Rumah 80 unit Swarna Asri Di sawangan

jln raya sawangan jagakarsa ,ciganjur,lenteng agung,sawangan beji,depok margonda Jakarta Selatan Jakarta

Rp600jt
KPR: 5,01jt/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.600.000.000 Dana Tunai yang Harus Disiapkan Rp.180.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.480.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.012.278 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.709.404 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.522.596.355
Total Pembayaran
Rp.1.187.396.355 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.480.000.000
1 Rp.5.012.278 Rp.1.212.278 Rp.3.800.000 Rp.478.787.722
2 Rp.5.012.278 Rp.1.221.875 Rp.3.790.403 Rp.477.565.847
3 Rp.5.012.278 Rp.1.231.548 Rp.3.780.730 Rp.476.334.299
4 Rp.5.012.278 Rp.1.241.298 Rp.3.770.980 Rp.475.093.001
5 Rp.5.012.278 Rp.1.251.125 Rp.3.761.153 Rp.473.841.876
6 Rp.5.012.278 Rp.1.261.030 Rp.3.751.248 Rp.472.580.846
7 Rp.5.012.278 Rp.1.271.013 Rp.3.741.265 Rp.471.309.833
8 Rp.5.012.278 Rp.1.281.075 Rp.3.731.203 Rp.470.028.758
9 Rp.5.012.278 Rp.1.291.217 Rp.3.721.061 Rp.468.737.541
10 Rp.5.012.278 Rp.1.301.439 Rp.3.710.839 Rp.467.436.102
11 Rp.5.012.278 Rp.1.311.742 Rp.3.700.536 Rp.466.124.360
12 Rp.5.012.278 Rp.1.322.127 Rp.3.690.151 Rp.464.802.233
13 Rp.5.012.278 Rp.1.332.594 Rp.3.679.684 Rp.463.469.639
14 Rp.5.012.278 Rp.1.343.143 Rp.3.669.135 Rp.462.126.496
15 Rp.5.012.278 Rp.1.353.777 Rp.3.658.501 Rp.460.772.719
16 Rp.5.012.278 Rp.1.364.494 Rp.3.647.784 Rp.459.408.225
17 Rp.5.012.278 Rp.1.375.296 Rp.3.636.982 Rp.458.032.929
18 Rp.5.012.278 Rp.1.386.184 Rp.3.626.094 Rp.456.646.745
19 Rp.5.012.278 Rp.1.397.158 Rp.3.615.120 Rp.455.249.587
20 Rp.5.012.278 Rp.1.408.219 Rp.3.604.059 Rp.453.841.368
21 Rp.5.012.278 Rp.1.419.367 Rp.3.592.911 Rp.452.422.001
22 Rp.5.012.278 Rp.1.430.604 Rp.3.581.674 Rp.450.991.397
23 Rp.5.012.278 Rp.1.441.929 Rp.3.570.349 Rp.449.549.468
24 Rp.5.012.278 Rp.1.453.345 Rp.3.558.933 Rp.448.096.123
25 Rp.5.012.278 Rp.1.464.850 Rp.3.547.428 Rp.446.631.273
26 Rp.5.012.278 Rp.1.476.447 Rp.3.535.831 Rp.445.154.826
27 Rp.5.012.278 Rp.1.488.136 Rp.3.524.142 Rp.443.666.690
28 Rp.5.012.278 Rp.1.499.917 Rp.3.512.361 Rp.442.166.773
29 Rp.5.012.278 Rp.1.511.791 Rp.3.500.487 Rp.440.654.982
30 Rp.5.012.278 Rp.1.523.759 Rp.3.488.519 Rp.439.131.223
31 Rp.5.012.278 Rp.1.535.822 Rp.3.476.456 Rp.437.595.401
32 Rp.5.012.278 Rp.1.547.981 Rp.3.464.297 Rp.436.047.420
