jual 2rumah,6kontrakan,2toko

jl babakan gebang Cirebon Jawa Barat

Rp630jt
KPR: 5,26jt/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.630.000.000 Dana Tunai yang Harus Disiapkan Rp.189.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.504.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.262.892 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.994.875 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.548.725.990
Total Pembayaran
Rp.1.246.765.990 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.504.000.000
1 Rp.5.262.892 Rp.1.272.892 Rp.3.990.000 Rp.502.727.108
2 Rp.5.262.892 Rp.1.282.969 Rp.3.979.923 Rp.501.444.139
3 Rp.5.262.892 Rp.1.293.126 Rp.3.969.766 Rp.500.151.013
4 Rp.5.262.892 Rp.1.303.363 Rp.3.959.529 Rp.498.847.650
5 Rp.5.262.892 Rp.1.313.681 Rp.3.949.211 Rp.497.533.969
6 Rp.5.262.892 Rp.1.324.081 Rp.3.938.811 Rp.496.209.888
7 Rp.5.262.892 Rp.1.334.564 Rp.3.928.328 Rp.494.875.324
8 Rp.5.262.892 Rp.1.345.129 Rp.3.917.763 Rp.493.530.195
9 Rp.5.262.892 Rp.1.355.778 Rp.3.907.114 Rp.492.174.417
10 Rp.5.262.892 Rp.1.366.511 Rp.3.896.381 Rp.490.807.906
11 Rp.5.262.892 Rp.1.377.329 Rp.3.885.563 Rp.489.430.577
12 Rp.5.262.892 Rp.1.388.233 Rp.3.874.659 Rp.488.042.344
13 Rp.5.262.892 Rp.1.399.223 Rp.3.863.669 Rp.486.643.121
14 Rp.5.262.892 Rp.1.410.301 Rp.3.852.591 Rp.485.232.820
15 Rp.5.262.892 Rp.1.421.466 Rp.3.841.426 Rp.483.811.354
16 Rp.5.262.892 Rp.1.432.719 Rp.3.830.173 Rp.482.378.635
17 Rp.5.262.892 Rp.1.444.061 Rp.3.818.831 Rp.480.934.574
18 Rp.5.262.892 Rp.1.455.493 Rp.3.807.399 Rp.479.479.081
19 Rp.5.262.892 Rp.1.467.016 Rp.3.795.876 Rp.478.012.065
20 Rp.5.262.892 Rp.1.478.630 Rp.3.784.262 Rp.476.533.435
21 Rp.5.262.892 Rp.1.490.336 Rp.3.772.556 Rp.475.043.099
22 Rp.5.262.892 Rp.1.502.134 Rp.3.760.758 Rp.473.540.965
23 Rp.5.262.892 Rp.1.514.026 Rp.3.748.866 Rp.472.026.939
24 Rp.5.262.892 Rp.1.526.012 Rp.3.736.880 Rp.470.500.927
25 Rp.5.262.892 Rp.1.538.093 Rp.3.724.799 Rp.468.962.834
26 Rp.5.262.892 Rp.1.550.270 Rp.3.712.622 Rp.467.412.564
27 Rp.5.262.892 Rp.1.562.543 Rp.3.700.349 Rp.465.850.021
28 Rp.5.262.892 Rp.1.574.913 Rp.3.687.979 Rp.464.275.108
29 Rp.5.262.892 Rp.1.587.381 Rp.3.675.511 Rp.462.687.727
30 Rp.5.262.892 Rp.1.599.947 Rp.3.662.945 Rp.461.087.780
31 Rp.5.262.892 Rp.1.612.614 Rp.3.650.278 Rp.459.475.166
32 Rp.5.262.892 Rp.1.625.380 Rp.3.637.512 Rp.457.849.786
33 Rp.5.262.892 Rp.1.638.248 Rp.3.624.644 Rp.456.211.538
