Rumah Siap Huni Tanpa Renovasi

Jl.Raya Pasir Putih - Sawangan Pasir Putih Depok Jawa Barat

Rp225jt
Bisa Nego
KPR: 1,87jt/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.225.000.000 Dana Tunai yang Harus Disiapkan Rp.67.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.180.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.879.604 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.141.027 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.195.973.583
Total Pembayaran
Rp.445.273.583 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.180.000.000
1 Rp.1.879.604 Rp.454.604 Rp.1.425.000 Rp.179.545.396
2 Rp.1.879.604 Rp.458.203 Rp.1.421.401 Rp.179.087.193
3 Rp.1.879.604 Rp.461.830 Rp.1.417.774 Rp.178.625.363
4 Rp.1.879.604 Rp.465.487 Rp.1.414.117 Rp.178.159.876
5 Rp.1.879.604 Rp.469.172 Rp.1.410.432 Rp.177.690.704
6 Rp.1.879.604 Rp.472.886 Rp.1.406.718 Rp.177.217.818
7 Rp.1.879.604 Rp.476.630 Rp.1.402.974 Rp.176.741.188
8 Rp.1.879.604 Rp.480.403 Rp.1.399.201 Rp.176.260.785
9 Rp.1.879.604 Rp.484.206 Rp.1.395.398 Rp.175.776.579
10 Rp.1.879.604 Rp.488.039 Rp.1.391.565 Rp.175.288.540
11 Rp.1.879.604 Rp.491.903 Rp.1.387.701 Rp.174.796.637
12 Rp.1.879.604 Rp.495.797 Rp.1.383.807 Rp.174.300.840
13 Rp.1.879.604 Rp.499.722 Rp.1.379.882 Rp.173.801.118
14 Rp.1.879.604 Rp.503.678 Rp.1.375.926 Rp.173.297.440
15 Rp.1.879.604 Rp.507.666 Rp.1.371.938 Rp.172.789.774
16 Rp.1.879.604 Rp.511.685 Rp.1.367.919 Rp.172.278.089
17 Rp.1.879.604 Rp.515.736 Rp.1.363.868 Rp.171.762.353
18 Rp.1.879.604 Rp.519.819 Rp.1.359.785 Rp.171.242.534
19 Rp.1.879.604 Rp.523.934 Rp.1.355.670 Rp.170.718.600
20 Rp.1.879.604 Rp.528.082 Rp.1.351.522 Rp.170.190.518
21 Rp.1.879.604 Rp.532.262 Rp.1.347.342 Rp.169.658.256
22 Rp.1.879.604 Rp.536.476 Rp.1.343.128 Rp.169.121.780
23 Rp.1.879.604 Rp.540.723 Rp.1.338.881 Rp.168.581.057
24 Rp.1.879.604 Rp.545.004 Rp.1.334.600 Rp.168.036.053
25 Rp.1.879.604 Rp.549.319 Rp.1.330.285 Rp.167.486.734
26 Rp.1.879.604 Rp.553.667 Rp.1.325.937 Rp.166.933.067
27 Rp.1.879.604 Rp.558.051 Rp.1.321.553 Rp.166.375.016
28 Rp.1.879.604 Rp.562.468 Rp.1.317.136 Rp.165.812.548
29 Rp.1.879.604 Rp.566.921 Rp.1.312.683 Rp.165.245.627
30 Rp.1.879.604 Rp.571.409 Rp.1.308.195 Rp.164.674.218
31 Rp.1.879.604 Rp.575.933 Rp.1.303.671 Rp.164.098.285
32 Rp.1.879.604 Rp.580.493 Rp.1.299.111 Rp.163.517.792
