Perumahan Pondok Gading Utama

Dijual Rumah di Pondok Gading Utama, Kelapa Gading, Jakarta Utara

Pondok Gading Utama Jl. Pegangsaan Dua Kelapa Gading Jakarta Utara Jakarta

Rp2,4mily
Bisa Nego
KPR: 20jt/bln

Iklan rumah ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan rumah ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Kelapa Gading, Jakarta Utara, Jakarta
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.2.400.000.000 Dana Tunai yang Harus Disiapkan Rp.720.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.920.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.20.049.114 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.22.837.617 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.090.384.856
Total Pembayaran
Rp.4.749.584.856 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.1.920.000.000
1 Rp.20.049.114 Rp.4.849.114 Rp.15.200.000 Rp.1.915.150.886
2 Rp.20.049.114 Rp.4.887.503 Rp.15.161.611 Rp.1.910.263.383
3 Rp.20.049.114 Rp.4.926.196 Rp.15.122.918 Rp.1.905.337.187
4 Rp.20.049.114 Rp.4.965.195 Rp.15.083.919 Rp.1.900.371.992
5 Rp.20.049.114 Rp.5.004.502 Rp.15.044.612 Rp.1.895.367.490
6 Rp.20.049.114 Rp.5.044.121 Rp.15.004.993 Rp.1.890.323.369
7 Rp.20.049.114 Rp.5.084.054 Rp.14.965.060 Rp.1.885.239.315
8 Rp.20.049.114 Rp.5.124.303 Rp.14.924.811 Rp.1.880.115.012
9 Rp.20.049.114 Rp.5.164.870 Rp.14.884.244 Rp.1.874.950.142
10 Rp.20.049.114 Rp.5.205.759 Rp.14.843.355 Rp.1.869.744.383
11 Rp.20.049.114 Rp.5.246.971 Rp.14.802.143 Rp.1.864.497.412
12 Rp.20.049.114 Rp.5.288.509 Rp.14.760.605 Rp.1.859.208.903
13 Rp.20.049.114 Rp.5.330.377 Rp.14.718.737 Rp.1.853.878.526
14 Rp.20.049.114 Rp.5.372.576 Rp.14.676.538 Rp.1.848.505.950
15 Rp.20.049.114 Rp.5.415.109 Rp.14.634.005 Rp.1.843.090.841
16 Rp.20.049.114 Rp.5.457.978 Rp.14.591.136 Rp.1.837.632.863
17 Rp.20.049.114 Rp.5.501.187 Rp.14.547.927 Rp.1.832.131.676
18 Rp.20.049.114 Rp.5.544.738 Rp.14.504.376 Rp.1.826.586.938
19 Rp.20.049.114 Rp.5.588.634 Rp.14.460.480 Rp.1.820.998.304
20 Rp.20.049.114 Rp.5.632.877 Rp.14.416.237 Rp.1.815.365.427
21 Rp.20.049.114 Rp.5.677.471 Rp.14.371.643 Rp.1.809.687.956
22 Rp.20.049.114 Rp.5.722.418 Rp.14.326.696 Rp.1.803.965.538
23 Rp.20.049.114 Rp.5.767.720 Rp.14.281.394 Rp.1.798.197.818
24 Rp.20.049.114 Rp.5.813.381 Rp.14.235.733 Rp.1.792.384.437
25 Rp.20.049.114 Rp.5.859.404 Rp.14.189.710 Rp.1.786.525.033
26 Rp.20.049.114 Rp.5.905.791 Rp.14.143.323 Rp.1.780.619.242
27 Rp.20.049.114 Rp.5.952.545 Rp.14.096.569 Rp.1.774.666.697
28 Rp.20.049.114 Rp.5.999.669 Rp.14.049.445 Rp.1.768.667.028
29 Rp.20.049.114 Rp.6.047.167 Rp.14.001.947 Rp.1.762.619.861
30 Rp.20.049.114 Rp.6.095.040 Rp.13.954.074 Rp.1.756.524.821
31 Rp.20.049.114 Rp.6.143.293 Rp.13.905.821 Rp.1.750.381.528
32 Rp.20.049.114 Rp.6.191.927 Rp.13.857.187 Rp.1.744.189.601
33 Rp.20.049.114 Rp.6.240.946 Rp.13.808.168 Rp.1.737.948.655
34 Rp.20.049.114 Rp.6.290.354 Rp.13.758.760 Rp.1.731.658.301
35 Rp.20.049.114 Rp.6.340.152 Rp.13.708.962 Rp.1.725.318.149
36 Rp.20.049.114 Rp.6.390.345 Rp.13.658.769 Rp.1.718.927.804
37 Rp.22.837.617 Rp.5.290.229 Rp.17.547.388 Rp.1.713.637.575
38 Rp.22.837.617 Rp.5.344.233 Rp.17.493.384 Rp.1.708.293.342
39 Rp.22.837.617 Rp.5.398.789 Rp.17.438.828 Rp.1.702.894.553
40 Rp.22.837.617 Rp.5.453.902 Rp.17.383.715 Rp.1.697.440.651
41 Rp.22.837.617 Rp.5.509.577 Rp.17.328.040 Rp.1.691.931.074
