Rumah siap pakai di Ngamprah Bandung Barat Murah

Buikit Permata Bukit Permata Ngamprah Cilame Kabupaten Bandung Barat Bandung Barat Jawa Barat

Rp315jt
Bisa Nego
KPR: 2,63jt/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.315.000.000 Dana Tunai yang Harus Disiapkan Rp.94.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.252.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.631.446 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.997.437 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.274.363.064
Total Pembayaran
Rp.623.383.064 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.252.000.000
1 Rp.2.631.446 Rp.636.446 Rp.1.995.000 Rp.251.363.554
2 Rp.2.631.446 Rp.641.485 Rp.1.989.961 Rp.250.722.069
3 Rp.2.631.446 Rp.646.563 Rp.1.984.883 Rp.250.075.506
4 Rp.2.631.446 Rp.651.682 Rp.1.979.764 Rp.249.423.824
5 Rp.2.631.446 Rp.656.841 Rp.1.974.605 Rp.248.766.983
6 Rp.2.631.446 Rp.662.041 Rp.1.969.405 Rp.248.104.942
7 Rp.2.631.446 Rp.667.282 Rp.1.964.164 Rp.247.437.660
8 Rp.2.631.446 Rp.672.565 Rp.1.958.881 Rp.246.765.095
9 Rp.2.631.446 Rp.677.889 Rp.1.953.557 Rp.246.087.206
10 Rp.2.631.446 Rp.683.256 Rp.1.948.190 Rp.245.403.950
11 Rp.2.631.446 Rp.688.665 Rp.1.942.781 Rp.244.715.285
12 Rp.2.631.446 Rp.694.117 Rp.1.937.329 Rp.244.021.168
13 Rp.2.631.446 Rp.699.612 Rp.1.931.834 Rp.243.321.556
14 Rp.2.631.446 Rp.705.150 Rp.1.926.296 Rp.242.616.406
15 Rp.2.631.446 Rp.710.733 Rp.1.920.713 Rp.241.905.673
16 Rp.2.631.446 Rp.716.359 Rp.1.915.087 Rp.241.189.314
17 Rp.2.631.446 Rp.722.031 Rp.1.909.415 Rp.240.467.283
18 Rp.2.631.446 Rp.727.747 Rp.1.903.699 Rp.239.739.536
19 Rp.2.631.446 Rp.733.508 Rp.1.897.938 Rp.239.006.028
20 Rp.2.631.446 Rp.739.315 Rp.1.892.131 Rp.238.266.713
21 Rp.2.631.446 Rp.745.168 Rp.1.886.278 Rp.237.521.545
22 Rp.2.631.446 Rp.751.067 Rp.1.880.379 Rp.236.770.478
23 Rp.2.631.446 Rp.757.013 Rp.1.874.433 Rp.236.013.465
24 Rp.2.631.446 Rp.763.006 Rp.1.868.440 Rp.235.250.459
25 Rp.2.631.446 Rp.769.047 Rp.1.862.399 Rp.234.481.412
26 Rp.2.631.446 Rp.775.135 Rp.1.856.311 Rp.233.706.277
27 Rp.2.631.446 Rp.781.271 Rp.1.850.175 Rp.232.925.006
28 Rp.2.631.446 Rp.787.456 Rp.1.843.990 Rp.232.137.550
29 Rp.2.631.446 Rp.793.690 Rp.1.837.756 Rp.231.343.860
30 Rp.2.631.446 Rp.799.974 Rp.1.831.472 Rp.230.543.886
31 Rp.2.631.446 Rp.806.307 Rp.1.825.139 Rp.229.737.579
32 Rp.2.631.446 Rp.812.690 Rp.1.818.756 Rp.228.924.889
33 Rp.2.631.446 Rp.819.124 Rp.1.812.322 Rp.228.105.765
34 Rp.2.631.446 Rp.825.609 Rp.1.805.837 Rp.227.280.156
35 Rp.2.631.446 Rp.832.145 Rp.1.799.301 Rp.226.448.011
36 Rp.2.631.446 Rp.838.733 Rp.1.792.713 Rp.225.609.278
37 Rp.2.997.437 Rp.694.342 Rp.2.303.095 Rp.224.914.936
38 Rp.2.997.437 Rp.701.430 Rp.2.296.007 Rp.224.213.506
39 Rp.2.997.437 Rp.708.591 Rp.2.288.846 Rp.223.504.915
40 Rp.2.997.437 Rp.715.824 Rp.2.281.613 Rp.222.789.091
