Dijual Rumah di Cipageran Cimahi

Jl. Cipageran Kolonel Masturi Bandung Jawa Barat

Rp825jt
Bisa Nego Pemilik Langsung
KPR: 6,89jt/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.825.000.000 Dana Tunai yang Harus Disiapkan Rp.247.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.660.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.891.883 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.850.431 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.718.569.763
Total Pembayaran
Rp.1.632.669.763 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.660.000.000
1 Rp.6.891.883 Rp.1.666.883 Rp.5.225.000 Rp.658.333.117
2 Rp.6.891.883 Rp.1.680.079 Rp.5.211.804 Rp.656.653.038
3 Rp.6.891.883 Rp.1.693.380 Rp.5.198.503 Rp.654.959.658
4 Rp.6.891.883 Rp.1.706.786 Rp.5.185.097 Rp.653.252.872
5 Rp.6.891.883 Rp.1.720.298 Rp.5.171.585 Rp.651.532.574
6 Rp.6.891.883 Rp.1.733.917 Rp.5.157.966 Rp.649.798.657
7 Rp.6.891.883 Rp.1.747.644 Rp.5.144.239 Rp.648.051.013
8 Rp.6.891.883 Rp.1.761.479 Rp.5.130.404 Rp.646.289.534
9 Rp.6.891.883 Rp.1.775.424 Rp.5.116.459 Rp.644.514.110
10 Rp.6.891.883 Rp.1.789.480 Rp.5.102.403 Rp.642.724.630
11 Rp.6.891.883 Rp.1.803.646 Rp.5.088.237 Rp.640.920.984
12 Rp.6.891.883 Rp.1.817.925 Rp.5.073.958 Rp.639.103.059
13 Rp.6.891.883 Rp.1.832.317 Rp.5.059.566 Rp.637.270.742
14 Rp.6.891.883 Rp.1.846.823 Rp.5.045.060 Rp.635.423.919
15 Rp.6.891.883 Rp.1.861.444 Rp.5.030.439 Rp.633.562.475
16 Rp.6.891.883 Rp.1.876.180 Rp.5.015.703 Rp.631.686.295
17 Rp.6.891.883 Rp.1.891.033 Rp.5.000.850 Rp.629.795.262
18 Rp.6.891.883 Rp.1.906.004 Rp.4.985.879 Rp.627.889.258
19 Rp.6.891.883 Rp.1.921.093 Rp.4.970.790 Rp.625.968.165
20 Rp.6.891.883 Rp.1.936.302 Rp.4.955.581 Rp.624.031.863
21 Rp.6.891.883 Rp.1.951.631 Rp.4.940.252 Rp.622.080.232
22 Rp.6.891.883 Rp.1.967.081 Rp.4.924.802 Rp.620.113.151
23 Rp.6.891.883 Rp.1.982.654 Rp.4.909.229 Rp.618.130.497
24 Rp.6.891.883 Rp.1.998.350 Rp.4.893.533 Rp.616.132.147
25 Rp.6.891.883 Rp.2.014.170 Rp.4.877.713 Rp.614.117.977
26 Rp.6.891.883 Rp.2.030.116 Rp.4.861.767 Rp.612.087.861
27 Rp.6.891.883 Rp.2.046.187 Rp.4.845.696 Rp.610.041.674
28 Rp.6.891.883 Rp.2.062.386 Rp.4.829.497 Rp.607.979.288
29 Rp.6.891.883 Rp.2.078.714 Rp.4.813.169 Rp.605.900.574
