Apartemen Bellevue Suites

Dijual apartemen tipe studio di cinere Jakarta selatan (Ir)

Bellevue Suites Jl. Cinere Raya Cinere Jakarta Selatan Jakarta

Rp425jt
Bisa Nego
KPR: 3,55jt/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.425.000.000 Dana Tunai yang Harus Disiapkan Rp.127.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.340.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.550.364 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.4.044.161 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.370.172.371
Total Pembayaran
Rp.841.072.371 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.340.000.000
1 Rp.3.550.364 Rp.858.697 Rp.2.691.667 Rp.339.141.303
2 Rp.3.550.364 Rp.865.495 Rp.2.684.869 Rp.338.275.808
3 Rp.3.550.364 Rp.872.347 Rp.2.678.017 Rp.337.403.461
4 Rp.3.550.364 Rp.879.253 Rp.2.671.111 Rp.336.524.208
5 Rp.3.550.364 Rp.886.214 Rp.2.664.150 Rp.335.637.994
6 Rp.3.550.364 Rp.893.230 Rp.2.657.134 Rp.334.744.764
7 Rp.3.550.364 Rp.900.301 Rp.2.650.063 Rp.333.844.463
8 Rp.3.550.364 Rp.907.429 Rp.2.642.935 Rp.332.937.034
9 Rp.3.550.364 Rp.914.612 Rp.2.635.752 Rp.332.022.422
10 Rp.3.550.364 Rp.921.853 Rp.2.628.511 Rp.331.100.569
11 Rp.3.550.364 Rp.929.151 Rp.2.621.213 Rp.330.171.418
12 Rp.3.550.364 Rp.936.507 Rp.2.613.857 Rp.329.234.911
13 Rp.3.550.364 Rp.943.921 Rp.2.606.443 Rp.328.290.990
14 Rp.3.550.364 Rp.951.394 Rp.2.598.970 Rp.327.339.596
15 Rp.3.550.364 Rp.958.926 Rp.2.591.438 Rp.326.380.670
16 Rp.3.550.364 Rp.966.517 Rp.2.583.847 Rp.325.414.153
17 Rp.3.550.364 Rp.974.169 Rp.2.576.195 Rp.324.439.984
18 Rp.3.550.364 Rp.981.881 Rp.2.568.483 Rp.323.458.103
19 Rp.3.550.364 Rp.989.654 Rp.2.560.710 Rp.322.468.449
20 Rp.3.550.364 Rp.997.489 Rp.2.552.875 Rp.321.470.960
21 Rp.3.550.364 Rp.1.005.386 Rp.2.544.978 Rp.320.465.574
22 Rp.3.550.364 Rp.1.013.345 Rp.2.537.019 Rp.319.452.229
23 Rp.3.550.364 Rp.1.021.367 Rp.2.528.997 Rp.318.430.862
24 Rp.3.550.364 Rp.1.029.453 Rp.2.520.911 Rp.317.401.409
25 Rp.3.550.364 Rp.1.037.603 Rp.2.512.761 Rp.316.363.806
26 Rp.3.550.364 Rp.1.045.817 Rp.2.504.547 Rp.315.317.989
27 Rp.3.550.364 Rp.1.054.097 Rp.2.496.267 Rp.314.263.892
28 Rp.3.550.364 Rp.1.062.442 Rp.2.487.922 Rp.313.201.450
29 Rp.3.550.364 Rp.1.070.853 Rp.2.479.511 Rp.312.130.597
30 Rp.3.550.364 Rp.1.079.330 Rp.2.471.034 Rp.311.051.267
31 Rp.3.550.364 Rp.1.087.875 Rp.2.462.489 Rp.309.963.392
32 Rp.3.550.364 Rp.1.096.487 Rp.2.453.877 Rp.308.866.905
