3.656.072 Rp.460.204.484
32 Rp.5.271.246 Rp.1.627.961 Rp.3.643.285 Rp.458.576.523
33 Rp.5.271.246 Rp.1.640.849 Rp.3.630.397 Rp.456.935.674
34 Rp.5.271.246 Rp.1.653.839 Rp.3.617.407 Rp.455.281.835
35 Rp.5.271.246 Rp.1.666.931 Rp.3.604.315 Rp.453.614.904
36 Rp.5.271.246 Rp.1.680.128 Rp.3.591.118 Rp.451.934.776
37 Rp.6.004.390 Rp.1.390.889 Rp.4.613.501 Rp.450.543.887
38 Rp.6.004.390 Rp.1.405.088 Rp.4.599.302 Rp.449.138.799
39 Rp.6.004.390 Rp.1.419.431 Rp.4.584.959 Rp.447.719.368
40 Rp.6.004.390 Rp.1.433.921 Rp.4.570.469 Rp.446.285.447
41 Rp.6.004.390 Rp.1.448.559 Rp.4.555.831 Rp.444.836.888
42 Rp.6.004.390 Rp.1.463.347 Rp.4.541.043 Rp.443.373.541
43 Rp.6.004.390 Rp.1.478.285 Rp.4.526.105 Rp.441.895.256
44 Rp.6.004.390 Rp.1.493.376 Rp.4.511.014 Rp.440.401.880
45 Rp.6.004.390 Rp.1.508.621 Rp.4.495.769 Rp.438.893.259
46 Rp.6.004.390 Rp.1.524.021 Rp.4.480.369 Rp.437.369.238
47 Rp.6.004.390 Rp.1.539.579 Rp.4.464.811 Rp.435.829.659
48 Rp.6.004.390 Rp.1.555.296 Rp.4.449.094 Rp.434.274.363
49 Rp.6.004.390 Rp.1.571.173 Rp.4.433.217 Rp.432.703.190
50 Rp.6.004.390 Rp.1.587.212 Rp.4.417.178 Rp.431.115.978
51 Rp.6.004.390 Rp.1.603.414 Rp.4.400.976 Rp.429.512.564
52 Rp.6.004.390 Rp.1.619.783 Rp.4.384.607 Rp.427.892.781
53 Rp.6.004.390 Rp.1.636.318 Rp.4.368.072 Rp.426.256.463
54 Rp.6.004.390 Rp.1.653.022 Rp.4.351.368 Rp.424.603.441
55 Rp.6.004.390 Rp.1.669.897 Rp.4.334.493 Rp.422.933.544
56 Rp.6.004.390 Rp.1.686.943 Rp.4.317.447 Rp.421.246.601
57 Rp.6.004.390 Rp.1.704.164 Rp.4.300.226 Rp.419.542.437
58 Rp.6.004.390 Rp.1.721.561 Rp.4.282.829 Rp.417.820.876
59 Rp.6.004.390 Rp.1.739.135 Rp.4.265.255 Rp.416.081.741
60 Rp.6.004.390 Rp.1.756.889 Rp.4.247.501 Rp.414.324.852
61 Rp.6.004.390 Rp.1.774.824 Rp.4.229.566 Rp.412.550.028
62 Rp.6.004.390 Rp.1.792.942 Rp.4.211.448 Rp.410.757.086
63 Rp.6.004.390 Rp.1.811.245 Rp.4.193.145 Rp.408.945.841
64 Rp.6.004.390 Rp.1.829.735 Rp.4.174.655 Rp.407.116.106
65 Rp.6.004.390 Rp.1.848.413 Rp.4.155.977 Rp.405.267.693
66 Rp.6.004.390 Rp.1.867.282 Rp.4.137.108 Rp.403.400.411
67 Rp.6.004.390 Rp.1.886.344 Rp.4.118.046 Rp.401.514.067
68 Rp.6.004.390 Rp.1.905.601 Rp.4.098.789 Rp.399.608.466