34 Rp.5.262.892 Rp.1.651.217 Rp.3.611.675 Rp.454.560.321
35 Rp.5.262.892 Rp.1.664.289 Rp.3.598.603 Rp.452.896.032
36 Rp.5.262.892 Rp.1.677.465 Rp.3.585.427 Rp.451.218.567
37 Rp.5.994.875 Rp.1.388.685 Rp.4.606.190 Rp.449.829.882
38 Rp.5.994.875 Rp.1.402.862 Rp.4.592.013 Rp.448.427.020
39 Rp.5.994.875 Rp.1.417.183 Rp.4.577.692 Rp.447.009.837
40 Rp.5.994.875 Rp.1.431.650 Rp.4.563.225 Rp.445.578.187
41 Rp.5.994.875 Rp.1.446.264 Rp.4.548.611 Rp.444.131.923
42 Rp.5.994.875 Rp.1.461.028 Rp.4.533.847 Rp.442.670.895
43 Rp.5.994.875 Rp.1.475.943 Rp.4.518.932 Rp.441.194.952
44 Rp.5.994.875 Rp.1.491.010 Rp.4.503.865 Rp.439.703.942
45 Rp.5.994.875 Rp.1.506.231 Rp.4.488.644 Rp.438.197.711
46 Rp.5.994.875 Rp.1.521.607 Rp.4.473.268 Rp.436.676.104
47 Rp.5.994.875 Rp.1.537.140 Rp.4.457.735 Rp.435.138.964
48 Rp.5.994.875 Rp.1.552.831 Rp.4.442.044 Rp.433.586.133
49 Rp.5.994.875 Rp.1.568.683 Rp.4.426.192 Rp.432.017.450
50 Rp.5.994.875 Rp.1.584.697 Rp.4.410.178 Rp.430.432.753
51 Rp.5.994.875 Rp.1.600.874 Rp.4.394.001 Rp.428.831.879
52 Rp.5.994.875 Rp.1.617.216 Rp.4.377.659 Rp.427.214.663
53 Rp.5.994.875 Rp.1.633.725 Rp.4.361.150 Rp.425.580.938
54 Rp.5.994.875 Rp.1.650.403 Rp.4.344.472 Rp.423.930.535
55 Rp.5.994.875 Rp.1.667.251 Rp.4.327.624 Rp.422.263.284
56 Rp.5.994.875 Rp.1.684.271 Rp.4.310.604 Rp.420.579.013
57 Rp.5.994.875 Rp.1.701.464 Rp.4.293.411 Rp.418.877.549
58 Rp.5.994.875 Rp.1.718.833 Rp.4.276.042 Rp.417.158.716
59 Rp.5.994.875 Rp.1.736.380 Rp.4.258.495 Rp.415.422.336
60 Rp.5.994.875 Rp.1.754.105 Rp.4.240.770 Rp.413.668.231
61 Rp.5.994.875 Rp.1.772.012 Rp.4.222.863 Rp.411.896.219
62 Rp.5.994.875 Rp.1.790.101 Rp.4.204.774 Rp.410.106.118
63 Rp.5.994.875 Rp.1.808.375 Rp.4.186.500 Rp.408.297.743
64 Rp.5.994.875 Rp.1.826.836 Rp.4.168.039 Rp.406.470.907
65 Rp.5.994.875 Rp.1.845.484 Rp.4.149.391 Rp.404.625.423
66 Rp.5.994.875 Rp.1.864.324 Rp.4.130.551 Rp.402.761.099
67 Rp.5.994.875 Rp.1.883.355 Rp.4.111.520 Rp.400.877.744
68 Rp.5.994.875 Rp.1.902.581 Rp.4.092.294 Rp.398.975.163
69 Rp.5.994.875 Rp.1.922.004 Rp.4.072.871 Rp.397.053.159
70 Rp.5.994.875 Rp.1.941.624 Rp.4.053.251 Rp.395.111.535
71 Rp.5.994.875 Rp.1.961.445 Rp.4.033.430 Rp.393.150.090
72 Rp.5.994.875 Rp.1.981.468 Rp.4.013.407 Rp.391.168.622
73 Rp.5.994.875 Rp.2.001.695 Rp.3.993.180 Rp.389.166.927
74 Rp.5.994.875 Rp.2.022.129 Rp.3.972.746 Rp.387.144.798
75 Rp.5.994.875 Rp.2.042.772 Rp.3.952.103 Rp.385.102.026
76 Rp.5.994.875 Rp.2.063.625 Rp.3.931.250 Rp.383.038.401