33 Rp.3.550.364 Rp.1.105.168 Rp.2.445.196 Rp.307.761.737
34 Rp.3.550.364 Rp.1.113.917 Rp.2.436.447 Rp.306.647.820
35 Rp.3.550.364 Rp.1.122.735 Rp.2.427.629 Rp.305.525.085
36 Rp.3.550.364 Rp.1.131.624 Rp.2.418.740 Rp.304.393.461
37 Rp.4.044.161 Rp.936.811 Rp.3.107.350 Rp.303.456.650
38 Rp.4.044.161 Rp.946.374 Rp.3.097.787 Rp.302.510.276
39 Rp.4.044.161 Rp.956.035 Rp.3.088.126 Rp.301.554.241
40 Rp.4.044.161 Rp.965.795 Rp.3.078.366 Rp.300.588.446
41 Rp.4.044.161 Rp.975.654 Rp.3.068.507 Rp.299.612.792
42 Rp.4.044.161 Rp.985.614 Rp.3.058.547 Rp.298.627.178
43 Rp.4.044.161 Rp.995.675 Rp.3.048.486 Rp.297.631.503
44 Rp.4.044.161 Rp.1.005.839 Rp.3.038.322 Rp.296.625.664
45 Rp.4.044.161 Rp.1.016.107 Rp.3.028.054 Rp.295.609.557
46 Rp.4.044.161 Rp.1.026.480 Rp.3.017.681 Rp.294.583.077
47 Rp.4.044.161 Rp.1.036.959 Rp.3.007.202 Rp.293.546.118
48 Rp.4.044.161 Rp.1.047.544 Rp.2.996.617 Rp.292.498.574
49 Rp.4.044.161 Rp.1.058.238 Rp.2.985.923 Rp.291.440.336
50 Rp.4.044.161 Rp.1.069.041 Rp.2.975.120 Rp.290.371.295
51 Rp.4.044.161 Rp.1.079.954 Rp.2.964.207 Rp.289.291.341
52 Rp.4.044.161 Rp.1.090.979 Rp.2.953.182 Rp.288.200.362
53 Rp.4.044.161 Rp.1.102.116 Rp.2.942.045 Rp.287.098.246
54 Rp.4.044.161 Rp.1.113.366 Rp.2.930.795 Rp.285.984.880
55 Rp.4.044.161 Rp.1.124.732 Rp.2.919.429 Rp.284.860.148
56 Rp.4.044.161 Rp.1.136.214 Rp.2.907.947 Rp.283.723.934
57 Rp.4.044.161 Rp.1.147.813 Rp.2.896.348 Rp.282.576.121
58 Rp.4.044.161 Rp.1.159.530 Rp.2.884.631 Rp.281.416.591
59 Rp.4.044.161 Rp.1.171.367 Rp.2.872.794 Rp.280.245.224
60 Rp.4.044.161 Rp.1.183.324 Rp.2.860.837 Rp.279.061.900
61 Rp.4.044.161 Rp.1.195.404 Rp.2.848.757 Rp.277.866.496
62 Rp.4.044.161 Rp.1.207.607 Rp.2.836.554 Rp.276.658.889
63 Rp.4.044.161 Rp.1.219.935 Rp.2.824.226 Rp.275.438.954
64 Rp.4.044.161 Rp.1.232.388 Rp.2.811.773 Rp.274.206.566
65 Rp.4.044.161 Rp.1.244.969 Rp.2.799.192 Rp.272.961.597
66 Rp.4.044.161 Rp.1.257.678 Rp.2.786.483 Rp.271.703.919
67 Rp.4.044.161 Rp.1.270.517 Rp.2.773.644 Rp.270.433.402
68 Rp.4.044.161 Rp.1.283.487 Rp.2.760.674 Rp.269.149.915
69 Rp.4.044.161 Rp.1.296.589 Rp.2.747.572 Rp.267.853.326
70 Rp.4.044.161 Rp.1.309.825 Rp.2.734.336 Rp.266.543.501
71 Rp.4.044.161 Rp.1.323.196 Rp.2.720.965 Rp.265.220.305
72 Rp.4.044.161 Rp.1.336.704 Rp.2.707.457 Rp.263.883.601
73 Rp.4.044.161 Rp.1.350.349 Rp.2.693.812 Rp.262.533.252
74 Rp.4.044.161 Rp.1.364.134 Rp.2.680.027 Rp.261.169.118
75 Rp.4.044.161 Rp.1.378.060 Rp.2.666.101 Rp.259.791.058