30 Rp.6.891.883 Rp.2.095.170 Rp.4.796.713 Rp.603.805.404
31 Rp.6.891.883 Rp.2.111.757 Rp.4.780.126 Rp.601.693.647
32 Rp.6.891.883 Rp.2.128.475 Rp.4.763.408 Rp.599.565.172
33 Rp.6.891.883 Rp.2.145.325 Rp.4.746.558 Rp.597.419.847
34 Rp.6.891.883 Rp.2.162.309 Rp.4.729.574 Rp.595.257.538
35 Rp.6.891.883 Rp.2.179.427 Rp.4.712.456 Rp.593.078.111
36 Rp.6.891.883 Rp.2.196.681 Rp.4.695.202 Rp.590.881.430
37 Rp.7.850.431 Rp.1.818.516 Rp.6.031.915 Rp.589.062.914
38 Rp.7.850.431 Rp.1.837.080 Rp.6.013.351 Rp.587.225.834
39 Rp.7.850.431 Rp.1.855.834 Rp.5.994.597 Rp.585.370.000
40 Rp.7.850.431 Rp.1.874.779 Rp.5.975.652 Rp.583.495.221
41 Rp.7.850.431 Rp.1.893.917 Rp.5.956.514 Rp.581.601.304
42 Rp.7.850.431 Rp.1.913.251 Rp.5.937.180 Rp.579.688.053
43 Rp.7.850.431 Rp.1.932.782 Rp.5.917.649 Rp.577.755.271
44 Rp.7.850.431 Rp.1.952.513 Rp.5.897.918 Rp.575.802.758
45 Rp.7.850.431 Rp.1.972.445 Rp.5.877.986 Rp.573.830.313
46 Rp.7.850.431 Rp.1.992.580 Rp.5.857.851 Rp.571.837.733
47 Rp.7.850.431 Rp.2.012.921 Rp.5.837.510 Rp.569.824.812
48 Rp.7.850.431 Rp.2.033.469 Rp.5.816.962 Rp.567.791.343
49 Rp.7.850.431 Rp.2.054.228 Rp.5.796.203 Rp.565.737.115
50 Rp.7.850.431 Rp.2.075.198 Rp.5.775.233 Rp.563.661.917
51 Rp.7.850.431 Rp.2.096.382 Rp.5.754.049 Rp.561.565.535
52 Rp.7.850.431 Rp.2.117.783 Rp.5.732.648 Rp.559.447.752
53 Rp.7.850.431 Rp.2.139.402 Rp.5.711.029 Rp.557.308.350
54 Rp.7.850.431 Rp.2.161.242 Rp.5.689.189 Rp.555.147.108
55 Rp.7.850.431 Rp.2.183.304 Rp.5.667.127 Rp.552.963.804
56 Rp.7.850.431 Rp.2.205.592 Rp.5.644.839 Rp.550.758.212
57 Rp.7.850.431 Rp.2.228.108 Rp.5.622.323 Rp.548.530.104
58 Rp.7.850.431 Rp.2.250.853 Rp.5.599.578 Rp.546.279.251
59 Rp.7.850.431 Rp.2.273.830 Rp.5.576.601 Rp.544.005.421
60 Rp.7.850.431 Rp.2.297.042 Rp.5.553.389 Rp.541.708.379
61 Rp.7.850.431 Rp.2.320.491 Rp.5.529.940 Rp.539.387.888
62 Rp.7.850.431 Rp.2.344.180 Rp.5.506.251 Rp.537.043.708
63 Rp.7.850.431 Rp.2.368.110 Rp.5.482.321 Rp.534.675.598
64 Rp.7.850.431 Rp.2.392.284 Rp.5.458.147 Rp.532.283.314
65 Rp.7.850.431 Rp.2.416.706 Rp.5.433.725 Rp.529.866.608
66 Rp.7.850.431 Rp.2.441.376 Rp.5.409.055 Rp.527.425.232
67 Rp.7.850.431 Rp.2.466.298 Rp.5.384.133 Rp.524.958.934