33 Rp.1.879.604 Rp.585.088 Rp.1.294.516 Rp.162.932.704
34 Rp.1.879.604 Rp.589.720 Rp.1.289.884 Rp.162.342.984
35 Rp.1.879.604 Rp.594.389 Rp.1.285.215 Rp.161.748.595
36 Rp.1.879.604 Rp.599.094 Rp.1.280.510 Rp.161.149.501
37 Rp.2.141.027 Rp.495.959 Rp.1.645.068 Rp.160.653.542
38 Rp.2.141.027 Rp.501.022 Rp.1.640.005 Rp.160.152.520
39 Rp.2.141.027 Rp.506.137 Rp.1.634.890 Rp.159.646.383
40 Rp.2.141.027 Rp.511.304 Rp.1.629.723 Rp.159.135.079
41 Rp.2.141.027 Rp.516.523 Rp.1.624.504 Rp.158.618.556
42 Rp.2.141.027 Rp.521.796 Rp.1.619.231 Rp.158.096.760
43 Rp.2.141.027 Rp.527.123 Rp.1.613.904 Rp.157.569.637
44 Rp.2.141.027 Rp.532.504 Rp.1.608.523 Rp.157.037.133
45 Rp.2.141.027 Rp.537.940 Rp.1.603.087 Rp.156.499.193
46 Rp.2.141.027 Rp.543.431 Rp.1.597.596 Rp.155.955.762
47 Rp.2.141.027 Rp.548.979 Rp.1.592.048 Rp.155.406.783
48 Rp.2.141.027 Rp.554.583 Rp.1.586.444 Rp.154.852.200
49 Rp.2.141.027 Rp.560.244 Rp.1.580.783 Rp.154.291.956
50 Rp.2.141.027 Rp.565.963 Rp.1.575.064 Rp.153.725.993
51 Rp.2.141.027 Rp.571.741 Rp.1.569.286 Rp.153.154.252
52 Rp.2.141.027 Rp.577.577 Rp.1.563.450 Rp.152.576.675
53 Rp.2.141.027 Rp.583.473 Rp.1.557.554 Rp.151.993.202
54 Rp.2.141.027 Rp.589.430 Rp.1.551.597 Rp.151.403.772
55 Rp.2.141.027 Rp.595.447 Rp.1.545.580 Rp.150.808.325
56 Rp.2.141.027 Rp.601.525 Rp.1.539.502 Rp.150.206.800
57 Rp.2.141.027 Rp.607.666 Rp.1.533.361 Rp.149.599.134
58 Rp.2.141.027 Rp.613.869 Rp.1.527.158 Rp.148.985.265
59 Rp.2.141.027 Rp.620.136 Rp.1.520.891 Rp.148.365.129
60 Rp.2.141.027 Rp.626.466 Rp.1.514.561 Rp.147.738.663
61 Rp.2.141.027 Rp.632.861 Rp.1.508.166 Rp.147.105.802
62 Rp.2.141.027 Rp.639.322 Rp.1.501.705 Rp.146.466.480
63 Rp.2.141.027 Rp.645.848 Rp.1.495.179 Rp.145.820.632
64 Rp.2.141.027 Rp.652.441 Rp.1.488.586 Rp.145.168.191
65 Rp.2.141.027 Rp.659.102 Rp.1.481.925 Rp.144.509.089
66 Rp.2.141.027 Rp.665.830 Rp.1.475.197 Rp.143.843.259
67 Rp.2.141.027 Rp.672.627 Rp.1.468.400 Rp.143.170.632
68 Rp.2.141.027 Rp.679.493 Rp.1.461.534 Rp.142.491.139
69 Rp.2.141.027 Rp.686.430 Rp.1.454.597 Rp.141.804.709
70 Rp.2.141.027 Rp.693.437 Rp.1.447.590 Rp.141.111.272
71 Rp.2.141.027 Rp.700.516 Rp.1.440.511 Rp.140.410.756
72 Rp.2.141.027 Rp.707.667 Rp.1.433.360 Rp.139.703.089
73 Rp.2.141.027 Rp.714.891 Rp.1.426.136 Rp.138.988.198
74 Rp.2.141.027 Rp.722.189 Rp.1.418.838 Rp.138.266.009