76 Rp.4.044.161 Rp.1.392.127 Rp.2.652.034 Rp.258.398.931
77 Rp.4.044.161 Rp.1.406.339 Rp.2.637.822 Rp.256.992.592
78 Rp.4.044.161 Rp.1.420.695 Rp.2.623.466 Rp.255.571.897
79 Rp.4.044.161 Rp.1.435.198 Rp.2.608.963 Rp.254.136.699
80 Rp.4.044.161 Rp.1.449.849 Rp.2.594.312 Rp.252.686.850
81 Rp.4.044.161 Rp.1.464.649 Rp.2.579.512 Rp.251.222.201
82 Rp.4.044.161 Rp.1.479.601 Rp.2.564.560 Rp.249.742.600
83 Rp.4.044.161 Rp.1.494.705 Rp.2.549.456 Rp.248.247.895
84 Rp.4.044.161 Rp.1.509.964 Rp.2.534.197 Rp.246.737.931
85 Rp.4.044.161 Rp.1.525.378 Rp.2.518.783 Rp.245.212.553
86 Rp.4.044.161 Rp.1.540.950 Rp.2.503.211 Rp.243.671.603
87 Rp.4.044.161 Rp.1.556.680 Rp.2.487.481 Rp.242.114.923
88 Rp.4.044.161 Rp.1.572.571 Rp.2.471.590 Rp.240.542.352
89 Rp.4.044.161 Rp.1.588.624 Rp.2.455.537 Rp.238.953.728
90 Rp.4.044.161 Rp.1.604.842 Rp.2.439.319 Rp.237.348.886
91 Rp.4.044.161 Rp.1.621.224 Rp.2.422.937 Rp.235.727.662
92 Rp.4.044.161 Rp.1.637.774 Rp.2.406.387 Rp.234.089.888
93 Rp.4.044.161 Rp.1.654.493 Rp.2.389.668 Rp.232.435.395
94 Rp.4.044.161 Rp.1.671.383 Rp.2.372.778 Rp.230.764.012
95 Rp.4.044.161 Rp.1.688.445 Rp.2.355.716 Rp.229.075.567
96 Rp.4.044.161 Rp.1.705.681 Rp.2.338.480 Rp.227.369.886
97 Rp.4.044.161 Rp.1.723.093 Rp.2.321.068 Rp.225.646.793
98 Rp.4.044.161 Rp.1.740.683 Rp.2.303.478 Rp.223.906.110
99 Rp.4.044.161 Rp.1.758.453 Rp.2.285.708 Rp.222.147.657
100 Rp.4.044.161 Rp.1.776.404 Rp.2.267.757 Rp.220.371.253
101 Rp.4.044.161 Rp.1.794.538 Rp.2.249.623 Rp.218.576.715
102 Rp.4.044.161 Rp.1.812.857 Rp.2.231.304 Rp.216.763.858
103 Rp.4.044.161 Rp.1.831.363 Rp.2.212.798 Rp.214.932.495
104 Rp.4.044.161 Rp.1.850.058 Rp.2.194.103 Rp.213.082.437
105 Rp.4.044.161 Rp.1.868.944 Rp.2.175.217 Rp.211.213.493
106 Rp.4.044.161 Rp.1.888.023 Rp.2.156.138 Rp.209.325.470
107 Rp.4.044.161 Rp.1.907.297 Rp.2.136.864 Rp.207.418.173
108 Rp.4.044.161 Rp.1.926.767 Rp.2.117.394 Rp.205.491.406
109 Rp.4.044.161 Rp.1.946.436 Rp.2.097.725 Rp.203.544.970
110 Rp.4.044.161 Rp.1.966.306 Rp.2.077.855 Rp.201.578.664
111 Rp.4.044.161 Rp.1.986.379 Rp.2.057.782 Rp.199.592.285
112 Rp.4.044.161 Rp.2.006.656 Rp.2.037.505 Rp.197.585.629
113 Rp.4.044.161 Rp.2.027.141 Rp.2.017.020 Rp.195.558.488
114 Rp.4.044.161 Rp.2.047.835 Rp.1.996.326 Rp.193.510.653
115 Rp.4.044.161 Rp.2.068.740 Rp.1.975.421 Rp.191.441.913
116 Rp.4.044.161 Rp.2.089.858 Rp.1.954.303 Rp.189.352.055
117 Rp.4.044.161 Rp.2.111.192 Rp.1.932.969 Rp.187.240.863
118 Rp.4.044.161 Rp.2.132.744 Rp.1.911.417 Rp.185.108.119