77 Rp.5.994.875 Rp.2.084.691 Rp.3.910.184 Rp.380.953.710
78 Rp.5.994.875 Rp.2.105.973 Rp.3.888.902 Rp.378.847.737
79 Rp.5.994.875 Rp.2.127.471 Rp.3.867.404 Rp.376.720.266
80 Rp.5.994.875 Rp.2.149.189 Rp.3.845.686 Rp.374.571.077
81 Rp.5.994.875 Rp.2.171.129 Rp.3.823.746 Rp.372.399.948
82 Rp.5.994.875 Rp.2.193.292 Rp.3.801.583 Rp.370.206.656
83 Rp.5.994.875 Rp.2.215.682 Rp.3.779.193 Rp.367.990.974
84 Rp.5.994.875 Rp.2.238.300 Rp.3.756.575 Rp.365.752.674
85 Rp.5.994.875 Rp.2.261.150 Rp.3.733.725 Rp.363.491.524
86 Rp.5.994.875 Rp.2.284.232 Rp.3.710.643 Rp.361.207.292
87 Rp.5.994.875 Rp.2.307.551 Rp.3.687.324 Rp.358.899.741
88 Rp.5.994.875 Rp.2.331.107 Rp.3.663.768 Rp.356.568.634
89 Rp.5.994.875 Rp.2.354.904 Rp.3.639.971 Rp.354.213.730
90 Rp.5.994.875 Rp.2.378.943 Rp.3.615.932 Rp.351.834.787
91 Rp.5.994.875 Rp.2.403.228 Rp.3.591.647 Rp.349.431.559
92 Rp.5.994.875 Rp.2.427.761 Rp.3.567.114 Rp.347.003.798
93 Rp.5.994.875 Rp.2.452.545 Rp.3.542.330 Rp.344.551.253
94 Rp.5.994.875 Rp.2.477.581 Rp.3.517.294 Rp.342.073.672
95 Rp.5.994.875 Rp.2.502.873 Rp.3.492.002 Rp.339.570.799
96 Rp.5.994.875 Rp.2.528.423 Rp.3.466.452 Rp.337.042.376
97 Rp.5.994.875 Rp.2.554.234 Rp.3.440.641 Rp.334.488.142
98 Rp.5.994.875 Rp.2.580.309 Rp.3.414.566 Rp.331.907.833
99 Rp.5.994.875 Rp.2.606.649 Rp.3.388.226 Rp.329.301.184
100 Rp.5.994.875 Rp.2.633.259 Rp.3.361.616 Rp.326.667.925
101 Rp.5.994.875 Rp.2.660.140 Rp.3.334.735 Rp.324.007.785
102 Rp.5.994.875 Rp.2.687.296 Rp.3.307.579 Rp.321.320.489
103 Rp.5.994.875 Rp.2.714.728 Rp.3.280.147 Rp.318.605.761
104 Rp.5.994.875 Rp.2.742.441 Rp.3.252.434 Rp.315.863.320
105 Rp.5.994.875 Rp.2.770.437 Rp.3.224.438 Rp.313.092.883
106 Rp.5.994.875 Rp.2.798.718 Rp.3.196.157 Rp.310.294.165
107 Rp.5.994.875 Rp.2.827.289 Rp.3.167.586 Rp.307.466.876
108 Rp.5.994.875 Rp.2.856.151 Rp.3.138.724 Rp.304.610.725
109 Rp.5.994.875 Rp.2.885.307 Rp.3.109.568 Rp.301.725.418
110 Rp.5.994.875 Rp.2.914.761 Rp.3.080.114 Rp.298.810.657
111 Rp.5.994.875 Rp.2.944.516 Rp.3.050.359 Rp.295.866.141
112 Rp.5.994.875 Rp.2.974.575 Rp.3.020.300 Rp.292.891.566
113 Rp.5.994.875 Rp.3.004.940 Rp.2.989.935 Rp.289.886.626
114 Rp.5.994.875 Rp.3.035.616 Rp.2.959.259 Rp.286.851.010
115 Rp.5.994.875 Rp.3.066.604 Rp.2.928.271 Rp.283.784.406
116 Rp.5.994.875 Rp.3.097.909 Rp.2.896.966 Rp.280.686.497
117 Rp.5.994.875 Rp.3.129.534 Rp.2.865.341 Rp.277.556.963
118 Rp.5.994.875 Rp.3.161.481 Rp.2.833.394 Rp.274.395.482
