jual cepat ! rumah Ciumbuleuit kawasan elite Bandung Utara

Jl. Kiputih Ciumbuleuit Bandung Jawa Barat

Rp7,5mily
KPR: 62,6jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Ciumbuleuit, Cidadap, Bandung, Jawa Barat
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.7.500.000.000 Dana Tunai yang Harus Disiapkan Rp.2.250.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.6.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.62.653.481 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.71.367.552 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.532.452.916
Total Pembayaran
Rp.14.842.452.916 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.6.000.000.000
1 Rp.62.653.481 Rp.15.153.481 Rp.47.500.000 Rp.5.984.846.519
2 Rp.62.653.481 Rp.15.273.446 Rp.47.380.035 Rp.5.969.573.073
3 Rp.62.653.481 Rp.15.394.361 Rp.47.259.120 Rp.5.954.178.712
4 Rp.62.653.481 Rp.15.516.233 Rp.47.137.248 Rp.5.938.662.479
5 Rp.62.653.481 Rp.15.639.070 Rp.47.014.411 Rp.5.923.023.409
6 Rp.62.653.481 Rp.15.762.879 Rp.46.890.602 Rp.5.907.260.530
7 Rp.62.653.481 Rp.15.887.668 Rp.46.765.813 Rp.5.891.372.862
8 Rp.62.653.481 Rp.16.013.446 Rp.46.640.035 Rp.5.875.359.416
9 Rp.62.653.481 Rp.16.140.219 Rp.46.513.262 Rp.5.859.219.197
10 Rp.62.653.481 Rp.16.267.996 Rp.46.385.485 Rp.5.842.951.201
11 Rp.62.653.481 Rp.16.396.784 Rp.46.256.697 Rp.5.826.554.417
12 Rp.62.653.481 Rp.16.526.592 Rp.46.126.889 Rp.5.810.027.825
13 Rp.62.653.481 Rp.16.657.427 Rp.45.996.054 Rp.5.793.370.398
14 Rp.62.653.481 Rp.16.789.299 Rp.45.864.182 Rp.5.776.581.099
15 Rp.62.653.481 Rp.16.922.214 Rp.45.731.267 Rp.5.759.658.885
16 Rp.62.653.481 Rp.17.056.181 Rp.45.597.300 Rp.5.742.602.704
17 Rp.62.653.481 Rp.17.191.210 Rp.45.462.271 Rp.5.725.411.494
18 Rp.62.653.481 Rp.17.327.307 Rp.45.326.174 Rp.5.708.084.187
19 Rp.62.653.481 Rp.17.464.481 Rp.45.189.000 Rp.5.690.619.706
20 Rp.62.653.481 Rp.17.602.742 Rp.45.050.739 Rp.5.673.016.964
21 Rp.62.653.481 Rp.17.742.097 Rp.44.911.384 Rp.5.655.274.867
22 Rp.62.653.481 Rp.17.882.555 Rp.44.770.926 Rp.5.637.392.312
23 Rp.62.653.481 Rp.18.024.125 Rp.44.629.356 Rp.5.619.368.187
24 Rp.62.653.481 Rp.18.166.816 Rp.44.486.665 Rp.5.601.201.371
25 Rp.62.653.481 Rp.18.310.637 Rp.44.342.844 Rp.5.582.890.734
26 Rp.62.653.481 Rp.18.455.596 Rp.44.197.885 Rp.5.564.435.138
27 Rp.62.653.481 Rp.18.601.703 Rp.44.051.778 Rp.5.545.833.435
28 Rp.62.653.481 Rp.18.748.966 Rp.43.904.515 Rp.5.527.084.469
29 Rp.62.653.481 Rp.18.897.396 Rp.43.756.085 Rp.5.508.187.073
30 Rp.62.653.481 Rp.19.047.000 Rp.43.606.481 Rp.5.489.140.073