75 Rp.2.141.027 Rp.729.561 Rp.1.411.466 Rp.137.536.448
76 Rp.2.141.027 Rp.737.009 Rp.1.404.018 Rp.136.799.439
77 Rp.2.141.027 Rp.744.533 Rp.1.396.494 Rp.136.054.906
78 Rp.2.141.027 Rp.752.133 Rp.1.388.894 Rp.135.302.773
79 Rp.2.141.027 Rp.759.811 Rp.1.381.216 Rp.134.542.962
80 Rp.2.141.027 Rp.767.568 Rp.1.373.459 Rp.133.775.394
81 Rp.2.141.027 Rp.775.403 Rp.1.365.624 Rp.132.999.991
82 Rp.2.141.027 Rp.783.319 Rp.1.357.708 Rp.132.216.672
83 Rp.2.141.027 Rp.791.315 Rp.1.349.712 Rp.131.425.357
84 Rp.2.141.027 Rp.799.393 Rp.1.341.634 Rp.130.625.964
85 Rp.2.141.027 Rp.807.554 Rp.1.333.473 Rp.129.818.410
86 Rp.2.141.027 Rp.815.797 Rp.1.325.230 Rp.129.002.613
87 Rp.2.141.027 Rp.824.125 Rp.1.316.902 Rp.128.178.488
88 Rp.2.141.027 Rp.832.538 Rp.1.308.489 Rp.127.345.950
89 Rp.2.141.027 Rp.841.037 Rp.1.299.990 Rp.126.504.913
90 Rp.2.141.027 Rp.849.623 Rp.1.291.404 Rp.125.655.290
91 Rp.2.141.027 Rp.858.296 Rp.1.282.731 Rp.124.796.994
92 Rp.2.141.027 Rp.867.058 Rp.1.273.969 Rp.123.929.936
93 Rp.2.141.027 Rp.875.909 Rp.1.265.118 Rp.123.054.027
94 Rp.2.141.027 Rp.884.850 Rp.1.256.177 Rp.122.169.177
95 Rp.2.141.027 Rp.893.883 Rp.1.247.144 Rp.121.275.294
96 Rp.2.141.027 Rp.903.008 Rp.1.238.019 Rp.120.372.286
97 Rp.2.141.027 Rp.912.227 Rp.1.228.800 Rp.119.460.059
98 Rp.2.141.027 Rp.921.539 Rp.1.219.488 Rp.118.538.520
99 Rp.2.141.027 Rp.930.946 Rp.1.210.081 Rp.117.607.574
100 Rp.2.141.027 Rp.940.450 Rp.1.200.577 Rp.116.667.124
101 Rp.2.141.027 Rp.950.050 Rp.1.190.977 Rp.115.717.074
102 Rp.2.141.027 Rp.959.749 Rp.1.181.278 Rp.114.757.325
103 Rp.2.141.027 Rp.969.546 Rp.1.171.481 Rp.113.787.779
104 Rp.2.141.027 Rp.979.443 Rp.1.161.584 Rp.112.808.336
105 Rp.2.141.027 Rp.989.442 Rp.1.151.585 Rp.111.818.894
106 Rp.2.141.027 Rp.999.542 Rp.1.141.485 Rp.110.819.352
107 Rp.2.141.027 Rp.1.009.746 Rp.1.131.281 Rp.109.809.606
108 Rp.2.141.027 Rp.1.020.054 Rp.1.120.973 Rp.108.789.552
109 Rp.2.141.027 Rp.1.030.467 Rp.1.110.560 Rp.107.759.085
110 Rp.2.141.027 Rp.1.040.986 Rp.1.100.041 Rp.106.718.099
111 Rp.2.141.027 Rp.1.051.613 Rp.1.089.414 Rp.105.666.486
112 Rp.2.141.027 Rp.1.062.348 Rp.1.078.679 Rp.104.604.138
113 Rp.2.141.027 Rp.1.073.193 Rp.1.067.834 Rp.103.530.945
114 Rp.2.141.027 Rp.1.084.149 Rp.1.056.878 Rp.102.446.796
115 Rp.2.141.027 Rp.1.095.216 Rp.1.045.811 Rp.101.351.580
116 Rp.2.141.027 Rp.1.106.396 Rp.1.034.631 Rp.100.245.184