33 Rp.5.012.278 Rp.1.560.236 Rp.3.452.042 Rp.434.487.184
34 Rp.5.012.278 Rp.1.572.588 Rp.3.439.690 Rp.432.914.596
35 Rp.5.012.278 Rp.1.585.037 Rp.3.427.241 Rp.431.329.559
36 Rp.5.012.278 Rp.1.597.586 Rp.3.414.692 Rp.429.731.973
37 Rp.5.709.404 Rp.1.322.557 Rp.4.386.847 Rp.428.409.416
38 Rp.5.709.404 Rp.1.336.058 Rp.4.373.346 Rp.427.073.358
39 Rp.5.709.404 Rp.1.349.697 Rp.4.359.707 Rp.425.723.661
40 Rp.5.709.404 Rp.1.363.475 Rp.4.345.929 Rp.424.360.186
41 Rp.5.709.404 Rp.1.377.394 Rp.4.332.010 Rp.422.982.792
42 Rp.5.709.404 Rp.1.391.455 Rp.4.317.949 Rp.421.591.337
43 Rp.5.709.404 Rp.1.405.659 Rp.4.303.745 Rp.420.185.678
44 Rp.5.709.404 Rp.1.420.009 Rp.4.289.395 Rp.418.765.669
45 Rp.5.709.404 Rp.1.434.504 Rp.4.274.900 Rp.417.331.165
46 Rp.5.709.404 Rp.1.449.148 Rp.4.260.256 Rp.415.882.017
47 Rp.5.709.404 Rp.1.463.942 Rp.4.245.462 Rp.414.418.075
48 Rp.5.709.404 Rp.1.478.886 Rp.4.230.518 Rp.412.939.189
49 Rp.5.709.404 Rp.1.493.983 Rp.4.215.421 Rp.411.445.206
50 Rp.5.709.404 Rp.1.509.234 Rp.4.200.170 Rp.409.935.972
51 Rp.5.709.404 Rp.1.524.641 Rp.4.184.763 Rp.408.411.331
52 Rp.5.709.404 Rp.1.540.205 Rp.4.169.199 Rp.406.871.126
53 Rp.5.709.404 Rp.1.555.928 Rp.4.153.476 Rp.405.315.198
54 Rp.5.709.404 Rp.1.571.811 Rp.4.137.593 Rp.403.743.387
55 Rp.5.709.404 Rp.1.587.857 Rp.4.121.547 Rp.402.155.530
56 Rp.5.709.404 Rp.1.604.066 Rp.4.105.338 Rp.400.551.464
57 Rp.5.709.404 Rp.1.620.441 Rp.4.088.963 Rp.398.931.023
58 Rp.5.709.404 Rp.1.636.983 Rp.4.072.421 Rp.397.294.040
59 Rp.5.709.404 Rp.1.653.694 Rp.4.055.710 Rp.395.640.346
60 Rp.5.709.404 Rp.1.670.575 Rp.4.038.829 Rp.393.969.771
61 Rp.5.709.404 Rp.1.687.629 Rp.4.021.775 Rp.392.282.142
62 Rp.5.709.404 Rp.1.704.857 Rp.4.004.547 Rp.390.577.285
63 Rp.5.709.404 Rp.1.722.261 Rp.3.987.143 Rp.388.855.024
64 Rp.5.709.404 Rp.1.739.842 Rp.3.969.562 Rp.387.115.182
65 Rp.5.709.404 Rp.1.757.603 Rp.3.951.801 Rp.385.357.579
66 Rp.5.709.404 Rp.1.775.545 Rp.3.933.859 Rp.383.582.034
67 Rp.5.709.404 Rp.1.793.671 Rp.3.915.733 Rp.381.788.363
68 Rp.5.709.404 Rp.1.811.981 Rp.3.897.423 Rp.379.976.382
69 Rp.5.709.404 Rp.1.830.478 Rp.3.878.926 Rp.378.145.904
70 Rp.5.709.404 Rp.1.849.165 Rp.3.860.239 Rp.376.296.739
71 Rp.5.709.404 Rp.1.868.041 Rp.3.841.363 Rp.374.428.698
72 Rp.5.709.404 Rp.1.887.111 Rp.3.822.293 Rp.372.541.587
73 Rp.5.709.404 Rp.1.906.375 Rp.3.803.029 Rp.370.635.212
74 Rp.5.709.404 Rp.1.925.836 Rp.3.783.568 Rp.368.709.376