119 Rp.4.044.161 Rp.2.154.516 Rp.1.889.645 Rp.182.953.603
120 Rp.4.044.161 Rp.2.176.510 Rp.1.867.651 Rp.180.777.093
121 Rp.4.044.161 Rp.2.198.728 Rp.1.845.433 Rp.178.578.365
122 Rp.4.044.161 Rp.2.221.174 Rp.1.822.987 Rp.176.357.191
123 Rp.4.044.161 Rp.2.243.848 Rp.1.800.313 Rp.174.113.343
124 Rp.4.044.161 Rp.2.266.754 Rp.1.777.407 Rp.171.846.589
125 Rp.4.044.161 Rp.2.289.894 Rp.1.754.267 Rp.169.556.695
126 Rp.4.044.161 Rp.2.313.270 Rp.1.730.891 Rp.167.243.425
127 Rp.4.044.161 Rp.2.336.884 Rp.1.707.277 Rp.164.906.541
128 Rp.4.044.161 Rp.2.360.740 Rp.1.683.421 Rp.162.545.801
129 Rp.4.044.161 Rp.2.384.839 Rp.1.659.322 Rp.160.160.962
130 Rp.4.044.161 Rp.2.409.185 Rp.1.634.976 Rp.157.751.777
131 Rp.4.044.161 Rp.2.433.778 Rp.1.610.383 Rp.155.317.999
132 Rp.4.044.161 Rp.2.458.623 Rp.1.585.538 Rp.152.859.376
133 Rp.4.044.161 Rp.2.483.722 Rp.1.560.439 Rp.150.375.654
134 Rp.4.044.161 Rp.2.509.076 Rp.1.535.085 Rp.147.866.578
135 Rp.4.044.161 Rp.2.534.690 Rp.1.509.471 Rp.145.331.888
136 Rp.4.044.161 Rp.2.560.565 Rp.1.483.596 Rp.142.771.323
137 Rp.4.044.161 Rp.2.586.704 Rp.1.457.457 Rp.140.184.619
138 Rp.4.044.161 Rp.2.613.110 Rp.1.431.051 Rp.137.571.509
139 Rp.4.044.161 Rp.2.639.785 Rp.1.404.376 Rp.134.931.724
140 Rp.4.044.161 Rp.2.666.733 Rp.1.377.428 Rp.132.264.991
141 Rp.4.044.161 Rp.2.693.956 Rp.1.350.205 Rp.129.571.035
142 Rp.4.044.161 Rp.2.721.457 Rp.1.322.704 Rp.126.849.578
143 Rp.4.044.161 Rp.2.749.238 Rp.1.294.923 Rp.124.100.340
144 Rp.4.044.161 Rp.2.777.303 Rp.1.266.858 Rp.121.323.037
145 Rp.4.044.161 Rp.2.805.655 Rp.1.238.506 Rp.118.517.382
146 Rp.4.044.161 Rp.2.834.296 Rp.1.209.865 Rp.115.683.086
147 Rp.4.044.161 Rp.2.863.229 Rp.1.180.932 Rp.112.819.857
148 Rp.4.044.161 Rp.2.892.458 Rp.1.151.703 Rp.109.927.399
149 Rp.4.044.161 Rp.2.921.985 Rp.1.122.176 Rp.107.005.414
150 Rp.4.044.161 Rp.2.951.814 Rp.1.092.347 Rp.104.053.600
151 Rp.4.044.161 Rp.2.981.947 Rp.1.062.214 Rp.101.071.653
152 Rp.4.044.161 Rp.3.012.388 Rp.1.031.773 Rp.98.059.265
153 Rp.4.044.161 Rp.3.043.139 Rp.1.001.022 Rp.95.016.126
154 Rp.4.044.161 Rp.3.074.205 Rp.969.956 Rp.91.941.921
155 Rp.4.044.161 Rp.3.105.587 Rp.938.574 Rp.88.836.334
156 Rp.4.044.161 Rp.3.137.290 Rp.906.871 Rp.85.699.044
157 Rp.4.044.161 Rp.3.169.317 Rp.874.844 Rp.82.529.727
158 Rp.4.044.161 Rp.3.201.670 Rp.842.491 Rp.79.328.057
159 Rp.4.044.161 Rp.3.234.354 Rp.809.807 Rp.76.093.703
160 Rp.4.044.161 Rp.3.267.371 Rp.776.790 Rp.72.826.332
