Promo Ramadhan dan Idul fitri di Griya Satria Mandalatama Purwokerto

Jalan veteran purwokerto barat Purwokerto Banyumas Jawa Tengah

Rp245jt
KPR: 2,05jt/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.245.400.000 Dana Tunai yang Harus Disiapkan Rp.73.620.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.196.320.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.050.022 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.335.146 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.213.741.901
Total Pembayaran
Rp.485.645.101 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.196.320.000
1 Rp.2.050.022 Rp.495.822 Rp.1.554.200 Rp.195.824.178
2 Rp.2.050.022 Rp.499.747 Rp.1.550.275 Rp.195.324.431
3 Rp.2.050.022 Rp.503.704 Rp.1.546.318 Rp.194.820.727
4 Rp.2.050.022 Rp.507.691 Rp.1.542.331 Rp.194.313.036
5 Rp.2.050.022 Rp.511.710 Rp.1.538.312 Rp.193.801.326
6 Rp.2.050.022 Rp.515.762 Rp.1.534.260 Rp.193.285.564
7 Rp.2.050.022 Rp.519.845 Rp.1.530.177 Rp.192.765.719
8 Rp.2.050.022 Rp.523.960 Rp.1.526.062 Rp.192.241.759
9 Rp.2.050.022 Rp.528.108 Rp.1.521.914 Rp.191.713.651
10 Rp.2.050.022 Rp.532.289 Rp.1.517.733 Rp.191.181.362
11 Rp.2.050.022 Rp.536.503 Rp.1.513.519 Rp.190.644.859
12 Rp.2.050.022 Rp.540.750 Rp.1.509.272 Rp.190.104.109
13 Rp.2.050.022 Rp.545.031 Rp.1.504.991 Rp.189.559.078
14 Rp.2.050.022 Rp.549.346 Rp.1.500.676 Rp.189.009.732
15 Rp.2.050.022 Rp.553.695 Rp.1.496.327 Rp.188.456.037
16 Rp.2.050.022 Rp.558.078 Rp.1.491.944 Rp.187.897.959
17 Rp.2.050.022 Rp.562.496 Rp.1.487.526 Rp.187.335.463
18 Rp.2.050.022 Rp.566.950 Rp.1.483.072 Rp.186.768.513
19 Rp.2.050.022 Rp.571.438 Rp.1.478.584 Rp.186.197.075
20 Rp.2.050.022 Rp.575.962 Rp.1.474.060 Rp.185.621.113
21 Rp.2.050.022 Rp.580.522 Rp.1.469.500 Rp.185.040.591
22 Rp.2.050.022 Rp.585.117 Rp.1.464.905 Rp.184.455.474
23 Rp.2.050.022 Rp.589.749 Rp.1.460.273 Rp.183.865.725
24 Rp.2.050.022 Rp.594.418 Rp.1.455.604 Rp.183.271.307
25 Rp.2.050.022 Rp.599.124 Rp.1.450.898 Rp.182.672.183
26 Rp.2.050.022 Rp.603.867 Rp.1.446.155 Rp.182.068.316
27 Rp.2.050.022 Rp.608.648 Rp.1.441.374 Rp.181.459.668
28 Rp.2.050.022 Rp.613.466 Rp.1.436.556 Rp.180.846.202
29 Rp.2.050.022 Rp.618.323 Rp.1.431.699 Rp.180.227.879
30 Rp.2.050.022 Rp.623.218 Rp.1.426.804 Rp.179.604.661
31 Rp.2.050.022 Rp.628.152 Rp.1.421.870 Rp.178.976.509
32 Rp.2.050.022 Rp.633.125 Rp.1.416.897 Rp.178.343.384