75 Rp.5.709.404 Rp.1.945.496 Rp.3.763.908 Rp.366.763.880
76 Rp.5.709.404 Rp.1.965.356 Rp.3.744.048 Rp.364.798.524
77 Rp.5.709.404 Rp.1.985.419 Rp.3.723.985 Rp.362.813.105
78 Rp.5.709.404 Rp.2.005.687 Rp.3.703.717 Rp.360.807.418
79 Rp.5.709.404 Rp.2.026.162 Rp.3.683.242 Rp.358.781.256
80 Rp.5.709.404 Rp.2.046.845 Rp.3.662.559 Rp.356.734.411
81 Rp.5.709.404 Rp.2.067.740 Rp.3.641.664 Rp.354.666.671
82 Rp.5.709.404 Rp.2.088.848 Rp.3.620.556 Rp.352.577.823
83 Rp.5.709.404 Rp.2.110.172 Rp.3.599.232 Rp.350.467.651
84 Rp.5.709.404 Rp.2.131.713 Rp.3.577.691 Rp.348.335.938
85 Rp.5.709.404 Rp.2.153.475 Rp.3.555.929 Rp.346.182.463
86 Rp.5.709.404 Rp.2.175.458 Rp.3.533.946 Rp.344.007.005
87 Rp.5.709.404 Rp.2.197.666 Rp.3.511.738 Rp.341.809.339
88 Rp.5.709.404 Rp.2.220.100 Rp.3.489.304 Rp.339.589.239
89 Rp.5.709.404 Rp.2.242.764 Rp.3.466.640 Rp.337.346.475
90 Rp.5.709.404 Rp.2.265.659 Rp.3.443.745 Rp.335.080.816
91 Rp.5.709.404 Rp.2.288.787 Rp.3.420.617 Rp.332.792.029
92 Rp.5.709.404 Rp.2.312.152 Rp.3.397.252 Rp.330.479.877
93 Rp.5.709.404 Rp.2.335.755 Rp.3.373.649 Rp.328.144.122
94 Rp.5.709.404 Rp.2.359.599 Rp.3.349.805 Rp.325.784.523
95 Rp.5.709.404 Rp.2.383.687 Rp.3.325.717 Rp.323.400.836
96 Rp.5.709.404 Rp.2.408.020 Rp.3.301.384 Rp.320.992.816
97 Rp.5.709.404 Rp.2.432.602 Rp.3.276.802 Rp.318.560.214
98 Rp.5.709.404 Rp.2.457.435 Rp.3.251.969 Rp.316.102.779
99 Rp.5.709.404 Rp.2.482.521 Rp.3.226.883 Rp.313.620.258
100 Rp.5.709.404 Rp.2.507.864 Rp.3.201.540 Rp.311.112.394
101 Rp.5.709.404 Rp.2.533.465 Rp.3.175.939 Rp.308.578.929
102 Rp.5.709.404 Rp.2.559.327 Rp.3.150.077 Rp.306.019.602
103 Rp.5.709.404 Rp.2.585.454 Rp.3.123.950 Rp.303.434.148
104 Rp.5.709.404 Rp.2.611.847 Rp.3.097.557 Rp.300.822.301
105 Rp.5.709.404 Rp.2.638.510 Rp.3.070.894 Rp.298.183.791
106 Rp.5.709.404 Rp.2.665.444 Rp.3.043.960 Rp.295.518.347
107 Rp.5.709.404 Rp.2.692.654 Rp.3.016.750 Rp.292.825.693
108 Rp.5.709.404 Rp.2.720.142 Rp.2.989.262 Rp.290.105.551
109 Rp.5.709.404 Rp.2.747.910 Rp.2.961.494 Rp.287.357.641
110 Rp.5.709.404 Rp.2.775.961 Rp.2.933.443 Rp.284.581.680
111 Rp.5.709.404 Rp.2.804.299 Rp.2.905.105 Rp.281.777.381
112 Rp.5.709.404 Rp.2.832.927 Rp.2.876.477 Rp.278.944.454
113 Rp.5.709.404 Rp.2.861.846 Rp.2.847.558 Rp.276.082.608
114 Rp.5.709.404 Rp.2.891.061 Rp.2.818.343 Rp.273.191.547
115 Rp.5.709.404 Rp.2.920.574 Rp.2.788.830 Rp.270.270.973
116 Rp.5.709.404 Rp.2.950.388 Rp.2.759.016 Rp.267.320.585