161 Rp.4.044.161 Rp.3.300.726 Rp.743.435 Rp.69.525.606
162 Rp.4.044.161 Rp.3.334.420 Rp.709.741 Rp.66.191.186
163 Rp.4.044.161 Rp.3.368.459 Rp.675.702 Rp.62.822.727
164 Rp.4.044.161 Rp.3.402.846 Rp.641.315 Rp.59.419.881
165 Rp.4.044.161 Rp.3.437.583 Rp.606.578 Rp.55.982.298
166 Rp.4.044.161 Rp.3.472.675 Rp.571.486 Rp.52.509.623
167 Rp.4.044.161 Rp.3.508.125 Rp.536.036 Rp.49.001.498
168 Rp.4.044.161 Rp.3.543.937 Rp.500.224 Rp.45.457.561
169 Rp.4.044.161 Rp.3.580.115 Rp.464.046 Rp.41.877.446
170 Rp.4.044.161 Rp.3.616.662 Rp.427.499 Rp.38.260.784
171 Rp.4.044.161 Rp.3.653.582 Rp.390.579 Rp.34.607.202
172 Rp.4.044.161 Rp.3.690.879 Rp.353.282 Rp.30.916.323
173 Rp.4.044.161 Rp.3.728.557 Rp.315.604 Rp.27.187.766
174 Rp.4.044.161 Rp.3.766.619 Rp.277.542 Rp.23.421.147
175 Rp.4.044.161 Rp.3.805.070 Rp.239.091 Rp.19.616.077
176 Rp.4.044.161 Rp.3.843.914 Rp.200.247 Rp.15.772.163
177 Rp.4.044.161 Rp.3.883.154 Rp.161.007 Rp.11.889.009
178 Rp.4.044.161 Rp.3.922.794 Rp.121.367 Rp.7.966.215
179 Rp.4.044.161 Rp.3.962.839 Rp.81.322 Rp.4.003.376
180 Rp.4.044.161 Rp.4.003.376 Rp.40.868 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • GEDUNG BERTINGKAT Dijual
    di Jakarta Selatan
    Rp180mily
    GEDUNG BERTINGKAT Dijual
    di Jakarta Selatan
    Rp180mily
    • 9
    • 1948
    • 10450
    Lihat Rincian
    Rp180mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp24mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp24mily
    • 4
    • 5
    • 500
    • 550
    Lihat Rincian
    Rp24mily
  • RUKO Dijual
    di Jakarta Selatan
    Rp4,5mily
    RUKO Dijual
    di Jakarta Selatan
    Rp4,5mily
    • 3
    • 135
    • 215
    Lihat Rincian
    Rp4,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp25,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp25,3mily
    • 5
    • 5
    • 557
    • 737
    Lihat Rincian
    Rp25,3mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp16mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp16mily
    • 6
    • 5
    • 408
    • 816
    Lihat Rincian
    Rp16mily
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp250jt/thn
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp250jt/thn
    • 2
    • 108
    • 108
    Lihat Rincian
    Rp250jt/thn
  • RUKO Disewa
    di Jakarta Selatan
    Rp300jt/thn
    RUKO Disewa
    di Jakarta Selatan
    Rp300jt/thn
    • 4
    • 75
    • 337
    Lihat Rincian
    Rp300jt/thn

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