69 Rp.6.004.390 Rp.1.925.054 Rp.4.079.336 Rp.397.683.412
70 Rp.6.004.390 Rp.1.944.705 Rp.4.059.685 Rp.395.738.707
71 Rp.6.004.390 Rp.1.964.557 Rp.4.039.833 Rp.393.774.150
72 Rp.6.004.390 Rp.1.984.612 Rp.4.019.778 Rp.391.789.538
73 Rp.6.004.390 Rp.2.004.872 Rp.3.999.518 Rp.389.784.666
74 Rp.6.004.390 Rp.2.025.338 Rp.3.979.052 Rp.387.759.328
75 Rp.6.004.390 Rp.2.046.014 Rp.3.958.376 Rp.385.713.314
76 Rp.6.004.390 Rp.2.066.900 Rp.3.937.490 Rp.383.646.414
77 Rp.6.004.390 Rp.2.088.000 Rp.3.916.390 Rp.381.558.414
78 Rp.6.004.390 Rp.2.109.315 Rp.3.895.075 Rp.379.449.099
79 Rp.6.004.390 Rp.2.130.847 Rp.3.873.543 Rp.377.318.252
80 Rp.6.004.390 Rp.2.152.600 Rp.3.851.790 Rp.375.165.652
81 Rp.6.004.390 Rp.2.174.574 Rp.3.829.816 Rp.372.991.078
82 Rp.6.004.390 Rp.2.196.773 Rp.3.807.617 Rp.370.794.305
83 Rp.6.004.390 Rp.2.219.198 Rp.3.785.192 Rp.368.575.107
84 Rp.6.004.390 Rp.2.241.852 Rp.3.762.538 Rp.366.333.255
85 Rp.6.004.390 Rp.2.264.738 Rp.3.739.652 Rp.364.068.517
86 Rp.6.004.390 Rp.2.287.857 Rp.3.716.533 Rp.361.780.660
87 Rp.6.004.390 Rp.2.311.212 Rp.3.693.178 Rp.359.469.448
88 Rp.6.004.390 Rp.2.334.806 Rp.3.669.584 Rp.357.134.642
89 Rp.6.004.390 Rp.2.358.641 Rp.3.645.749 Rp.354.776.001
90 Rp.6.004.390 Rp.2.382.718 Rp.3.621.672 Rp.352.393.283
91 Rp.6.004.390 Rp.2.407.042 Rp.3.597.348 Rp.349.986.241
92 Rp.6.004.390 Rp.2.431.614 Rp.3.572.776 Rp.347.554.627
93 Rp.6.004.390 Rp.2.456.437 Rp.3.547.953 Rp.345.098.190
94 Rp.6.004.390 Rp.2.481.513 Rp.3.522.877 Rp.342.616.677
95 Rp.6.004.390 Rp.2.506.845 Rp.3.497.545 Rp.340.109.832
96 Rp.6.004.390 Rp.2.532.435 Rp.3.471.955 Rp.337.577.397
97 Rp.6.004.390 Rp.2.558.287 Rp.3.446.103 Rp.335.019.110
98 Rp.6.004.390 Rp.2.584.403 Rp.3.419.987 Rp.332.434.707
99 Rp.6.004.390 Rp.2.610.786 Rp.3.393.604 Rp.329.823.921
100 Rp.6.004.390 Rp.2.637.437 Rp.3.366.953 Rp.327.186.484
101 Rp.6.004.390 Rp.2.664.361 Rp.3.340.029 Rp.324.522.123
102 Rp.6.004.390 Rp.2.691.560 Rp.3.312.830 Rp.321.830.563
103 Rp.6.004.390 Rp.2.719.036 Rp.3.285.354 Rp.319.111.527
104 Rp.6.004.390 Rp.2.746.793 Rp.3.257.597 Rp.316.364.734
105 Rp.6.004.390 Rp.2.774.833 Rp.3.229.557 Rp.313.589.901
106 Rp.6.004.390 Rp.2.803.160 Rp.3.201.230 Rp.310.786.741
