Rumah mewah di senayan permata hijau jakarta selatan

Permata Hijau permata hijau permata hijau Jakarta Selatan Jakarta

Rp50,9mily
Bisa Nego
KPR: 426jt/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.50.999.000.000 Dana Tunai yang Harus Disiapkan Rp.15.299.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.40.799.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.426.035.317 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.485.289.841 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.44.419.808.418
Total Pembayaran
Rp.100.926.700.418 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.40.799.200.000
1 Rp.426.035.317 Rp.103.041.650 Rp.322.993.667 Rp.40.696.158.350
2 Rp.426.035.317 Rp.103.857.397 Rp.322.177.920 Rp.40.592.300.953
3 Rp.426.035.317 Rp.104.679.601 Rp.321.355.716 Rp.40.487.621.352
4 Rp.426.035.317 Rp.105.508.315 Rp.320.527.002 Rp.40.382.113.037
5 Rp.426.035.317 Rp.106.343.589 Rp.319.691.728 Rp.40.275.769.448
6 Rp.426.035.317 Rp.107.185.476 Rp.318.849.841 Rp.40.168.583.972
7 Rp.426.035.317 Rp.108.034.027 Rp.318.001.290 Rp.40.060.549.945
8 Rp.426.035.317 Rp.108.889.297 Rp.317.146.020 Rp.39.951.660.648
9 Rp.426.035.317 Rp.109.751.337 Rp.316.283.980 Rp.39.841.909.311
10 Rp.426.035.317 Rp.110.620.202 Rp.315.415.115 Rp.39.731.289.109
11 Rp.426.035.317 Rp.111.495.945 Rp.314.539.372 Rp.39.619.793.164
12 Rp.426.035.317 Rp.112.378.621 Rp.313.656.696 Rp.39.507.414.543
13 Rp.426.035.317 Rp.113.268.285 Rp.312.767.032 Rp.39.394.146.258
14 Rp.426.035.317 Rp.114.164.992 Rp.311.870.325 Rp.39.279.981.266
15 Rp.426.035.317 Rp.115.068.799 Rp.310.966.518 Rp.39.164.912.467
16 Rp.426.035.317 Rp.115.979.760 Rp.310.055.557 Rp.39.048.932.707
17 Rp.426.035.317 Rp.116.897.933 Rp.309.137.384 Rp.38.932.034.774
18 Rp.426.035.317 Rp.117.823.375 Rp.308.211.942 Rp.38.814.211.399
19 Rp.426.035.317 Rp.118.756.143 Rp.307.279.174 Rp.38.695.455.256
20 Rp.426.035.317 Rp.119.696.296 Rp.306.339.021 Rp.38.575.758.960
21 Rp.426.035.317 Rp.120.643.892 Rp.305.391.425 Rp.38.455.115.068
22 Rp.426.035.317 Rp.121.598.989 Rp.304.436.328 Rp.38.333.516.079
23 Rp.426.035.317 Rp.122.561.648 Rp.303.473.669 Rp.38.210.954.431
24 Rp.426.035.317 Rp.123.531.928 Rp.302.503.389 Rp.38.087.422.503
25 Rp.426.035.317 Rp.124.509.889 Rp.301.525.428 Rp.37.962.912.614
26 Rp.426.035.317 Rp.125.495.592 Rp.300.539.725 Rp.37.837.417.022
27 Rp.426.035.317 Rp.126.489.099 Rp.299.546.218 Rp.37.710.927.923
28 Rp.426.035.317 Rp.127.490.471 Rp.298.544.846 Rp.37.583.437.452
29 Rp.426.035.317 Rp.128.499.771 Rp.297.535.546 Rp.37.454.937.681