33 Rp.2.050.022 Rp.638.137 Rp.1.411.885 Rp.177.705.247
34 Rp.2.050.022 Rp.643.189 Rp.1.406.833 Rp.177.062.058
35 Rp.2.050.022 Rp.648.281 Rp.1.401.741 Rp.176.413.777
36 Rp.2.050.022 Rp.653.413 Rp.1.396.609 Rp.175.760.364
37 Rp.2.335.146 Rp.540.926 Rp.1.794.220 Rp.175.219.438
38 Rp.2.335.146 Rp.546.448 Rp.1.788.698 Rp.174.672.990
39 Rp.2.335.146 Rp.552.026 Rp.1.783.120 Rp.174.120.964
40 Rp.2.335.146 Rp.557.661 Rp.1.777.485 Rp.173.563.303
41 Rp.2.335.146 Rp.563.354 Rp.1.771.792 Rp.172.999.949
42 Rp.2.335.146 Rp.569.105 Rp.1.766.041 Rp.172.430.844
43 Rp.2.335.146 Rp.574.914 Rp.1.760.232 Rp.171.855.930
44 Rp.2.335.146 Rp.580.783 Rp.1.754.363 Rp.171.275.147
45 Rp.2.335.146 Rp.586.712 Rp.1.748.434 Rp.170.688.435
46 Rp.2.335.146 Rp.592.702 Rp.1.742.444 Rp.170.095.733
47 Rp.2.335.146 Rp.598.752 Rp.1.736.394 Rp.169.496.981
48 Rp.2.335.146 Rp.604.864 Rp.1.730.282 Rp.168.892.117
49 Rp.2.335.146 Rp.611.039 Rp.1.724.107 Rp.168.281.078
50 Rp.2.335.146 Rp.617.277 Rp.1.717.869 Rp.167.663.801
51 Rp.2.335.146 Rp.623.578 Rp.1.711.568 Rp.167.040.223
52 Rp.2.335.146 Rp.629.944 Rp.1.705.202 Rp.166.410.279
53 Rp.2.335.146 Rp.636.374 Rp.1.698.772 Rp.165.773.905
54 Rp.2.335.146 Rp.642.871 Rp.1.692.275 Rp.165.131.034
55 Rp.2.335.146 Rp.649.433 Rp.1.685.713 Rp.164.481.601
56 Rp.2.335.146 Rp.656.063 Rp.1.679.083 Rp.163.825.538
57 Rp.2.335.146 Rp.662.760 Rp.1.672.386 Rp.163.162.778
58 Rp.2.335.146 Rp.669.526 Rp.1.665.620 Rp.162.493.252
59 Rp.2.335.146 Rp.676.361 Rp.1.658.785 Rp.161.816.891
60 Rp.2.335.146 Rp.683.265 Rp.1.651.881 Rp.161.133.626
61 Rp.2.335.146 Rp.690.240 Rp.1.644.906 Rp.160.443.386
62 Rp.2.335.146 Rp.697.286 Rp.1.637.860 Rp.159.746.100
63 Rp.2.335.146 Rp.704.405 Rp.1.630.741 Rp.159.041.695
64 Rp.2.335.146 Rp.711.595 Rp.1.623.551 Rp.158.330.100
65 Rp.2.335.146 Rp.718.860 Rp.1.616.286 Rp.157.611.240
66 Rp.2.335.146 Rp.726.198 Rp.1.608.948 Rp.156.885.042
67 Rp.2.335.146 Rp.733.611 Rp.1.601.535 Rp.156.151.431
68 Rp.2.335.146 Rp.741.100 Rp.1.594.046 Rp.155.410.331
69 Rp.2.335.146 Rp.748.666 Rp.1.586.480 Rp.154.661.665
70 Rp.2.335.146 Rp.756.308 Rp.1.578.838 Rp.153.905.357
71 Rp.2.335.146 Rp.764.029 Rp.1.571.117 Rp.153.141.328
72 Rp.2.335.146 Rp.771.828 Rp.1.563.318 Rp.152.369.500
73 Rp.2.335.146 Rp.779.707 Rp.1.555.439 Rp.151.589.793
74 Rp.2.335.146 Rp.787.667 Rp.1.547.479 Rp.150.802.126
75 Rp.2.335.146 Rp.795.708 Rp.1.539.438 Rp.150.006.418