68 Rp.7.850.431 Rp.2.491.475 Rp.5.358.956 Rp.522.467.459
69 Rp.7.850.431 Rp.2.516.909 Rp.5.333.522 Rp.519.950.550
70 Rp.7.850.431 Rp.2.542.602 Rp.5.307.829 Rp.517.407.948
71 Rp.7.850.431 Rp.2.568.558 Rp.5.281.873 Rp.514.839.390
72 Rp.7.850.431 Rp.2.594.779 Rp.5.255.652 Rp.512.244.611
73 Rp.7.850.431 Rp.2.621.267 Rp.5.229.164 Rp.509.623.344
74 Rp.7.850.431 Rp.2.648.026 Rp.5.202.405 Rp.506.975.318
75 Rp.7.850.431 Rp.2.675.058 Rp.5.175.373 Rp.504.300.260
76 Rp.7.850.431 Rp.2.702.366 Rp.5.148.065 Rp.501.597.894
77 Rp.7.850.431 Rp.2.729.952 Rp.5.120.479 Rp.498.867.942
78 Rp.7.850.431 Rp.2.757.821 Rp.5.092.610 Rp.496.110.121
79 Rp.7.850.431 Rp.2.785.974 Rp.5.064.457 Rp.493.324.147
80 Rp.7.850.431 Rp.2.814.414 Rp.5.036.017 Rp.490.509.733
81 Rp.7.850.431 Rp.2.843.144 Rp.5.007.287 Rp.487.666.589
82 Rp.7.850.431 Rp.2.872.168 Rp.4.978.263 Rp.484.794.421
83 Rp.7.850.431 Rp.2.901.488 Rp.4.948.943 Rp.481.892.933
84 Rp.7.850.431 Rp.2.931.107 Rp.4.919.324 Rp.478.961.826
85 Rp.7.850.431 Rp.2.961.029 Rp.4.889.402 Rp.476.000.797
86 Rp.7.850.431 Rp.2.991.256 Rp.4.859.175 Rp.473.009.541
87 Rp.7.850.431 Rp.3.021.792 Rp.4.828.639 Rp.469.987.749
88 Rp.7.850.431 Rp.3.052.639 Rp.4.797.792 Rp.466.935.110
89 Rp.7.850.431 Rp.3.083.802 Rp.4.766.629 Rp.463.851.308
90 Rp.7.850.431 Rp.3.115.282 Rp.4.735.149 Rp.460.736.026
91 Rp.7.850.431 Rp.3.147.084 Rp.4.703.347 Rp.457.588.942
92 Rp.7.850.431 Rp.3.179.211 Rp.4.671.220 Rp.454.409.731
93 Rp.7.850.431 Rp.3.211.665 Rp.4.638.766 Rp.451.198.066
94 Rp.7.850.431 Rp.3.244.451 Rp.4.605.980 Rp.447.953.615
95 Rp.7.850.431 Rp.3.277.571 Rp.4.572.860 Rp.444.676.044
96 Rp.7.850.431 Rp.3.311.030 Rp.4.539.401 Rp.441.365.014
97 Rp.7.850.431 Rp.3.344.830 Rp.4.505.601 Rp.438.020.184
98 Rp.7.850.431 Rp.3.378.975 Rp.4.471.456 Rp.434.641.209
99 Rp.7.850.431 Rp.3.413.469 Rp.4.436.962 Rp.431.227.740
100 Rp.7.850.431 Rp.3.448.314 Rp.4.402.117 Rp.427.779.426
101 Rp.7.850.431 Rp.3.483.516 Rp.4.366.915 Rp.424.295.910
102 Rp.7.850.431 Rp.3.519.077 Rp.4.331.354 Rp.420.776.833
103 Rp.7.850.431 Rp.3.555.001 Rp.4.295.430 Rp.417.221.832
104 Rp.7.850.431 Rp.3.591.291 Rp.4.259.140 Rp.413.630.541
105 Rp.7.850.431 Rp.3.627.953 Rp.4.222.478 Rp.410.002.588
106 Rp.7.850.431 Rp.3.664.988 Rp.4.185.443 Rp.406.337.600