31 Rp.62.653.481 Rp.19.197.789 Rp.43.455.692 Rp.5.469.942.284
32 Rp.62.653.481 Rp.19.349.771 Rp.43.303.710 Rp.5.450.592.513
33 Rp.62.653.481 Rp.19.502.957 Rp.43.150.524 Rp.5.431.089.556
34 Rp.62.653.481 Rp.19.657.355 Rp.42.996.126 Rp.5.411.432.201
35 Rp.62.653.481 Rp.19.812.976 Rp.42.840.505 Rp.5.391.619.225
36 Rp.62.653.481 Rp.19.969.829 Rp.42.683.652 Rp.5.371.649.396
37 Rp.71.367.552 Rp.16.531.964 Rp.54.835.588 Rp.5.355.117.432
38 Rp.71.367.552 Rp.16.700.728 Rp.54.666.824 Rp.5.338.416.704
39 Rp.71.367.552 Rp.16.871.215 Rp.54.496.337 Rp.5.321.545.489
40 Rp.71.367.552 Rp.17.043.442 Rp.54.324.110 Rp.5.304.502.047
41 Rp.71.367.552 Rp.17.217.427 Rp.54.150.125 Rp.5.287.284.620
42 Rp.71.367.552 Rp.17.393.188 Rp.53.974.364 Rp.5.269.891.432
43 Rp.71.367.552 Rp.17.570.744 Rp.53.796.808 Rp.5.252.320.688
44 Rp.71.367.552 Rp.17.750.112 Rp.53.617.440 Rp.5.234.570.576
45 Rp.71.367.552 Rp.17.931.311 Rp.53.436.241 Rp.5.216.639.265
46 Rp.71.367.552 Rp.18.114.360 Rp.53.253.192 Rp.5.198.524.905
47 Rp.71.367.552 Rp.18.299.277 Rp.53.068.275 Rp.5.180.225.628
48 Rp.71.367.552 Rp.18.486.082 Rp.52.881.470 Rp.5.161.739.546
49 Rp.71.367.552 Rp.18.674.794 Rp.52.692.758 Rp.5.143.064.752
50 Rp.71.367.552 Rp.18.865.433 Rp.52.502.119 Rp.5.124.199.319
51 Rp.71.367.552 Rp.19.058.017 Rp.52.309.535 Rp.5.105.141.302
52 Rp.71.367.552 Rp.19.252.568 Rp.52.114.984 Rp.5.085.888.734
53 Rp.71.367.552 Rp.19.449.105 Rp.51.918.447 Rp.5.066.439.629
54 Rp.71.367.552 Rp.19.647.647 Rp.51.719.905 Rp.5.046.791.982
55 Rp.71.367.552 Rp.19.848.217 Rp.51.519.335 Rp.5.026.943.765
56 Rp.71.367.552 Rp.20.050.834 Rp.51.316.718 Rp.5.006.892.931
57 Rp.71.367.552 Rp.20.255.520 Rp.51.112.032 Rp.4.986.637.411
58 Rp.71.367.552 Rp.20.462.295 Rp.50.905.257 Rp.4.966.175.116
59 Rp.71.367.552 Rp.20.671.181 Rp.50.696.371 Rp.4.945.503.935
60 Rp.71.367.552 Rp.20.882.199 Rp.50.485.353 Rp.4.924.621.736
61 Rp.71.367.552 Rp.21.095.372 Rp.50.272.180 Rp.4.903.526.364
62 Rp.71.367.552 Rp.21.310.720 Rp.50.056.832 Rp.4.882.215.644
63 Rp.71.367.552 Rp.21.528.267 Rp.49.839.285 Rp.4.860.687.377
64 Rp.71.367.552 Rp.21.748.035 Rp.49.619.517 Rp.4.838.939.342
65 Rp.71.367.552 Rp.21.970.046 Rp.49.397.506 Rp.4.816.969.296
66 Rp.71.367.552 Rp.22.194.324 Rp.49.173.228 Rp.4.794.774.972
67 Rp.71.367.552 Rp.22.420.891 Rp.48.946.661 Rp.4.772.354.081
68 Rp.71.367.552 Rp.22.649.771 Rp.48.717.781 Rp.4.749.704.310
69 Rp.71.367.552 Rp.22.880.987 Rp.48.486.565 Rp.4.726.823.323
70 Rp.71.367.552 Rp.23.114.564 Rp.48.252.988 Rp.4.703.708.759
71 Rp.71.367.552 Rp.23.350.525 Rp.48.017.027 Rp.4.680.358.234
72 Rp.71.367.552 Rp.23.588.895 Rp.47.778.657 Rp.4.656.769.339