30 Rp.426.035.317 Rp.129.517.060 Rp.296.518.257 Rp.37.325.420.621
31 Rp.426.035.317 Rp.130.542.404 Rp.295.492.913 Rp.37.194.878.217
32 Rp.426.035.317 Rp.131.575.864 Rp.294.459.453 Rp.37.063.302.353
33 Rp.426.035.317 Rp.132.617.507 Rp.293.417.810 Rp.36.930.684.846
34 Rp.426.035.317 Rp.133.667.395 Rp.292.367.922 Rp.36.797.017.451
35 Rp.426.035.317 Rp.134.725.596 Rp.291.309.721 Rp.36.662.291.855
36 Rp.426.035.317 Rp.135.792.173 Rp.290.243.144 Rp.36.526.499.682
37 Rp.485.289.841 Rp.112.415.157 Rp.372.874.684 Rp.36.414.084.525
38 Rp.485.289.841 Rp.113.562.728 Rp.371.727.113 Rp.36.300.521.797
39 Rp.485.289.841 Rp.114.722.014 Rp.370.567.827 Rp.36.185.799.783
40 Rp.485.289.841 Rp.115.893.135 Rp.369.396.706 Rp.36.069.906.648
41 Rp.485.289.841 Rp.117.076.211 Rp.368.213.630 Rp.35.952.830.437
42 Rp.485.289.841 Rp.118.271.364 Rp.367.018.477 Rp.35.834.559.073
43 Rp.485.289.841 Rp.119.478.717 Rp.365.811.124 Rp.35.715.080.356
44 Rp.485.289.841 Rp.120.698.396 Rp.364.591.445 Rp.35.594.381.960
45 Rp.485.289.841 Rp.121.930.525 Rp.363.359.316 Rp.35.472.451.435
46 Rp.485.289.841 Rp.123.175.233 Rp.362.114.608 Rp.35.349.276.202
47 Rp.485.289.841 Rp.124.432.646 Rp.360.857.195 Rp.35.224.843.556
48 Rp.485.289.841 Rp.125.702.896 Rp.359.586.945 Rp.35.099.140.660
49 Rp.485.289.841 Rp.126.986.113 Rp.358.303.728 Rp.34.972.154.547
50 Rp.485.289.841 Rp.128.282.430 Rp.357.007.411 Rp.34.843.872.117
51 Rp.485.289.841 Rp.129.591.980 Rp.355.697.861 Rp.34.714.280.137
52 Rp.485.289.841 Rp.130.914.898 Rp.354.374.943 Rp.34.583.365.239
53 Rp.485.289.841 Rp.132.251.321 Rp.353.038.520 Rp.34.451.113.918
54 Rp.485.289.841 Rp.133.601.386 Rp.351.688.455 Rp.34.317.512.532
55 Rp.485.289.841 Rp.134.965.234 Rp.350.324.607 Rp.34.182.547.298
56 Rp.485.289.841 Rp.136.343.004 Rp.348.946.837 Rp.34.046.204.294
57 Rp.485.289.841 Rp.137.734.839 Rp.347.555.002 Rp.33.908.469.455
58 Rp.485.289.841 Rp.139.140.882 Rp.346.148.959 Rp.33.769.328.573
59 Rp.485.289.841 Rp.140.561.278 Rp.344.728.563 Rp.33.628.767.295
60 Rp.485.289.841 Rp.141.996.175 Rp.343.293.666 Rp.33.486.771.120
61 Rp.485.289.841 Rp.143.445.719 Rp.341.844.122 Rp.33.343.325.401
62 Rp.485.289.841 Rp.144.910.061 Rp.340.379.780 Rp.33.198.415.340
63 Rp.485.289.841 Rp.146.389.351 Rp.338.900.490 Rp.33.052.025.989
64 Rp.485.289.841 Rp.147.883.742 Rp.337.406.099 Rp.32.904.142.247
65 Rp.485.289.841 Rp.149.393.389 Rp.335.896.452 Rp.32.754.748.858
66 Rp.485.289.841 Rp.150.918.446 Rp.334.371.395 Rp.32.603.830.412
67 Rp.485.289.841 Rp.152.459.072 Rp.332.830.769 Rp.32.451.371.340
68 Rp.485.289.841 Rp.154.015.425 Rp.331.274.416 Rp.32.297.355.915