107 Rp.7.850.431 Rp.3.702.401 Rp.4.148.030 Rp.402.635.199
108 Rp.7.850.431 Rp.3.740.197 Rp.4.110.234 Rp.398.895.002
109 Rp.7.850.431 Rp.3.778.378 Rp.4.072.053 Rp.395.116.624
110 Rp.7.850.431 Rp.3.816.949 Rp.4.033.482 Rp.391.299.675
111 Rp.7.850.431 Rp.3.855.913 Rp.3.994.518 Rp.387.443.762
112 Rp.7.850.431 Rp.3.895.276 Rp.3.955.155 Rp.383.548.486
113 Rp.7.850.431 Rp.3.935.040 Rp.3.915.391 Rp.379.613.446
114 Rp.7.850.431 Rp.3.975.210 Rp.3.875.221 Rp.375.638.236
115 Rp.7.850.431 Rp.4.015.791 Rp.3.834.640 Rp.371.622.445
116 Rp.7.850.431 Rp.4.056.785 Rp.3.793.646 Rp.367.565.660
117 Rp.7.850.431 Rp.4.098.198 Rp.3.752.233 Rp.363.467.462
118 Rp.7.850.431 Rp.4.140.034 Rp.3.710.397 Rp.359.327.428
119 Rp.7.850.431 Rp.4.182.297 Rp.3.668.134 Rp.355.145.131
120 Rp.7.850.431 Rp.4.224.991 Rp.3.625.440 Rp.350.920.140
121 Rp.7.850.431 Rp.4.268.121 Rp.3.582.310 Rp.346.652.019
122 Rp.7.850.431 Rp.4.311.692 Rp.3.538.739 Rp.342.340.327
123 Rp.7.850.431 Rp.4.355.707 Rp.3.494.724 Rp.337.984.620
124 Rp.7.850.431 Rp.4.400.171 Rp.3.450.260 Rp.333.584.449
125 Rp.7.850.431 Rp.4.445.090 Rp.3.405.341 Rp.329.139.359
126 Rp.7.850.431 Rp.4.490.467 Rp.3.359.964 Rp.324.648.892
127 Rp.7.850.431 Rp.4.536.307 Rp.3.314.124 Rp.320.112.585
128 Rp.7.850.431 Rp.4.582.615 Rp.3.267.816 Rp.315.529.970
129 Rp.7.850.431 Rp.4.629.396 Rp.3.221.035 Rp.310.900.574
130 Rp.7.850.431 Rp.4.676.654 Rp.3.173.777 Rp.306.223.920
131 Rp.7.850.431 Rp.4.724.395 Rp.3.126.036 Rp.301.499.525
132 Rp.7.850.431 Rp.4.772.623 Rp.3.077.808 Rp.296.726.902
133 Rp.7.850.431 Rp.4.821.344 Rp.3.029.087 Rp.291.905.558
134 Rp.7.850.431 Rp.4.870.562 Rp.2.979.869 Rp.287.034.996
135 Rp.7.850.431 Rp.4.920.282 Rp.2.930.149 Rp.282.114.714
136 Rp.7.850.431 Rp.4.970.510 Rp.2.879.921 Rp.277.144.204
137 Rp.7.850.431 Rp.5.021.251 Rp.2.829.180 Rp.272.122.953
138 Rp.7.850.431 Rp.5.072.509 Rp.2.777.922 Rp.267.050.444
139 Rp.7.850.431 Rp.5.124.291 Rp.2.726.140 Rp.261.926.153
140 Rp.7.850.431 Rp.5.176.602 Rp.2.673.829 Rp.256.749.551
141 Rp.7.850.431 Rp.5.229.446 Rp.2.620.985 Rp.251.520.105
142 Rp.7.850.431 Rp.5.282.830 Rp.2.567.601 Rp.246.237.275
143 Rp.7.850.431 Rp.5.336.759 Rp.2.513.672 Rp.240.900.516
144 Rp.7.850.431 Rp.5.391.238 Rp.2.459.193 Rp.235.509.278