76 Rp.2.335.146 Rp.803.830 Rp.1.531.316 Rp.149.202.588
77 Rp.2.335.146 Rp.812.036 Rp.1.523.110 Rp.148.390.552
78 Rp.2.335.146 Rp.820.326 Rp.1.514.820 Rp.147.570.226
79 Rp.2.335.146 Rp.828.700 Rp.1.506.446 Rp.146.741.526
80 Rp.2.335.146 Rp.837.160 Rp.1.497.986 Rp.145.904.366
81 Rp.2.335.146 Rp.845.706 Rp.1.489.440 Rp.145.058.660
82 Rp.2.335.146 Rp.854.339 Rp.1.480.807 Rp.144.204.321
83 Rp.2.335.146 Rp.863.060 Rp.1.472.086 Rp.143.341.261
84 Rp.2.335.146 Rp.871.871 Rp.1.463.275 Rp.142.469.390
85 Rp.2.335.146 Rp.880.771 Rp.1.454.375 Rp.141.588.619
86 Rp.2.335.146 Rp.889.762 Rp.1.445.384 Rp.140.698.857
87 Rp.2.335.146 Rp.898.845 Rp.1.436.301 Rp.139.800.012
88 Rp.2.335.146 Rp.908.021 Rp.1.427.125 Rp.138.891.991
89 Rp.2.335.146 Rp.917.290 Rp.1.417.856 Rp.137.974.701
90 Rp.2.335.146 Rp.926.654 Rp.1.408.492 Rp.137.048.047
91 Rp.2.335.146 Rp.936.114 Rp.1.399.032 Rp.136.111.933
92 Rp.2.335.146 Rp.945.670 Rp.1.389.476 Rp.135.166.263
93 Rp.2.335.146 Rp.955.324 Rp.1.379.822 Rp.134.210.939
94 Rp.2.335.146 Rp.965.076 Rp.1.370.070 Rp.133.245.863
95 Rp.2.335.146 Rp.974.928 Rp.1.360.218 Rp.132.270.935
96 Rp.2.335.146 Rp.984.880 Rp.1.350.266 Rp.131.286.055
97 Rp.2.335.146 Rp.994.934 Rp.1.340.212 Rp.130.291.121
98 Rp.2.335.146 Rp.1.005.091 Rp.1.330.055 Rp.129.286.030
99 Rp.2.335.146 Rp.1.015.351 Rp.1.319.795 Rp.128.270.679
100 Rp.2.335.146 Rp.1.025.716 Rp.1.309.430 Rp.127.244.963
101 Rp.2.335.146 Rp.1.036.187 Rp.1.298.959 Rp.126.208.776
102 Rp.2.335.146 Rp.1.046.765 Rp.1.288.381 Rp.125.162.011
103 Rp.2.335.146 Rp.1.057.450 Rp.1.277.696 Rp.124.104.561
104 Rp.2.335.146 Rp.1.068.245 Rp.1.266.901 Rp.123.036.316
105 Rp.2.335.146 Rp.1.079.150 Rp.1.255.996 Rp.121.957.166
106 Rp.2.335.146 Rp.1.090.167 Rp.1.244.979 Rp.120.866.999
107 Rp.2.335.146 Rp.1.101.295 Rp.1.233.851 Rp.119.765.704
108 Rp.2.335.146 Rp.1.112.538 Rp.1.222.608 Rp.118.653.166
109 Rp.2.335.146 Rp.1.123.895 Rp.1.211.251 Rp.117.529.271
110 Rp.2.335.146 Rp.1.135.368 Rp.1.199.778 Rp.116.393.903
111 Rp.2.335.146 Rp.1.146.958 Rp.1.188.188 Rp.115.246.945
112 Rp.2.335.146 Rp.1.158.667 Rp.1.176.479 Rp.114.088.278
113 Rp.2.335.146 Rp.1.170.495 Rp.1.164.651 Rp.112.917.783
114 Rp.2.335.146 Rp.1.182.444 Rp.1.152.702 Rp.111.735.339
115 Rp.2.335.146 Rp.1.194.514 Rp.1.140.632 Rp.110.540.825
116 Rp.2.335.146 Rp.1.206.708 Rp.1.128.438 Rp.109.334.117
117 Rp.2.335.146 Rp.1.219.027 Rp.1.116.119 Rp.108.115.090