69 Rp.485.289.841 Rp.155.587.666 Rp.329.702.175 Rp.32.141.768.249
70 Rp.485.289.841 Rp.157.175.957 Rp.328.113.884 Rp.31.984.592.292
71 Rp.485.289.841 Rp.158.780.461 Rp.326.509.380 Rp.31.825.811.831
72 Rp.485.289.841 Rp.160.401.345 Rp.324.888.496 Rp.31.665.410.486
73 Rp.485.289.841 Rp.162.038.776 Rp.323.251.065 Rp.31.503.371.710
74 Rp.485.289.841 Rp.163.692.921 Rp.321.596.920 Rp.31.339.678.789
75 Rp.485.289.841 Rp.165.363.953 Rp.319.925.888 Rp.31.174.314.836
76 Rp.485.289.841 Rp.167.052.044 Rp.318.237.797 Rp.31.007.262.792
77 Rp.485.289.841 Rp.168.757.367 Rp.316.532.474 Rp.30.838.505.425
78 Rp.485.289.841 Rp.170.480.098 Rp.314.809.743 Rp.30.668.025.327
79 Rp.485.289.841 Rp.172.220.416 Rp.313.069.425 Rp.30.495.804.911
80 Rp.485.289.841 Rp.173.978.499 Rp.311.311.342 Rp.30.321.826.412
81 Rp.485.289.841 Rp.175.754.530 Rp.309.535.311 Rp.30.146.071.882
82 Rp.485.289.841 Rp.177.548.691 Rp.307.741.150 Rp.29.968.523.191
83 Rp.485.289.841 Rp.179.361.167 Rp.305.928.674 Rp.29.789.162.024
84 Rp.485.289.841 Rp.181.192.145 Rp.304.097.696 Rp.29.607.969.879
85 Rp.485.289.841 Rp.183.041.815 Rp.302.248.026 Rp.29.424.928.064
86 Rp.485.289.841 Rp.184.910.367 Rp.300.379.474 Rp.29.240.017.697
87 Rp.485.289.841 Rp.186.797.994 Rp.298.491.847 Rp.29.053.219.703
88 Rp.485.289.841 Rp.188.704.890 Rp.296.584.951 Rp.28.864.514.813
89 Rp.485.289.841 Rp.190.631.252 Rp.294.658.589 Rp.28.673.883.561
90 Rp.485.289.841 Rp.192.577.280 Rp.292.712.561 Rp.28.481.306.281
91 Rp.485.289.841 Rp.194.543.173 Rp.290.746.668 Rp.28.286.763.108
92 Rp.485.289.841 Rp.196.529.134 Rp.288.760.707 Rp.28.090.233.974
93 Rp.485.289.841 Rp.198.535.369 Rp.286.754.472 Rp.27.891.698.605
94 Rp.485.289.841 Rp.200.562.084 Rp.284.727.757 Rp.27.691.136.521
95 Rp.485.289.841 Rp.202.609.489 Rp.282.680.352 Rp.27.488.527.032
96 Rp.485.289.841 Rp.204.677.794 Rp.280.612.047 Rp.27.283.849.238
97 Rp.485.289.841 Rp.206.767.213 Rp.278.522.628 Rp.27.077.082.025
98 Rp.485.289.841 Rp.208.877.962 Rp.276.411.879 Rp.26.868.204.063
99 Rp.485.289.841 Rp.211.010.258 Rp.274.279.583 Rp.26.657.193.805
100 Rp.485.289.841 Rp.213.164.321 Rp.272.125.520 Rp.26.444.029.484
101 Rp.485.289.841 Rp.215.340.373 Rp.269.949.468 Rp.26.228.689.111
102 Rp.485.289.841 Rp.217.538.640 Rp.267.751.201 Rp.26.011.150.471
103 Rp.485.289.841 Rp.219.759.347 Rp.265.530.494 Rp.25.791.391.124
104 Rp.485.289.841 Rp.222.002.723 Rp.263.287.118 Rp.25.569.388.401
105 Rp.485.289.841 Rp.224.269.001 Rp.261.020.840 Rp.25.345.119.400
106 Rp.485.289.841 Rp.226.558.414 Rp.258.731.427 Rp.25.118.560.986