41 Rp.2.997.437 Rp.723.132 Rp.2.274.305 Rp.222.065.959
42 Rp.2.997.437 Rp.730.514 Rp.2.266.923 Rp.221.335.445
43 Rp.2.997.437 Rp.737.971 Rp.2.259.466 Rp.220.597.474
44 Rp.2.997.437 Rp.745.504 Rp.2.251.933 Rp.219.851.970
45 Rp.2.997.437 Rp.753.115 Rp.2.244.322 Rp.219.098.855
46 Rp.2.997.437 Rp.760.803 Rp.2.236.634 Rp.218.338.052
47 Rp.2.997.437 Rp.768.569 Rp.2.228.868 Rp.217.569.483
48 Rp.2.997.437 Rp.776.415 Rp.2.221.022 Rp.216.793.068
49 Rp.2.997.437 Rp.784.341 Rp.2.213.096 Rp.216.008.727
50 Rp.2.997.437 Rp.792.348 Rp.2.205.089 Rp.215.216.379
51 Rp.2.997.437 Rp.800.436 Rp.2.197.001 Rp.214.415.943
52 Rp.2.997.437 Rp.808.608 Rp.2.188.829 Rp.213.607.335
53 Rp.2.997.437 Rp.816.862 Rp.2.180.575 Rp.212.790.473
54 Rp.2.997.437 Rp.825.201 Rp.2.172.236 Rp.211.965.272
55 Rp.2.997.437 Rp.833.625 Rp.2.163.812 Rp.211.131.647
56 Rp.2.997.437 Rp.842.135 Rp.2.155.302 Rp.210.289.512
57 Rp.2.997.437 Rp.850.732 Rp.2.146.705 Rp.209.438.780
58 Rp.2.997.437 Rp.859.416 Rp.2.138.021 Rp.208.579.364
59 Rp.2.997.437 Rp.868.189 Rp.2.129.248 Rp.207.711.175
60 Rp.2.997.437 Rp.877.052 Rp.2.120.385 Rp.206.834.123
61 Rp.2.997.437 Rp.886.005 Rp.2.111.432 Rp.205.948.118
62 Rp.2.997.437 Rp.895.050 Rp.2.102.387 Rp.205.053.068
63 Rp.2.997.437 Rp.904.187 Rp.2.093.250 Rp.204.148.881
64 Rp.2.997.437 Rp.913.417 Rp.2.084.020 Rp.203.235.464
65 Rp.2.997.437 Rp.922.742 Rp.2.074.695 Rp.202.312.722
66 Rp.2.997.437 Rp.932.161 Rp.2.065.276 Rp.201.380.561
67 Rp.2.997.437 Rp.941.677 Rp.2.055.760 Rp.200.438.884
68 Rp.2.997.437 Rp.951.290 Rp.2.046.147 Rp.199.487.594
69 Rp.2.997.437 Rp.961.001 Rp.2.036.436 Rp.198.526.593
70 Rp.2.997.437 Rp.970.811 Rp.2.026.626 Rp.197.555.782
71 Rp.2.997.437 Rp.980.722 Rp.2.016.715 Rp.196.575.060
72 Rp.2.997.437 Rp.990.733 Rp.2.006.704 Rp.195.584.327
73 Rp.2.997.437 Rp.1.000.847 Rp.1.996.590 Rp.194.583.480
74 Rp.2.997.437 Rp.1.011.064 Rp.1.986.373 Rp.193.572.416
75 Rp.2.997.437 Rp.1.021.385 Rp.1.976.052 Rp.192.551.031
76 Rp.2.997.437 Rp.1.031.812 Rp.1.965.625 Rp.191.519.219
77 Rp.2.997.437 Rp.1.042.345 Rp.1.955.092 Rp.190.476.874
78 Rp.2.997.437 Rp.1.052.986 Rp.1.944.451 Rp.189.423.888
79 Rp.2.997.437 Rp.1.063.735 Rp.1.933.702 Rp.188.360.153
80 Rp.2.997.437 Rp.1.074.594 Rp.1.922.843 Rp.187.285.559
81 Rp.2.997.437 Rp.1.085.564 Rp.1.911.873 Rp.186.199.995
82 Rp.2.997.437 Rp.1.096.645 Rp.1.900.792 Rp.185.103.350
83 Rp.2.997.437 Rp.1.107.840 Rp.1.889.597 Rp.183.995.510
84 Rp.2.997.437 Rp.1.119.150 Rp.1.878.287 Rp.182.876.360
85 Rp.2.997.437 Rp.1.130.574 Rp.1.866.863 Rp.181.745.786
86 Rp.2.997.437 Rp.1.142.115 Rp.1.855.322 Rp.180.603.671
87 Rp.2.997.437 Rp.1.153.775 Rp.1.843.662 Rp.179.449.896
88 Rp.2.997.437 Rp.1.165.553 Rp.1.831.884 Rp.178.284.343
89 Rp.2.997.437 Rp.1.177.451 Rp.1.819.986 Rp.177.106.892
90 Rp.2.997.437 Rp.1.189.471 Rp.1.807.966 Rp.175.917.421