118 Rp.2.335.146 Rp.1.231.471 Rp.1.103.675 Rp.106.883.619
119 Rp.2.335.146 Rp.1.244.042 Rp.1.091.104 Rp.105.639.577
120 Rp.2.335.146 Rp.1.256.742 Rp.1.078.404 Rp.104.382.835
121 Rp.2.335.146 Rp.1.269.571 Rp.1.065.575 Rp.103.113.264
122 Rp.2.335.146 Rp.1.282.531 Rp.1.052.615 Rp.101.830.733
123 Rp.2.335.146 Rp.1.295.624 Rp.1.039.522 Rp.100.535.109
124 Rp.2.335.146 Rp.1.308.850 Rp.1.026.296 Rp.99.226.259
125 Rp.2.335.146 Rp.1.322.211 Rp.1.012.935 Rp.97.904.048
126 Rp.2.335.146 Rp.1.335.709 Rp.999.437 Rp.96.568.339
127 Rp.2.335.146 Rp.1.349.344 Rp.985.802 Rp.95.218.995
128 Rp.2.335.146 Rp.1.363.119 Rp.972.027 Rp.93.855.876
129 Rp.2.335.146 Rp.1.377.034 Rp.958.112 Rp.92.478.842
130 Rp.2.335.146 Rp.1.391.091 Rp.944.055 Rp.91.087.751
131 Rp.2.335.146 Rp.1.405.292 Rp.929.854 Rp.89.682.459
132 Rp.2.335.146 Rp.1.419.638 Rp.915.508 Rp.88.262.821
133 Rp.2.335.146 Rp.1.434.130 Rp.901.016 Rp.86.828.691
134 Rp.2.335.146 Rp.1.448.770 Rp.886.376 Rp.85.379.921
135 Rp.2.335.146 Rp.1.463.559 Rp.871.587 Rp.83.916.362
136 Rp.2.335.146 Rp.1.478.500 Rp.856.646 Rp.82.437.862
137 Rp.2.335.146 Rp.1.493.593 Rp.841.553 Rp.80.944.269
138 Rp.2.335.146 Rp.1.508.840 Rp.826.306 Rp.79.435.429
139 Rp.2.335.146 Rp.1.524.243 Rp.810.903 Rp.77.911.186
140 Rp.2.335.146 Rp.1.539.803 Rp.795.343 Rp.76.371.383
141 Rp.2.335.146 Rp.1.555.521 Rp.779.625 Rp.74.815.862
142 Rp.2.335.146 Rp.1.571.401 Rp.763.745 Rp.73.244.461
143 Rp.2.335.146 Rp.1.587.442 Rp.747.704 Rp.71.657.019
144 Rp.2.335.146 Rp.1.603.647 Rp.731.499 Rp.70.053.372
145 Rp.2.335.146 Rp.1.620.018 Rp.715.128 Rp.68.433.354
146 Rp.2.335.146 Rp.1.636.556 Rp.698.590 Rp.66.796.798
147 Rp.2.335.146 Rp.1.653.262 Rp.681.884 Rp.65.143.536
148 Rp.2.335.146 Rp.1.670.139 Rp.665.007 Rp.63.473.397
149 Rp.2.335.146 Rp.1.687.188 Rp.647.958 Rp.61.786.209
150 Rp.2.335.146 Rp.1.704.412 Rp.630.734 Rp.60.081.797
151 Rp.2.335.146 Rp.1.721.811 Rp.613.335 Rp.58.359.986
152 Rp.2.335.146 Rp.1.739.388 Rp.595.758 Rp.56.620.598
153 Rp.2.335.146 Rp.1.757.144 Rp.578.002 Rp.54.863.454
154 Rp.2.335.146 Rp.1.775.082 Rp.560.064 Rp.53.088.372
155 Rp.2.335.146 Rp.1.793.202 Rp.541.944 Rp.51.295.170
156 Rp.2.335.146 Rp.1.811.508 Rp.523.638 Rp.49.483.662
157 Rp.2.335.146 Rp.1.830.000 Rp.505.146 Rp.47.653.662
158 Rp.2.335.146 Rp.1.848.682 Rp.486.464 Rp.45.804.980
159 Rp.2.335.146 Rp.1.867.553 Rp.467.593 Rp.43.937.427
160 Rp.2.335.146 Rp.1.886.618 Rp.448.528 Rp.42.050.809