73 Rp.71.367.552 Rp.23.829.698 Rp.47.537.854 Rp.4.632.939.641
74 Rp.71.367.552 Rp.24.072.960 Rp.47.294.592 Rp.4.608.866.681
75 Rp.71.367.552 Rp.24.318.705 Rp.47.048.847 Rp.4.584.547.976
76 Rp.71.367.552 Rp.24.566.958 Rp.46.800.594 Rp.4.559.981.018
77 Rp.71.367.552 Rp.24.817.746 Rp.46.549.806 Rp.4.535.163.272
78 Rp.71.367.552 Rp.25.071.094 Rp.46.296.458 Rp.4.510.092.178
79 Rp.71.367.552 Rp.25.327.028 Rp.46.040.524 Rp.4.484.765.150
80 Rp.71.367.552 Rp.25.585.574 Rp.45.781.978 Rp.4.459.179.576
81 Rp.71.367.552 Rp.25.846.760 Rp.45.520.792 Rp.4.433.332.816
82 Rp.71.367.552 Rp.26.110.613 Rp.45.256.939 Rp.4.407.222.203
83 Rp.71.367.552 Rp.26.377.159 Rp.44.990.393 Rp.4.380.845.044
84 Rp.71.367.552 Rp.26.646.426 Rp.44.721.126 Rp.4.354.198.618
85 Rp.71.367.552 Rp.26.918.441 Rp.44.449.111 Rp.4.327.280.177
86 Rp.71.367.552 Rp.27.193.234 Rp.44.174.318 Rp.4.300.086.943
87 Rp.71.367.552 Rp.27.470.831 Rp.43.896.721 Rp.4.272.616.112
88 Rp.71.367.552 Rp.27.751.263 Rp.43.616.289 Rp.4.244.864.849
89 Rp.71.367.552 Rp.28.034.557 Rp.43.332.995 Rp.4.216.830.292
90 Rp.71.367.552 Rp.28.320.743 Rp.43.046.809 Rp.4.188.509.549
91 Rp.71.367.552 Rp.28.609.850 Rp.42.757.702 Rp.4.159.899.699
92 Rp.71.367.552 Rp.28.901.909 Rp.42.465.643 Rp.4.130.997.790
93 Rp.71.367.552 Rp.29.196.950 Rp.42.170.602 Rp.4.101.800.840
94 Rp.71.367.552 Rp.29.495.002 Rp.41.872.550 Rp.4.072.305.838
95 Rp.71.367.552 Rp.29.796.097 Rp.41.571.455 Rp.4.042.509.741
96 Rp.71.367.552 Rp.30.100.265 Rp.41.267.287 Rp.4.012.409.476
97 Rp.71.367.552 Rp.30.407.539 Rp.40.960.013 Rp.3.982.001.937
98 Rp.71.367.552 Rp.30.717.949 Rp.40.649.603 Rp.3.951.283.988
99 Rp.71.367.552 Rp.31.031.528 Rp.40.336.024 Rp.3.920.252.460
100 Rp.71.367.552 Rp.31.348.308 Rp.40.019.244 Rp.3.888.904.152
101 Rp.71.367.552 Rp.31.668.322 Rp.39.699.230 Rp.3.857.235.830
102 Rp.71.367.552 Rp.31.991.603 Rp.39.375.949 Rp.3.825.244.227
103 Rp.71.367.552 Rp.32.318.184 Rp.39.049.368 Rp.3.792.926.043
104 Rp.71.367.552 Rp.32.648.099 Rp.38.719.453 Rp.3.760.277.944
105 Rp.71.367.552 Rp.32.981.381 Rp.38.386.171 Rp.3.727.296.563
106 Rp.71.367.552 Rp.33.318.066 Rp.38.049.486 Rp.3.693.978.497
107 Rp.71.367.552 Rp.33.658.188 Rp.37.709.364 Rp.3.660.320.309
108 Rp.71.367.552 Rp.34.001.782 Rp.37.365.770 Rp.3.626.318.527
109 Rp.71.367.552 Rp.34.348.884 Rp.37.018.668 Rp.3.591.969.643
110 Rp.71.367.552 Rp.34.699.529 Rp.36.668.023 Rp.3.557.270.114
111 Rp.71.367.552 Rp.35.053.753 Rp.36.313.799 Rp.3.522.216.361
112 Rp.71.367.552 Rp.35.411.593 Rp.35.955.959 Rp.3.486.804.768
113 Rp.71.367.552 Rp.35.773.087 Rp.35.594.465 Rp.3.451.031.681