91 Rp.2.997.437 Rp.1.201.613 Rp.1.795.824 Rp.174.715.808
92 Rp.2.997.437 Rp.1.213.880 Rp.1.783.557 Rp.173.501.928
93 Rp.2.997.437 Rp.1.226.271 Rp.1.771.166 Rp.172.275.657
94 Rp.2.997.437 Rp.1.238.790 Rp.1.758.647 Rp.171.036.867
95 Rp.2.997.437 Rp.1.251.436 Rp.1.746.001 Rp.169.785.431
96 Rp.2.997.437 Rp.1.264.211 Rp.1.733.226 Rp.168.521.220
97 Rp.2.997.437 Rp.1.277.116 Rp.1.720.321 Rp.167.244.104
98 Rp.2.997.437 Rp.1.290.153 Rp.1.707.284 Rp.165.953.951
99 Rp.2.997.437 Rp.1.303.324 Rp.1.694.113 Rp.164.650.627
100 Rp.2.997.437 Rp.1.316.629 Rp.1.680.808 Rp.163.333.998
101 Rp.2.997.437 Rp.1.330.069 Rp.1.667.368 Rp.162.003.929
102 Rp.2.997.437 Rp.1.343.647 Rp.1.653.790 Rp.160.660.282
103 Rp.2.997.437 Rp.1.357.363 Rp.1.640.074 Rp.159.302.919
104 Rp.2.997.437 Rp.1.371.220 Rp.1.626.217 Rp.157.931.699
105 Rp.2.997.437 Rp.1.385.218 Rp.1.612.219 Rp.156.546.481
106 Rp.2.997.437 Rp.1.399.358 Rp.1.598.079 Rp.155.147.123
107 Rp.2.997.437 Rp.1.413.643 Rp.1.583.794 Rp.153.733.480
108 Rp.2.997.437 Rp.1.428.074 Rp.1.569.363 Rp.152.305.406
109 Rp.2.997.437 Rp.1.442.653 Rp.1.554.784 Rp.150.862.753
110 Rp.2.997.437 Rp.1.457.380 Rp.1.540.057 Rp.149.405.373
111 Rp.2.997.437 Rp.1.472.257 Rp.1.525.180 Rp.147.933.116
112 Rp.2.997.437 Rp.1.487.286 Rp.1.510.151 Rp.146.445.830
113 Rp.2.997.437 Rp.1.502.469 Rp.1.494.968 Rp.144.943.361
114 Rp.2.997.437 Rp.1.517.807 Rp.1.479.630 Rp.143.425.554
115 Rp.2.997.437 Rp.1.533.301 Rp.1.464.136 Rp.141.892.253
116 Rp.2.997.437 Rp.1.548.954 Rp.1.448.483 Rp.140.343.299
117 Rp.2.997.437 Rp.1.564.766 Rp.1.432.671 Rp.138.778.533
118 Rp.2.997.437 Rp.1.580.739 Rp.1.416.698 Rp.137.197.794
119 Rp.2.997.437 Rp.1.596.876 Rp.1.400.561 Rp.135.600.918
120 Rp.2.997.437 Rp.1.613.178 Rp.1.384.259 Rp.133.987.740
121 Rp.2.997.437 Rp.1.629.645 Rp.1.367.792 Rp.132.358.095
122 Rp.2.997.437 Rp.1.646.281 Rp.1.351.156 Rp.130.711.814
123 Rp.2.997.437 Rp.1.663.087 Rp.1.334.350 Rp.129.048.727
124 Rp.2.997.437 Rp.1.680.065 Rp.1.317.372 Rp.127.368.662
125 Rp.2.997.437 Rp.1.697.215 Rp.1.300.222 Rp.125.671.447
126 Rp.2.997.437 Rp.1.714.541 Rp.1.282.896 Rp.123.956.906
127 Rp.2.997.437 Rp.1.732.044 Rp.1.265.393 Rp.122.224.862
128 Rp.2.997.437 Rp.1.749.725 Rp.1.247.712 Rp.120.475.137
129 Rp.2.997.437 Rp.1.767.587 Rp.1.229.850 Rp.118.707.550
130 Rp.2.997.437 Rp.1.785.631 Rp.1.211.806 Rp.116.921.919
131 Rp.2.997.437 Rp.1.803.859 Rp.1.193.578 Rp.115.118.060
132 Rp.2.997.437 Rp.1.822.273 Rp.1.175.164 Rp.113.295.787
133 Rp.2.997.437 Rp.1.840.876 Rp.1.156.561 Rp.111.454.911
134 Rp.2.997.437 Rp.1.859.668 Rp.1.137.769 Rp.109.595.243
135 Rp.2.997.437 Rp.1.878.652 Rp.1.118.785 Rp.107.716.591
136 Rp.2.997.437 Rp.1.897.830 Rp.1.099.607 Rp.105.818.761
137 Rp.2.997.437 Rp.1.917.204 Rp.1.080.233 Rp.103.901.557
138 Rp.2.997.437 Rp.1.936.775 Rp.1.060.662 Rp.101.964.782
139 Rp.2.997.437 Rp.1.956.547 Rp.1.040.890 Rp.100.008.235