117 Rp.5.709.404 Rp.2.980.506 Rp.2.728.898 Rp.264.340.079
118 Rp.5.709.404 Rp.3.010.932 Rp.2.698.472 Rp.261.329.147
119 Rp.5.709.404 Rp.3.041.669 Rp.2.667.735 Rp.258.287.478
120 Rp.5.709.404 Rp.3.072.719 Rp.2.636.685 Rp.255.214.759
121 Rp.5.709.404 Rp.3.104.087 Rp.2.605.317 Rp.252.110.672
122 Rp.5.709.404 Rp.3.135.774 Rp.2.573.630 Rp.248.974.898
123 Rp.5.709.404 Rp.3.167.785 Rp.2.541.619 Rp.245.807.113
124 Rp.5.709.404 Rp.3.200.123 Rp.2.509.281 Rp.242.606.990
125 Rp.5.709.404 Rp.3.232.791 Rp.2.476.613 Rp.239.374.199
126 Rp.5.709.404 Rp.3.265.792 Rp.2.443.612 Rp.236.108.407
127 Rp.5.709.404 Rp.3.299.131 Rp.2.410.273 Rp.232.809.276
128 Rp.5.709.404 Rp.3.332.809 Rp.2.376.595 Rp.229.476.467
129 Rp.5.709.404 Rp.3.366.832 Rp.2.342.572 Rp.226.109.635
130 Rp.5.709.404 Rp.3.401.201 Rp.2.308.203 Rp.222.708.434
131 Rp.5.709.404 Rp.3.435.922 Rp.2.273.482 Rp.219.272.512
132 Rp.5.709.404 Rp.3.470.997 Rp.2.238.407 Rp.215.801.515
133 Rp.5.709.404 Rp.3.506.430 Rp.2.202.974 Rp.212.295.085
134 Rp.5.709.404 Rp.3.542.225 Rp.2.167.179 Rp.208.752.860
135 Rp.5.709.404 Rp.3.578.385 Rp.2.131.019 Rp.205.174.475
136 Rp.5.709.404 Rp.3.614.915 Rp.2.094.489 Rp.201.559.560
137 Rp.5.709.404 Rp.3.651.817 Rp.2.057.587 Rp.197.907.743
138 Rp.5.709.404 Rp.3.689.096 Rp.2.020.308 Rp.194.218.647
139 Rp.5.709.404 Rp.3.726.755 Rp.1.982.649 Rp.190.491.892
140 Rp.5.709.404 Rp.3.764.799 Rp.1.944.605 Rp.186.727.093
141 Rp.5.709.404 Rp.3.803.232 Rp.1.906.172 Rp.182.923.861
142 Rp.5.709.404 Rp.3.842.056 Rp.1.867.348 Rp.179.081.805
143 Rp.5.709.404 Rp.3.881.277 Rp.1.828.127 Rp.175.200.528
144 Rp.5.709.404 Rp.3.920.899 Rp.1.788.505 Rp.171.279.629
145 Rp.5.709.404 Rp.3.960.924 Rp.1.748.480 Rp.167.318.705
146 Rp.5.709.404 Rp.4.001.359 Rp.1.708.045 Rp.163.317.346
147 Rp.5.709.404 Rp.4.042.206 Rp.1.667.198 Rp.159.275.140
148 Rp.5.709.404 Rp.4.083.470 Rp.1.625.934 Rp.155.191.670
149 Rp.5.709.404 Rp.4.125.156 Rp.1.584.248 Rp.151.066.514
150 Rp.5.709.404 Rp.4.167.267 Rp.1.542.137 Rp.146.899.247
151 Rp.5.709.404 Rp.4.209.808 Rp.1.499.596 Rp.142.689.439
152 Rp.5.709.404 Rp.4.252.783 Rp.1.456.621 Rp.138.436.656
153 Rp.5.709.404 Rp.4.296.196 Rp.1.413.208 Rp.134.140.460
154 Rp.5.709.404 Rp.4.340.053 Rp.1.369.351 Rp.129.800.407
155 Rp.5.709.404 Rp.4.384.358 Rp.1.325.046 Rp.125.416.049
156 Rp.5.709.404 Rp.4.429.115 Rp.1.280.289 Rp.120.986.934
157 Rp.5.709.404 Rp.4.474.329 Rp.1.235.075 Rp.116.512.605
158 Rp.5.709.404 Rp.4.520.004 Rp.1.189.400 Rp.111.992.601