114 Rp.71.367.552 Rp.36.138.270 Rp.35.229.282 Rp.3.414.893.411
115 Rp.71.367.552 Rp.36.507.182 Rp.34.860.370 Rp.3.378.386.229
116 Rp.71.367.552 Rp.36.879.859 Rp.34.487.693 Rp.3.341.506.370
117 Rp.71.367.552 Rp.37.256.341 Rp.34.111.211 Rp.3.304.250.029
118 Rp.71.367.552 Rp.37.636.666 Rp.33.730.886 Rp.3.266.613.363
119 Rp.71.367.552 Rp.38.020.874 Rp.33.346.678 Rp.3.228.592.489
120 Rp.71.367.552 Rp.38.409.004 Rp.32.958.548 Rp.3.190.183.485
121 Rp.71.367.552 Rp.38.801.096 Rp.32.566.456 Rp.3.151.382.389
122 Rp.71.367.552 Rp.39.197.190 Rp.32.170.362 Rp.3.112.185.199
123 Rp.71.367.552 Rp.39.597.328 Rp.31.770.224 Rp.3.072.587.871
124 Rp.71.367.552 Rp.40.001.551 Rp.31.366.001 Rp.3.032.586.320
125 Rp.71.367.552 Rp.40.409.900 Rp.30.957.652 Rp.2.992.176.420
126 Rp.71.367.552 Rp.40.822.418 Rp.30.545.134 Rp.2.951.354.002
127 Rp.71.367.552 Rp.41.239.147 Rp.30.128.405 Rp.2.910.114.855
128 Rp.71.367.552 Rp.41.660.130 Rp.29.707.422 Rp.2.868.454.725
129 Rp.71.367.552 Rp.42.085.410 Rp.29.282.142 Rp.2.826.369.315
130 Rp.71.367.552 Rp.42.515.032 Rp.28.852.520 Rp.2.783.854.283
131 Rp.71.367.552 Rp.42.949.040 Rp.28.418.512 Rp.2.740.905.243
132 Rp.71.367.552 Rp.43.387.478 Rp.27.980.074 Rp.2.697.517.765
133 Rp.71.367.552 Rp.43.830.391 Rp.27.537.161 Rp.2.653.687.374
134 Rp.71.367.552 Rp.44.277.827 Rp.27.089.725 Rp.2.609.409.547
135 Rp.71.367.552 Rp.44.729.830 Rp.26.637.722 Rp.2.564.679.717
136 Rp.71.367.552 Rp.45.186.447 Rp.26.181.105 Rp.2.519.493.270
137 Rp.71.367.552 Rp.45.647.725 Rp.25.719.827 Rp.2.473.845.545
138 Rp.71.367.552 Rp.46.113.712 Rp.25.253.840 Rp.2.427.731.833
139 Rp.71.367.552 Rp.46.584.456 Rp.24.783.096 Rp.2.381.147.377
140 Rp.71.367.552 Rp.47.060.006 Rp.24.307.546 Rp.2.334.087.371
141 Rp.71.367.552 Rp.47.540.410 Rp.23.827.142 Rp.2.286.546.961
142 Rp.71.367.552 Rp.48.025.718 Rp.23.341.834 Rp.2.238.521.243
143 Rp.71.367.552 Rp.48.515.981 Rp.22.851.571 Rp.2.190.005.262
144 Rp.71.367.552 Rp.49.011.248 Rp.22.356.304 Rp.2.140.994.014
145 Rp.71.367.552 Rp.49.511.571 Rp.21.855.981 Rp.2.091.482.443
146 Rp.71.367.552 Rp.50.017.002 Rp.21.350.550 Rp.2.041.465.441
147 Rp.71.367.552 Rp.50.527.592 Rp.20.839.960 Rp.1.990.937.849
148 Rp.71.367.552 Rp.51.043.395 Rp.20.324.157 Rp.1.939.894.454
149 Rp.71.367.552 Rp.51.564.463 Rp.19.803.089 Rp.1.888.329.991
150 Rp.71.367.552 Rp.52.090.850 Rp.19.276.702 Rp.1.836.239.141
151 Rp.71.367.552 Rp.52.622.611 Rp.18.744.941 Rp.1.783.616.530
152 Rp.71.367.552 Rp.53.159.800 Rp.18.207.752 Rp.1.730.456.730
153 Rp.71.367.552 Rp.53.702.473 Rp.17.665.079 Rp.1.676.754.257