145 Rp.7.850.431 Rp.5.446.274 Rp.2.404.157 Rp.230.063.004
146 Rp.7.850.431 Rp.5.501.871 Rp.2.348.560 Rp.224.561.133
147 Rp.7.850.431 Rp.5.558.036 Rp.2.292.395 Rp.219.003.097
148 Rp.7.850.431 Rp.5.614.774 Rp.2.235.657 Rp.213.388.323
149 Rp.7.850.431 Rp.5.672.092 Rp.2.178.339 Rp.207.716.231
150 Rp.7.850.431 Rp.5.729.994 Rp.2.120.437 Rp.201.986.237
151 Rp.7.850.431 Rp.5.788.488 Rp.2.061.943 Rp.196.197.749
152 Rp.7.850.431 Rp.5.847.579 Rp.2.002.852 Rp.190.350.170
153 Rp.7.850.431 Rp.5.907.273 Rp.1.943.158 Rp.184.442.897
154 Rp.7.850.431 Rp.5.967.576 Rp.1.882.855 Rp.178.475.321
155 Rp.7.850.431 Rp.6.028.495 Rp.1.821.936 Rp.172.446.826
156 Rp.7.850.431 Rp.6.090.036 Rp.1.760.395 Rp.166.356.790
157 Rp.7.850.431 Rp.6.152.205 Rp.1.698.226 Rp.160.204.585
158 Rp.7.850.431 Rp.6.215.009 Rp.1.635.422 Rp.153.989.576
159 Rp.7.850.431 Rp.6.278.454 Rp.1.571.977 Rp.147.711.122
160 Rp.7.850.431 Rp.6.342.547 Rp.1.507.884 Rp.141.368.575
161 Rp.7.850.431 Rp.6.407.293 Rp.1.443.138 Rp.134.961.282
162 Rp.7.850.431 Rp.6.472.701 Rp.1.377.730 Rp.128.488.581
163 Rp.7.850.431 Rp.6.538.777 Rp.1.311.654 Rp.121.949.804
164 Rp.7.850.431 Rp.6.605.527 Rp.1.244.904 Rp.115.344.277
165 Rp.7.850.431 Rp.6.672.958 Rp.1.177.473 Rp.108.671.319
166 Rp.7.850.431 Rp.6.741.078 Rp.1.109.353 Rp.101.930.241
167 Rp.7.850.431 Rp.6.809.893 Rp.1.040.538 Rp.95.120.348
168 Rp.7.850.431 Rp.6.879.411 Rp.971.020 Rp.88.240.937
169 Rp.7.850.431 Rp.6.949.638 Rp.900.793 Rp.81.291.299
170 Rp.7.850.431 Rp.7.020.582 Rp.829.849 Rp.74.270.717
171 Rp.7.850.431 Rp.7.092.251 Rp.758.180 Rp.67.178.466
172 Rp.7.850.431 Rp.7.164.651 Rp.685.780 Rp.60.013.815
173 Rp.7.850.431 Rp.7.237.790 Rp.612.641 Rp.52.776.025
174 Rp.7.850.431 Rp.7.311.676 Rp.538.755 Rp.45.464.349
175 Rp.7.850.431 Rp.7.386.316 Rp.464.115 Rp.38.078.033
176 Rp.7.850.431 Rp.7.461.718 Rp.388.713 Rp.30.616.315
177 Rp.7.850.431 Rp.7.537.889 Rp.312.542 Rp.23.078.426
178 Rp.7.850.431 Rp.7.614.839 Rp.235.592 Rp.15.463.587
179 Rp.7.850.431 Rp.7.692.574 Rp.157.857 Rp.7.771.013
180 Rp.7.850.431 Rp.7.771.013 Rp.79.329 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
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily

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