107 Rp.6.004.390 Rp.2.831.775 Rp.3.172.615 Rp.307.954.966
108 Rp.6.004.390 Rp.2.860.683 Rp.3.143.707 Rp.305.094.283
109 Rp.6.004.390 Rp.2.889.886 Rp.3.114.504 Rp.302.204.397
110 Rp.6.004.390 Rp.2.919.387 Rp.3.085.003 Rp.299.285.010
111 Rp.6.004.390 Rp.2.949.189 Rp.3.055.201 Rp.296.335.821
112 Rp.6.004.390 Rp.2.979.295 Rp.3.025.095 Rp.293.356.526
113 Rp.6.004.390 Rp.3.009.709 Rp.2.994.681 Rp.290.346.817
114 Rp.6.004.390 Rp.3.040.433 Rp.2.963.957 Rp.287.306.384
115 Rp.6.004.390 Rp.3.071.471 Rp.2.932.919 Rp.284.234.913
116 Rp.6.004.390 Rp.3.102.825 Rp.2.901.565 Rp.281.132.088
117 Rp.6.004.390 Rp.3.134.500 Rp.2.869.890 Rp.277.997.588
118 Rp.6.004.390 Rp.3.166.498 Rp.2.837.892 Rp.274.831.090
119 Rp.6.004.390 Rp.3.198.823 Rp.2.805.567 Rp.271.632.267
120 Rp.6.004.390 Rp.3.231.477 Rp.2.772.913 Rp.268.400.790
121 Rp.6.004.390 Rp.3.264.465 Rp.2.739.925 Rp.265.136.325
122 Rp.6.004.390 Rp.3.297.790 Rp.2.706.600 Rp.261.838.535
123 Rp.6.004.390 Rp.3.331.455 Rp.2.672.935 Rp.258.507.080
124 Rp.6.004.390 Rp.3.365.464 Rp.2.638.926 Rp.255.141.616
125 Rp.6.004.390 Rp.3.399.819 Rp.2.604.571 Rp.251.741.797
126 Rp.6.004.390 Rp.3.434.526 Rp.2.569.864 Rp.248.307.271
127 Rp.6.004.390 Rp.3.469.587 Rp.2.534.803 Rp.244.837.684
128 Rp.6.004.390 Rp.3.505.005 Rp.2.499.385 Rp.241.332.679
129 Rp.6.004.390 Rp.3.540.786 Rp.2.463.604 Rp.237.791.893
130 Rp.6.004.390 Rp.3.576.931 Rp.2.427.459 Rp.234.214.962
131 Rp.6.004.390 Rp.3.613.446 Rp.2.390.944 Rp.230.601.516
132 Rp.6.004.390 Rp.3.650.333 Rp.2.354.057 Rp.226.951.183
133 Rp.6.004.390 Rp.3.687.597 Rp.2.316.793 Rp.223.263.586
134 Rp.6.004.390 Rp.3.725.241 Rp.2.279.149 Rp.219.538.345
135 Rp.6.004.390 Rp.3.763.269 Rp.2.241.121 Rp.215.775.076
136 Rp.6.004.390 Rp.3.801.686 Rp.2.202.704 Rp.211.973.390
137 Rp.6.004.390 Rp.3.840.495 Rp.2.163.895 Rp.208.132.895
138 Rp.6.004.390 Rp.3.879.700 Rp.2.124.690 Rp.204.253.195
139 Rp.6.004.390 Rp.3.919.305 Rp.2.085.085 Rp.200.333.890
140 Rp.6.004.390 Rp.3.959.315 Rp.2.045.075 Rp.196.374.575
141 Rp.6.004.390 Rp.3.999.733 Rp.2.004.657 Rp.192.374.842
142 Rp.6.004.390 Rp.4.040.563 Rp.1.963.827 Rp.188.334.279
143 Rp.6.004.390 Rp.4.081.811 Rp.1.922.579 Rp.184.252.468