107 Rp.485.289.841 Rp.228.871.198 Rp.256.418.643 Rp.24.889.689.788
108 Rp.485.289.841 Rp.231.207.591 Rp.254.082.250 Rp.24.658.482.197
109 Rp.485.289.841 Rp.233.567.835 Rp.251.722.006 Rp.24.424.914.362
110 Rp.485.289.841 Rp.235.952.174 Rp.249.337.667 Rp.24.188.962.188
111 Rp.485.289.841 Rp.238.360.852 Rp.246.928.989 Rp.23.950.601.336
112 Rp.485.289.841 Rp.240.794.119 Rp.244.495.722 Rp.23.709.807.217
113 Rp.485.289.841 Rp.243.252.226 Rp.242.037.615 Rp.23.466.554.991
114 Rp.485.289.841 Rp.245.735.425 Rp.239.554.416 Rp.23.220.819.566
115 Rp.485.289.841 Rp.248.243.975 Rp.237.045.866 Rp.22.972.575.591
116 Rp.485.289.841 Rp.250.778.132 Rp.234.511.709 Rp.22.721.797.459
117 Rp.485.289.841 Rp.253.338.159 Rp.231.951.682 Rp.22.468.459.300
118 Rp.485.289.841 Rp.255.924.319 Rp.229.365.522 Rp.22.212.534.981
119 Rp.485.289.841 Rp.258.536.880 Rp.226.752.961 Rp.21.953.998.101
120 Rp.485.289.841 Rp.261.176.110 Rp.224.113.731 Rp.21.692.821.991
121 Rp.485.289.841 Rp.263.842.283 Rp.221.447.558 Rp.21.428.979.708
122 Rp.485.289.841 Rp.266.535.673 Rp.218.754.168 Rp.21.162.444.035
123 Rp.485.289.841 Rp.269.256.558 Rp.216.033.283 Rp.20.893.187.477
124 Rp.485.289.841 Rp.272.005.219 Rp.213.284.622 Rp.20.621.182.258
125 Rp.485.289.841 Rp.274.781.939 Rp.210.507.902 Rp.20.346.400.319
126 Rp.485.289.841 Rp.277.587.004 Rp.207.702.837 Rp.20.068.813.315
127 Rp.485.289.841 Rp.280.420.705 Rp.204.869.136 Rp.19.788.392.610
128 Rp.485.289.841 Rp.283.283.333 Rp.202.006.508 Rp.19.505.109.277
129 Rp.485.289.841 Rp.286.175.184 Rp.199.114.657 Rp.19.218.934.093
130 Rp.485.289.841 Rp.289.096.555 Rp.196.193.286 Rp.18.929.837.538
131 Rp.485.289.841 Rp.292.047.749 Rp.193.242.092 Rp.18.637.789.789
132 Rp.485.289.841 Rp.295.029.070 Rp.190.260.771 Rp.18.342.760.719
133 Rp.485.289.841 Rp.298.040.825 Rp.187.249.016 Rp.18.044.719.894
134 Rp.485.289.841 Rp.301.083.325 Rp.184.206.516 Rp.17.743.636.569
135 Rp.485.289.841 Rp.304.156.884 Rp.181.132.957 Rp.17.439.479.685
136 Rp.485.289.841 Rp.307.261.819 Rp.178.028.022 Rp.17.132.217.866
137 Rp.485.289.841 Rp.310.398.450 Rp.174.891.391 Rp.16.821.819.416
138 Rp.485.289.841 Rp.313.567.101 Rp.171.722.740 Rp.16.508.252.315
139 Rp.485.289.841 Rp.316.768.099 Rp.168.521.742 Rp.16.191.484.216
140 Rp.485.289.841 Rp.320.001.773 Rp.165.288.068 Rp.15.871.482.443
141 Rp.485.289.841 Rp.323.268.458 Rp.162.021.383 Rp.15.548.213.985
142 Rp.485.289.841 Rp.326.568.490 Rp.158.721.351 Rp.15.221.645.495
143 Rp.485.289.841 Rp.329.902.210 Rp.155.387.631 Rp.14.891.743.285
144 Rp.485.289.841 Rp.333.269.962 Rp.152.019.879 Rp.14.558.473.323