159 Rp.5.709.404 Rp.4.566.146 Rp.1.143.258 Rp.107.426.455
160 Rp.5.709.404 Rp.4.612.759 Rp.1.096.645 Rp.102.813.696
161 Rp.5.709.404 Rp.4.659.848 Rp.1.049.556 Rp.98.153.848
162 Rp.5.709.404 Rp.4.707.417 Rp.1.001.987 Rp.93.446.431
163 Rp.5.709.404 Rp.4.755.472 Rp.953.932 Rp.88.690.959
164 Rp.5.709.404 Rp.4.804.017 Rp.905.387 Rp.83.886.942
165 Rp.5.709.404 Rp.4.853.058 Rp.856.346 Rp.79.033.884
166 Rp.5.709.404 Rp.4.902.600 Rp.806.804 Rp.74.131.284
167 Rp.5.709.404 Rp.4.952.647 Rp.756.757 Rp.69.178.637
168 Rp.5.709.404 Rp.5.003.205 Rp.706.199 Rp.64.175.432
169 Rp.5.709.404 Rp.5.054.280 Rp.655.124 Rp.59.121.152
170 Rp.5.709.404 Rp.5.105.876 Rp.603.528 Rp.54.015.276
171 Rp.5.709.404 Rp.5.157.998 Rp.551.406 Rp.48.857.278
172 Rp.5.709.404 Rp.5.210.653 Rp.498.751 Rp.43.646.625
173 Rp.5.709.404 Rp.5.263.845 Rp.445.559 Rp.38.382.780
174 Rp.5.709.404 Rp.5.317.580 Rp.391.824 Rp.33.065.200
175 Rp.5.709.404 Rp.5.371.863 Rp.337.541 Rp.27.693.337
176 Rp.5.709.404 Rp.5.426.701 Rp.282.703 Rp.22.266.636
177 Rp.5.709.404 Rp.5.482.099 Rp.227.305 Rp.16.784.537
178 Rp.5.709.404 Rp.5.538.062 Rp.171.342 Rp.11.246.475
179 Rp.5.709.404 Rp.5.594.596 Rp.114.808 Rp.5.651.879
180 Rp.5.709.404 Rp.5.651.879 Rp.57.696 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp6jt/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp6jt/bln
    • 1
    • 1
    Lihat Rincian
    Rp6jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp2,67mily
    TANAH Dijual
    di Jakarta Selatan
    Rp2,67mily
    • 534
    Lihat Rincian
    Rp2,67mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,75mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,75mily
    • 3
    • 3
    • 120
    • 150
    Lihat Rincian
    Rp1,75mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp375jt
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp375jt
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp375jt
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp750jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp750jt
    • 3
    • 2
    • 62
    • 60
    Lihat Rincian
    Rp750jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,85mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,85mily
    • 5
    • 3
    • 172
    • 250
    Lihat Rincian
    Rp1,85mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,2mily
    • 4
    • 3
    • 169
    • 230
    Lihat Rincian
    Rp2,2mily

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