117 Rp.2.141.027 Rp.1.117.691 Rp.1.023.336 Rp.99.127.493
118 Rp.2.141.027 Rp.1.129.101 Rp.1.011.926 Rp.97.998.392
119 Rp.2.141.027 Rp.1.140.627 Rp.1.000.400 Rp.96.857.765
120 Rp.2.141.027 Rp.1.152.271 Rp.988.756 Rp.95.705.494
121 Rp.2.141.027 Rp.1.164.033 Rp.976.994 Rp.94.541.461
122 Rp.2.141.027 Rp.1.175.916 Rp.965.111 Rp.93.365.545
123 Rp.2.141.027 Rp.1.187.920 Rp.953.107 Rp.92.177.625
124 Rp.2.141.027 Rp.1.200.047 Rp.940.980 Rp.90.977.578
125 Rp.2.141.027 Rp.1.212.298 Rp.928.729 Rp.89.765.280
126 Rp.2.141.027 Rp.1.224.673 Rp.916.354 Rp.88.540.607
127 Rp.2.141.027 Rp.1.237.175 Rp.903.852 Rp.87.303.432
128 Rp.2.141.027 Rp.1.249.804 Rp.891.223 Rp.86.053.628
129 Rp.2.141.027 Rp.1.262.563 Rp.878.464 Rp.84.791.065
130 Rp.2.141.027 Rp.1.275.452 Rp.865.575 Rp.83.515.613
131 Rp.2.141.027 Rp.1.288.472 Rp.852.555 Rp.82.227.141
132 Rp.2.141.027 Rp.1.301.625 Rp.839.402 Rp.80.925.516
133 Rp.2.141.027 Rp.1.314.912 Rp.826.115 Rp.79.610.604
134 Rp.2.141.027 Rp.1.328.335 Rp.812.692 Rp.78.282.269
135 Rp.2.141.027 Rp.1.341.896 Rp.799.131 Rp.76.940.373
136 Rp.2.141.027 Rp.1.355.594 Rp.785.433 Rp.75.584.779
137 Rp.2.141.027 Rp.1.369.432 Rp.771.595 Rp.74.215.347
138 Rp.2.141.027 Rp.1.383.412 Rp.757.615 Rp.72.831.935
139 Rp.2.141.027 Rp.1.397.534 Rp.743.493 Rp.71.434.401
140 Rp.2.141.027 Rp.1.411.801 Rp.729.226 Rp.70.022.600
141 Rp.2.141.027 Rp.1.426.213 Rp.714.814 Rp.68.596.387
142 Rp.2.141.027 Rp.1.440.772 Rp.700.255 Rp.67.155.615
143 Rp.2.141.027 Rp.1.455.480 Rp.685.547 Rp.65.700.135
144 Rp.2.141.027 Rp.1.470.338 Rp.670.689 Rp.64.229.797
145 Rp.2.141.027 Rp.1.485.348 Rp.655.679 Rp.62.744.449
146 Rp.2.141.027 Rp.1.500.511 Rp.640.516 Rp.61.243.938
147 Rp.2.141.027 Rp.1.515.828 Rp.625.199 Rp.59.728.110
148 Rp.2.141.027 Rp.1.531.303 Rp.609.724 Rp.58.196.807
149 Rp.2.141.027 Rp.1.546.935 Rp.594.092 Rp.56.649.872
150 Rp.2.141.027 Rp.1.562.726 Rp.578.301 Rp.55.087.146
151 Rp.2.141.027 Rp.1.578.679 Rp.562.348 Rp.53.508.467
152 Rp.2.141.027 Rp.1.594.795 Rp.546.232 Rp.51.913.672
153 Rp.2.141.027 Rp.1.611.075 Rp.529.952 Rp.50.302.597
154 Rp.2.141.027 Rp.1.627.521 Rp.513.506 Rp.48.675.076
155 Rp.2.141.027 Rp.1.644.136 Rp.496.891 Rp.47.030.940
156 Rp.2.141.027 Rp.1.660.919 Rp.480.108 Rp.45.370.021
157 Rp.2.141.027 Rp.1.677.875 Rp.463.152 Rp.43.692.146
158 Rp.2.141.027 Rp.1.695.003 Rp.446.024 Rp.41.997.143