145 Rp.485.289.841 Rp.336.672.092 Rp.148.617.749 Rp.14.221.801.231
146 Rp.485.289.841 Rp.340.108.953 Rp.145.180.888 Rp.13.881.692.278
147 Rp.485.289.841 Rp.343.580.899 Rp.141.708.942 Rp.13.538.111.379
148 Rp.485.289.841 Rp.347.088.287 Rp.138.201.554 Rp.13.191.023.092
149 Rp.485.289.841 Rp.350.631.480 Rp.134.658.361 Rp.12.840.391.612
150 Rp.485.289.841 Rp.354.210.843 Rp.131.078.998 Rp.12.486.180.769
151 Rp.485.289.841 Rp.357.826.746 Rp.127.463.095 Rp.12.128.354.023
152 Rp.485.289.841 Rp.361.479.560 Rp.123.810.281 Rp.11.766.874.463
153 Rp.485.289.841 Rp.365.169.664 Rp.120.120.177 Rp.11.401.704.799
154 Rp.485.289.841 Rp.368.897.438 Rp.116.392.403 Rp.11.032.807.361
155 Rp.485.289.841 Rp.372.663.266 Rp.112.626.575 Rp.10.660.144.095
156 Rp.485.289.841 Rp.376.467.537 Rp.108.822.304 Rp.10.283.676.558
157 Rp.485.289.841 Rp.380.310.643 Rp.104.979.198 Rp.9.903.365.915
158 Rp.485.289.841 Rp.384.192.981 Rp.101.096.860 Rp.9.519.172.934
159 Rp.485.289.841 Rp.388.114.951 Rp.97.174.890 Rp.9.131.057.983
160 Rp.485.289.841 Rp.392.076.957 Rp.93.212.884 Rp.8.738.981.026
161 Rp.485.289.841 Rp.396.079.410 Rp.89.210.431 Rp.8.342.901.616
162 Rp.485.289.841 Rp.400.122.720 Rp.85.167.121 Rp.7.942.778.896
163 Rp.485.289.841 Rp.404.207.306 Rp.81.082.535 Rp.7.538.571.590
164 Rp.485.289.841 Rp.408.333.589 Rp.76.956.252 Rp.7.130.238.001
165 Rp.485.289.841 Rp.412.501.995 Rp.72.787.846 Rp.6.717.736.006
166 Rp.485.289.841 Rp.416.712.953 Rp.68.576.888 Rp.6.301.023.053
167 Rp.485.289.841 Rp.420.966.897 Rp.64.322.944 Rp.5.880.056.156
168 Rp.485.289.841 Rp.425.264.268 Rp.60.025.573 Rp.5.454.791.888
169 Rp.485.289.841 Rp.429.605.507 Rp.55.684.334 Rp.5.025.186.381
170 Rp.485.289.841 Rp.433.991.063 Rp.51.298.778 Rp.4.591.195.318
171 Rp.485.289.841 Rp.438.421.389 Rp.46.868.452 Rp.4.152.773.929
172 Rp.485.289.841 Rp.442.896.940 Rp.42.392.901 Rp.3.709.876.989
173 Rp.485.289.841 Rp.447.418.180 Rp.37.871.661 Rp.3.262.458.809
174 Rp.485.289.841 Rp.451.985.574 Rp.33.304.267 Rp.2.810.473.235
175 Rp.485.289.841 Rp.456.599.593 Rp.28.690.248 Rp.2.353.873.642
176 Rp.485.289.841 Rp.461.260.714 Rp.24.029.127 Rp.1.892.612.928
177 Rp.485.289.841 Rp.465.969.417 Rp.19.320.424 Rp.1.426.643.511
178 Rp.485.289.841 Rp.470.726.188 Rp.14.563.653 Rp.955.917.323
179 Rp.485.289.841 Rp.475.531.518 Rp.9.758.323 Rp.480.385.805
180 Rp.485.289.841 Rp.480.385.805 Rp.4.903.938 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp45jt/thn
  • 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
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily

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