119 Rp.5.994.875 Rp.3.193.754 Rp.2.801.121 Rp.271.201.728
120 Rp.5.994.875 Rp.3.226.357 Rp.2.768.518 Rp.267.975.371
121 Rp.5.994.875 Rp.3.259.293 Rp.2.735.582 Rp.264.716.078
122 Rp.5.994.875 Rp.3.292.565 Rp.2.702.310 Rp.261.423.513
123 Rp.5.994.875 Rp.3.326.177 Rp.2.668.698 Rp.258.097.336
124 Rp.5.994.875 Rp.3.360.131 Rp.2.634.744 Rp.254.737.205
125 Rp.5.994.875 Rp.3.394.433 Rp.2.600.442 Rp.251.342.772
126 Rp.5.994.875 Rp.3.429.084 Rp.2.565.791 Rp.247.913.688
127 Rp.5.994.875 Rp.3.464.089 Rp.2.530.786 Rp.244.449.599
128 Rp.5.994.875 Rp.3.499.452 Rp.2.495.423 Rp.240.950.147
129 Rp.5.994.875 Rp.3.535.176 Rp.2.459.699 Rp.237.414.971
130 Rp.5.994.875 Rp.3.571.264 Rp.2.423.611 Rp.233.843.707
131 Rp.5.994.875 Rp.3.607.720 Rp.2.387.155 Rp.230.235.987
132 Rp.5.994.875 Rp.3.644.549 Rp.2.350.326 Rp.226.591.438
133 Rp.5.994.875 Rp.3.681.754 Rp.2.313.121 Rp.222.909.684
134 Rp.5.994.875 Rp.3.719.339 Rp.2.275.536 Rp.219.190.345
135 Rp.5.994.875 Rp.3.757.307 Rp.2.237.568 Rp.215.433.038
136 Rp.5.994.875 Rp.3.795.663 Rp.2.199.212 Rp.211.637.375
137 Rp.5.994.875 Rp.3.834.410 Rp.2.160.465 Rp.207.802.965
138 Rp.5.994.875 Rp.3.873.553 Rp.2.121.322 Rp.203.929.412
139 Rp.5.994.875 Rp.3.913.096 Rp.2.081.779 Rp.200.016.316
140 Rp.5.994.875 Rp.3.953.042 Rp.2.041.833 Rp.196.063.274
141 Rp.5.994.875 Rp.3.993.396 Rp.2.001.479 Rp.192.069.878
142 Rp.5.994.875 Rp.4.034.162 Rp.1.960.713 Rp.188.035.716
143 Rp.5.994.875 Rp.4.075.344 Rp.1.919.531 Rp.183.960.372
144 Rp.5.994.875 Rp.4.116.946 Rp.1.877.929 Rp.179.843.426
145 Rp.5.994.875 Rp.4.158.973 Rp.1.835.902 Rp.175.684.453
146 Rp.5.994.875 Rp.4.201.430 Rp.1.793.445 Rp.171.483.023
147 Rp.5.994.875 Rp.4.244.319 Rp.1.750.556 Rp.167.238.704
148 Rp.5.994.875 Rp.4.287.647 Rp.1.707.228 Rp.162.951.057
149 Rp.5.994.875 Rp.4.331.416 Rp.1.663.459 Rp.158.619.641
150 Rp.5.994.875 Rp.4.375.633 Rp.1.619.242 Rp.154.244.008
151 Rp.5.994.875 Rp.4.420.301 Rp.1.574.574 Rp.149.823.707
152 Rp.5.994.875 Rp.4.465.425 Rp.1.529.450 Rp.145.358.282
153 Rp.5.994.875 Rp.4.511.009 Rp.1.483.866 Rp.140.847.273
154 Rp.5.994.875 Rp.4.557.059 Rp.1.437.816 Rp.136.290.214
155 Rp.5.994.875 Rp.4.603.579 Rp.1.391.296 Rp.131.686.635
156 Rp.5.994.875 Rp.4.650.574 Rp.1.344.301 Rp.127.036.061
157 Rp.5.994.875 Rp.4.698.049 Rp.1.296.826 Rp.122.338.012
158 Rp.5.994.875 Rp.4.746.008 Rp.1.248.867 Rp.117.592.004
159 Rp.5.994.875 Rp.4.794.457 Rp.1.200.418 Rp.112.797.547
160 Rp.5.994.875 Rp.4.843.400 Rp.1.151.475 Rp.107.954.147