144 Rp.6.004.390 Rp.4.123.479 Rp.1.880.911 Rp.180.128.989
145 Rp.6.004.390 Rp.4.165.573 Rp.1.838.817 Rp.175.963.416
146 Rp.6.004.390 Rp.4.208.097 Rp.1.796.293 Rp.171.755.319
147 Rp.6.004.390 Rp.4.251.054 Rp.1.753.336 Rp.167.504.265
148 Rp.6.004.390 Rp.4.294.451 Rp.1.709.939 Rp.163.209.814
149 Rp.6.004.390 Rp.4.338.290 Rp.1.666.100 Rp.158.871.524
150 Rp.6.004.390 Rp.4.382.577 Rp.1.621.813 Rp.154.488.947
151 Rp.6.004.390 Rp.4.427.315 Rp.1.577.075 Rp.150.061.632
152 Rp.6.004.390 Rp.4.472.511 Rp.1.531.879 Rp.145.589.121
153 Rp.6.004.390 Rp.4.518.168 Rp.1.486.222 Rp.141.070.953
154 Rp.6.004.390 Rp.4.564.291 Rp.1.440.099 Rp.136.506.662
155 Rp.6.004.390 Rp.4.610.884 Rp.1.393.506 Rp.131.895.778
156 Rp.6.004.390 Rp.4.657.954 Rp.1.346.436 Rp.127.237.824
157 Rp.6.004.390 Rp.4.705.504 Rp.1.298.886 Rp.122.532.320
158 Rp.6.004.390 Rp.4.753.539 Rp.1.250.851 Rp.117.778.781
159 Rp.6.004.390 Rp.4.802.065 Rp.1.202.325 Rp.112.976.716
160 Rp.6.004.390 Rp.4.851.086 Rp.1.153.304 Rp.108.125.630
161 Rp.6.004.390 Rp.4.900.608 Rp.1.103.782 Rp.103.225.022
162 Rp.6.004.390 Rp.4.950.635 Rp.1.053.755 Rp.98.274.387
163 Rp.6.004.390 Rp.5.001.172 Rp.1.003.218 Rp.93.273.215
164 Rp.6.004.390 Rp.5.052.226 Rp.952.164 Rp.88.220.989
165 Rp.6.004.390 Rp.5.103.801 Rp.900.589 Rp.83.117.188
166 Rp.6.004.390 Rp.5.155.902 Rp.848.488 Rp.77.961.286
167 Rp.6.004.390 Rp.5.208.535 Rp.795.855 Rp.72.752.751
168 Rp.6.004.390 Rp.5.261.706 Rp.742.684 Rp.67.491.045
169 Rp.6.004.390 Rp.5.315.419 Rp.688.971 Rp.62.175.626
170 Rp.6.004.390 Rp.5.369.680 Rp.634.710 Rp.56.805.946
171 Rp.6.004.390 Rp.5.424.496 Rp.579.894 Rp.51.381.450
172 Rp.6.004.390 Rp.5.479.871 Rp.524.519 Rp.45.901.579
173 Rp.6.004.390 Rp.5.535.811 Rp.468.579 Rp.40.365.768
174 Rp.6.004.390 Rp.5.592.323 Rp.412.067 Rp.34.773.445
175 Rp.6.004.390 Rp.5.649.411 Rp.354.979 Rp.29.124.034
176 Rp.6.004.390 Rp.5.707.082 Rp.297.308 Rp.23.416.952
177 Rp.6.004.390 Rp.5.765.342 Rp.239.048 Rp.17.651.610
178 Rp.6.004.390 Rp.5.824.196 Rp.180.194 Rp.11.827.414
179 Rp.6.004.390 Rp.5.883.652 Rp.120.738 Rp.5.943.762
180 Rp.6.004.390 Rp.5.943.762 Rp.60.676 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily

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