161 Rp.2.335.146 Rp.1.905.877 Rp.429.269 Rp.40.144.932
162 Rp.2.335.146 Rp.1.925.333 Rp.409.813 Rp.38.219.599
163 Rp.2.335.146 Rp.1.944.988 Rp.390.158 Rp.36.274.611
164 Rp.2.335.146 Rp.1.964.843 Rp.370.303 Rp.34.309.768
165 Rp.2.335.146 Rp.1.984.900 Rp.350.246 Rp.32.324.868
166 Rp.2.335.146 Rp.2.005.163 Rp.329.983 Rp.30.319.705
167 Rp.2.335.146 Rp.2.025.632 Rp.309.514 Rp.28.294.073
168 Rp.2.335.146 Rp.2.046.311 Rp.288.835 Rp.26.247.762
169 Rp.2.335.146 Rp.2.067.200 Rp.267.946 Rp.24.180.562
170 Rp.2.335.146 Rp.2.088.303 Rp.246.843 Rp.22.092.259
171 Rp.2.335.146 Rp.2.109.621 Rp.225.525 Rp.19.982.638
172 Rp.2.335.146 Rp.2.131.157 Rp.203.989 Rp.17.851.481
173 Rp.2.335.146 Rp.2.152.912 Rp.182.234 Rp.15.698.569
174 Rp.2.335.146 Rp.2.174.890 Rp.160.256 Rp.13.523.679
175 Rp.2.335.146 Rp.2.197.092 Rp.138.054 Rp.11.326.587
176 Rp.2.335.146 Rp.2.219.520 Rp.115.626 Rp.9.107.067
177 Rp.2.335.146 Rp.2.242.178 Rp.92.968 Rp.6.864.889
178 Rp.2.335.146 Rp.2.265.067 Rp.70.079 Rp.4.599.822
179 Rp.2.335.146 Rp.2.288.189 Rp.46.957 Rp.2.311.633
180 Rp.2.335.146 Rp.2.311.633 Rp.23.598 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surakarta
    Rp375jt
    RUMAH Dijual
    di Surakarta
    Rp375jt
    • 2
    • 1
    • 101
    • 90
    Lihat Rincian
    Rp375jt
  • RUKO Disewa
    di Semarang
    Rp75jt/thn
    RUKO Disewa
    di Semarang
    Rp75jt/thn
    • 1
    • 66
    • 54
    Lihat Rincian
    Rp75jt/thn
  • TANAH Dijual
    di Banyumas
    Rp17,7mily
    TANAH Dijual
    di Banyumas
    Rp17,7mily
    • 3235
    Lihat Rincian
    Rp17,7mily
  • RUMAH Dijual
    di Banyumas
    Rp285jt
    RUMAH Dijual
    di Banyumas
    Rp285jt
    • 2
    • 1
    • 90
    • 36
    Lihat Rincian
    Rp285jt
  • TANAH Dijual
    di Banyumas
    Rp1,2mily
    TANAH Dijual
    di Banyumas
    Rp1,2mily
    • 524
    Lihat Rincian
    Rp1,2mily
  • TANAH Dijual
    di Purbalingga
    Rp87,5jt
    TANAH Dijual
    di Purbalingga
    Rp87,5jt
    • 73
    Lihat Rincian
    Rp87,5jt
  • RUKO Dijual
    di Sukoharjo
    Rp1,1mily
    RUKO Dijual
    di Sukoharjo
    Rp1,1mily
    • 1
    • 60
    • 110
    Lihat Rincian
    Rp1,1mily
  • RUMAH Dijual
    di Banyumas
    Rp865jt
    Terjual
    RUMAH Dijual
    di Banyumas
    Rp865jt
    • 2
    • 1
    • 168
    • 110
    Lihat Rincian
    Rp865jt

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