161 Rp.5.994.875 Rp.4.892.843 Rp.1.102.032 Rp.103.061.304
162 Rp.5.994.875 Rp.4.942.791 Rp.1.052.084 Rp.98.118.513
163 Rp.5.994.875 Rp.4.993.249 Rp.1.001.626 Rp.93.125.264
164 Rp.5.994.875 Rp.5.044.221 Rp.950.654 Rp.88.081.043
165 Rp.5.994.875 Rp.5.095.714 Rp.899.161 Rp.82.985.329
166 Rp.5.994.875 Rp.5.147.733 Rp.847.142 Rp.77.837.596
167 Rp.5.994.875 Rp.5.200.283 Rp.794.592 Rp.72.637.313
168 Rp.5.994.875 Rp.5.253.369 Rp.741.506 Rp.67.383.944
169 Rp.5.994.875 Rp.5.306.997 Rp.687.878 Rp.62.076.947
170 Rp.5.994.875 Rp.5.361.173 Rp.633.702 Rp.56.715.774
171 Rp.5.994.875 Rp.5.415.901 Rp.578.974 Rp.51.299.873
172 Rp.5.994.875 Rp.5.471.189 Rp.523.686 Rp.45.828.684
173 Rp.5.994.875 Rp.5.527.041 Rp.467.834 Rp.40.301.643
174 Rp.5.994.875 Rp.5.583.462 Rp.411.413 Rp.34.718.181
175 Rp.5.994.875 Rp.5.640.460 Rp.354.415 Rp.29.077.721
176 Rp.5.994.875 Rp.5.698.040 Rp.296.835 Rp.23.379.681
177 Rp.5.994.875 Rp.5.756.207 Rp.238.668 Rp.17.623.474
178 Rp.5.994.875 Rp.5.814.969 Rp.179.906 Rp.11.808.505
179 Rp.5.994.875 Rp.5.874.330 Rp.120.545 Rp.5.934.175
180 Rp.5.994.875 Rp.5.934.175 Rp.60.578 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Cirebon
    Rp338jt
    RUMAH Dijual
    di Cirebon
    Rp338jt
    • 2
    • 1
    • 60
    • 30
    Lihat Rincian
    Rp338jt
  • RUMAH Dijual
    di Cirebon
    Rp1,23mily
    RUMAH Dijual
    di Cirebon
    Rp1,23mily
    • 3
    • 2
    • 144
    • 69
    Lihat Rincian
    Rp1,23mily
  • RUMAH Dijual
    di Cirebon
    Rp435jt
    RUMAH Dijual
    di Cirebon
    Rp435jt
    • 2
    • 1
    • 90
    • 48
    Lihat Rincian
    Rp435jt
  • RUMAH Dijual
    di Cirebon
    Rp1,5mily
    RUMAH Dijual
    di Cirebon
    Rp1,5mily
    • 4
    • 2
    • 180
    • 89
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Cirebon
    Rp600jt
    RUMAH Dijual
    di Cirebon
    Rp600jt
    • 3
    • 1
    • 120
    • 60
    Lihat Rincian
    Rp600jt
  • RUMAH Dijual
    di Cirebon
    Rp1,34mily
    RUMAH Dijual
    di Cirebon
    Rp1,34mily
    • 2
    • 2
    • 98
    • 120
    Lihat Rincian
    Rp1,34mily
  • RUMAH Dijual
    di Cirebon
    Rp860jt
    RUMAH Dijual
    di Cirebon
    Rp860jt
    • 3
    • 2
    • 130
    • 82
    Lihat Rincian
    Rp860jt
  • RUMAH Dijual
    di Cirebon
    Rp674jt
    RUMAH Dijual
    di Cirebon
    Rp674jt
    • 3
    • 1
    • 75
    • 45
    Lihat Rincian
    Rp674jt

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