140 Rp.2.997.437 Rp.1.976.520 Rp.1.020.917 Rp.98.031.715
141 Rp.2.997.437 Rp.1.996.697 Rp.1.000.740 Rp.96.035.018
142 Rp.2.997.437 Rp.2.017.080 Rp.980.357 Rp.94.017.938
143 Rp.2.997.437 Rp.2.037.671 Rp.959.766 Rp.91.980.267
144 Rp.2.997.437 Rp.2.058.472 Rp.938.965 Rp.89.921.795
145 Rp.2.997.437 Rp.2.079.485 Rp.917.952 Rp.87.842.310
146 Rp.2.997.437 Rp.2.100.713 Rp.896.724 Rp.85.741.597
147 Rp.2.997.437 Rp.2.122.158 Rp.875.279 Rp.83.619.439
148 Rp.2.997.437 Rp.2.143.822 Rp.853.615 Rp.81.475.617
149 Rp.2.997.437 Rp.2.165.707 Rp.831.730 Rp.79.309.910
150 Rp.2.997.437 Rp.2.187.815 Rp.809.622 Rp.77.122.095
151 Rp.2.997.437 Rp.2.210.149 Rp.787.288 Rp.74.911.946
152 Rp.2.997.437 Rp.2.232.711 Rp.764.726 Rp.72.679.235
153 Rp.2.997.437 Rp.2.255.503 Rp.741.934 Rp.70.423.732
154 Rp.2.997.437 Rp.2.278.528 Rp.718.909 Rp.68.145.204
155 Rp.2.997.437 Rp.2.301.788 Rp.695.649 Rp.65.843.416
156 Rp.2.997.437 Rp.2.325.285 Rp.672.152 Rp.63.518.131
157 Rp.2.997.437 Rp.2.349.023 Rp.648.414 Rp.61.169.108
158 Rp.2.997.437 Rp.2.373.002 Rp.624.435 Rp.58.796.106
159 Rp.2.997.437 Rp.2.397.227 Rp.600.210 Rp.56.398.879
160 Rp.2.997.437 Rp.2.421.698 Rp.575.739 Rp.53.977.181
161 Rp.2.997.437 Rp.2.446.420 Rp.551.017 Rp.51.530.761
162 Rp.2.997.437 Rp.2.471.394 Rp.526.043 Rp.49.059.367
163 Rp.2.997.437 Rp.2.496.623 Rp.500.814 Rp.46.562.744
164 Rp.2.997.437 Rp.2.522.109 Rp.475.328 Rp.44.040.635
165 Rp.2.997.437 Rp.2.547.856 Rp.449.581 Rp.41.492.779
166 Rp.2.997.437 Rp.2.573.865 Rp.423.572 Rp.38.918.914
167 Rp.2.997.437 Rp.2.600.140 Rp.397.297 Rp.36.318.774
168 Rp.2.997.437 Rp.2.626.683 Rp.370.754 Rp.33.692.091
169 Rp.2.997.437 Rp.2.653.497 Rp.343.940 Rp.31.038.594
170 Rp.2.997.437 Rp.2.680.585 Rp.316.852 Rp.28.358.009
171 Rp.2.997.437 Rp.2.707.949 Rp.289.488 Rp.25.650.060
172 Rp.2.997.437 Rp.2.735.593 Rp.261.844 Rp.22.914.467
173 Rp.2.997.437 Rp.2.763.518 Rp.233.919 Rp.20.150.949
174 Rp.2.997.437 Rp.2.791.729 Rp.205.708 Rp.17.359.220
175 Rp.2.997.437 Rp.2.820.228 Rp.177.209 Rp.14.538.992
176 Rp.2.997.437 Rp.2.849.018 Rp.148.419 Rp.11.689.974
177 Rp.2.997.437 Rp.2.878.102 Rp.119.335 Rp.8.811.872
178 Rp.2.997.437 Rp.2.907.482 Rp.89.955 Rp.5.904.390
179 Rp.2.997.437 Rp.2.937.163 Rp.60.274 Rp.2.967.227
180 Rp.2.997.437 Rp.2.967.227 Rp.30.290 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp1,05mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,05mily
    • 2
    • 2
    • 92
    • 42
    Lihat Rincian
    Rp1,05mily
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • 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
  • RUMAH Dijual
    di Bandung Barat
    Rp410jt
    RUMAH Dijual
    di Bandung Barat
    Rp410jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp410jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    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

Best Offer