159 Rp.2.141.027 Rp.1.712.306 Rp.428.721 Rp.40.284.837
160 Rp.2.141.027 Rp.1.729.786 Rp.411.241 Rp.38.555.051
161 Rp.2.141.027 Rp.1.747.444 Rp.393.583 Rp.36.807.607
162 Rp.2.141.027 Rp.1.765.283 Rp.375.744 Rp.35.042.324
163 Rp.2.141.027 Rp.1.783.303 Rp.357.724 Rp.33.259.021
164 Rp.2.141.027 Rp.1.801.508 Rp.339.519 Rp.31.457.513
165 Rp.2.141.027 Rp.1.819.898 Rp.321.129 Rp.29.637.615
166 Rp.2.141.027 Rp.1.838.476 Rp.302.551 Rp.27.799.139
167 Rp.2.141.027 Rp.1.857.244 Rp.283.783 Rp.25.941.895
168 Rp.2.141.027 Rp.1.876.203 Rp.264.824 Rp.24.065.692
169 Rp.2.141.027 Rp.1.895.356 Rp.245.671 Rp.22.170.336
170 Rp.2.141.027 Rp.1.914.705 Rp.226.322 Rp.20.255.631
171 Rp.2.141.027 Rp.1.934.251 Rp.206.776 Rp.18.321.380
172 Rp.2.141.027 Rp.1.953.996 Rp.187.031 Rp.16.367.384
173 Rp.2.141.027 Rp.1.973.943 Rp.167.084 Rp.14.393.441
174 Rp.2.141.027 Rp.1.994.094 Rp.146.933 Rp.12.399.347
175 Rp.2.141.027 Rp.2.014.450 Rp.126.577 Rp.10.384.897
176 Rp.2.141.027 Rp.2.035.015 Rp.106.012 Rp.8.349.882
177 Rp.2.141.027 Rp.2.055.789 Rp.85.238 Rp.6.294.093
178 Rp.2.141.027 Rp.2.076.775 Rp.64.252 Rp.4.217.318
179 Rp.2.141.027 Rp.2.097.975 Rp.43.052 Rp.2.119.343
180 Rp.2.141.027 Rp.2.119.343 Rp.21.635 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Depok
    Rp1,85mily
    TANAH Dijual
    di Depok
    Rp1,85mily
    • 1326
    Lihat Rincian
    Rp1,85mily
  • RUMAH Dijual
    di Depok
    Rp1,74mily
    RUMAH Dijual
    di Depok
    Rp1,74mily
    • 2
    • 2
    • 128
    • 82
    Lihat Rincian
    Rp1,74mily
  • TANAH Dijual
    di Depok
    Rp135jt
    TANAH Dijual
    di Depok
    Rp135jt
    • 80
    Lihat Rincian
    Rp135jt
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt
  • RUMAH Dijual
    di Depok
    Rp1,44mily
    RUMAH Dijual
    di Depok
    Rp1,44mily
    • 3
    • 2
    • 186
    • 110
    Lihat Rincian
    Rp1,44mily
  • RUMAH Dijual
    di Depok
    Rp1,5mily
    RUMAH Dijual
    di Depok
    Rp1,5mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Depok
    Rp595jt
    RUMAH Dijual
    di Depok
    Rp595jt
    • 2
    • 1
    • 104
    • 75
    Lihat Rincian
    Rp595jt
  • RUKO Dijual
    di Depok
    Rp1,7mily
    RUKO Dijual
    di Depok
    Rp1,7mily
    • 120
    • 180
    Lihat Rincian
    Rp1,7mily

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