154 Rp.71.367.552 Rp.54.250.686 Rp.17.116.866 Rp.1.622.503.571
155 Rp.71.367.552 Rp.54.804.495 Rp.16.563.057 Rp.1.567.699.076
156 Rp.71.367.552 Rp.55.363.957 Rp.16.003.595 Rp.1.512.335.119
157 Rp.71.367.552 Rp.55.929.131 Rp.15.438.421 Rp.1.456.405.988
158 Rp.71.367.552 Rp.56.500.074 Rp.14.867.478 Rp.1.399.905.914
159 Rp.71.367.552 Rp.57.076.846 Rp.14.290.706 Rp.1.342.829.068
160 Rp.71.367.552 Rp.57.659.505 Rp.13.708.047 Rp.1.285.169.563
161 Rp.71.367.552 Rp.58.248.113 Rp.13.119.439 Rp.1.226.921.450
162 Rp.71.367.552 Rp.58.842.729 Rp.12.524.823 Rp.1.168.078.721
163 Rp.71.367.552 Rp.59.443.415 Rp.11.924.137 Rp.1.108.635.306
164 Rp.71.367.552 Rp.60.050.233 Rp.11.317.319 Rp.1.048.585.073
165 Rp.71.367.552 Rp.60.663.246 Rp.10.704.306 Rp.987.921.827
166 Rp.71.367.552 Rp.61.282.517 Rp.10.085.035 Rp.926.639.310
167 Rp.71.367.552 Rp.61.908.109 Rp.9.459.443 Rp.864.731.201
168 Rp.71.367.552 Rp.62.540.088 Rp.8.827.464 Rp.802.191.113
169 Rp.71.367.552 Rp.63.178.518 Rp.8.189.034 Rp.739.012.595
170 Rp.71.367.552 Rp.63.823.465 Rp.7.544.087 Rp.675.189.130
171 Rp.71.367.552 Rp.64.474.996 Rp.6.892.556 Rp.610.714.134
172 Rp.71.367.552 Rp.65.133.179 Rp.6.234.373 Rp.545.580.955
173 Rp.71.367.552 Rp.65.798.080 Rp.5.569.472 Rp.479.782.875
174 Rp.71.367.552 Rp.66.469.768 Rp.4.897.784 Rp.413.313.107
175 Rp.71.367.552 Rp.67.148.314 Rp.4.219.238 Rp.346.164.793
176 Rp.71.367.552 Rp.67.833.786 Rp.3.533.766 Rp.278.331.007
177 Rp.71.367.552 Rp.68.526.256 Rp.2.841.296 Rp.209.804.751
178 Rp.71.367.552 Rp.69.225.795 Rp.2.141.757 Rp.140.578.956
179 Rp.71.367.552 Rp.69.932.475 Rp.1.435.077 Rp.70.646.481
180 Rp.71.367.552 Rp.70.646.481 Rp.721.183 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp4,25jt/bln
  • RUMAH Dijual
    di Bandung
    Rp8mily
    RUMAH Dijual
    di Bandung
    Rp8mily
    • 11
    • 8
    • 574
    • 450
    Lihat Rincian
    Rp8mily
  • APARTEMEN Dijual
    di Bandung
    Rp1mily
    APARTEMEN Dijual
    di Bandung
    Rp1mily
    • 2
    • 1
    • 64
    Lihat Rincian
    Rp1mily
  • RUMAH Dijual
    di Bandung
    Rp21mily
    RUMAH Dijual
    di Bandung
    Rp21mily
    • 4
    • 4
    • 600
    • 600
    Lihat Rincian
    Rp21mily
  • APARTEMEN Dijual
    di Bandung
    Rp2,5mily
    APARTEMEN Dijual
    di Bandung
    Rp2,5mily
    • 4
    • 3
    • 120
    Lihat Rincian
    Rp2,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp800jt
    APARTEMEN Dijual
    di Bandung
    Rp800jt
    • 2
    • 1
    • 41
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt

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