42 Rp.22.837.617 Rp.5.565.821 Rp.17.271.796 Rp.1.686.365.253
43 Rp.22.837.617 Rp.5.622.638 Rp.17.214.979 Rp.1.680.742.615
44 Rp.22.837.617 Rp.5.680.036 Rp.17.157.581 Rp.1.675.062.579
45 Rp.22.837.617 Rp.5.738.020 Rp.17.099.597 Rp.1.669.324.559
46 Rp.22.837.617 Rp.5.796.595 Rp.17.041.022 Rp.1.663.527.964
47 Rp.22.837.617 Rp.5.855.769 Rp.16.981.848 Rp.1.657.672.195
48 Rp.22.837.617 Rp.5.915.547 Rp.16.922.070 Rp.1.651.756.648
49 Rp.22.837.617 Rp.5.975.935 Rp.16.861.682 Rp.1.645.780.713
50 Rp.22.837.617 Rp.6.036.939 Rp.16.800.678 Rp.1.639.743.774
51 Rp.22.837.617 Rp.6.098.566 Rp.16.739.051 Rp.1.633.645.208
52 Rp.22.837.617 Rp.6.160.822 Rp.16.676.795 Rp.1.627.484.386
53 Rp.22.837.617 Rp.6.223.714 Rp.16.613.903 Rp.1.621.260.672
54 Rp.22.837.617 Rp.6.287.248 Rp.16.550.369 Rp.1.614.973.424
55 Rp.22.837.617 Rp.6.351.430 Rp.16.486.187 Rp.1.608.621.994
56 Rp.22.837.617 Rp.6.416.267 Rp.16.421.350 Rp.1.602.205.727
57 Rp.22.837.617 Rp.6.481.767 Rp.16.355.850 Rp.1.595.723.960
58 Rp.22.837.617 Rp.6.547.935 Rp.16.289.682 Rp.1.589.176.025
59 Rp.22.837.617 Rp.6.614.778 Rp.16.222.839 Rp.1.582.561.247
60 Rp.22.837.617 Rp.6.682.304 Rp.16.155.313 Rp.1.575.878.943
61 Rp.22.837.617 Rp.6.750.519 Rp.16.087.098 Rp.1.569.128.424
62 Rp.22.837.617 Rp.6.819.431 Rp.16.018.186 Rp.1.562.308.993
63 Rp.22.837.617 Rp.6.889.046 Rp.15.948.571 Rp.1.555.419.947
64 Rp.22.837.617 Rp.6.959.372 Rp.15.878.245 Rp.1.548.460.575
65 Rp.22.837.617 Rp.7.030.415 Rp.15.807.202 Rp.1.541.430.160
66 Rp.22.837.617 Rp.7.102.184 Rp.15.735.433 Rp.1.534.327.976
67 Rp.22.837.617 Rp.7.174.686 Rp.15.662.931 Rp.1.527.153.290
68 Rp.22.837.617 Rp.7.247.927 Rp.15.589.690 Rp.1.519.905.363
69 Rp.22.837.617 Rp.7.321.916 Rp.15.515.701 Rp.1.512.583.447
70 Rp.22.837.617 Rp.7.396.661 Rp.15.440.956 Rp.1.505.186.786
71 Rp.22.837.617 Rp.7.472.169 Rp.15.365.448 Rp.1.497.714.617
72 Rp.22.837.617 Rp.7.548.447 Rp.15.289.170 Rp.1.490.166.170
73 Rp.22.837.617 Rp.7.625.504 Rp.15.212.113 Rp.1.482.540.666
74 Rp.22.837.617 Rp.7.703.348 Rp.15.134.269 Rp.1.474.837.318
75 Rp.22.837.617 Rp.7.781.986 Rp.15.055.631 Rp.1.467.055.332
76 Rp.22.837.617 Rp.7.861.427 Rp.14.976.190 Rp.1.459.193.905
77 Rp.22.837.617 Rp.7.941.679 Rp.14.895.938 Rp.1.451.252.226
78 Rp.22.837.617 Rp.8.022.751 Rp.14.814.866 Rp.1.443.229.475
79 Rp.22.837.617 Rp.8.104.649 Rp.14.732.968 Rp.1.435.124.826
80 Rp.22.837.617 Rp.8.187.384 Rp.14.650.233 Rp.1.426.937.442
81 Rp.22.837.617 Rp.8.270.964 Rp.14.566.653 Rp.1.418.666.478
82 Rp.22.837.617 Rp.8.355.397 Rp.14.482.220 Rp.1.410.311.081
83 Rp.22.837.617 Rp.8.440.691 Rp.14.396.926 Rp.1.401.870.390
84 Rp.22.837.617 Rp.8.526.857 Rp.14.310.760 Rp.1.393.343.533
85 Rp.22.837.617 Rp.8.613.902 Rp.14.223.715 Rp.1.384.729.631
86 Rp.22.837.617 Rp.8.701.835 Rp.14.135.782 Rp.1.376.027.796
87 Rp.22.837.617 Rp.8.790.667 Rp.14.046.950 Rp.1.367.237.129
88 Rp.22.837.617 Rp.8.880.405 Rp.13.957.212 Rp.1.358.356.724
89 Rp.22.837.617 Rp.8.971.059 Rp.13.866.558 Rp.1.349.385.665
90 Rp.22.837.617 Rp.9.062.638 Rp.13.774.979 Rp.1.340.323.027
91 Rp.22.837.617 Rp.9.155.153 Rp.13.682.464 Rp.1.331.167.874
92 Rp.22.837.617 Rp.9.248.612 Rp.13.589.005 Rp.1.321.919.262
93 Rp.22.837.617 Rp.9.343.025 Rp.13.494.592 Rp.1.312.576.237
94 Rp.22.837.617 Rp.9.438.401 Rp.13.399.216 Rp.1.303.137.836
95 Rp.22.837.617 Rp.9.534.752 Rp.13.302.865 Rp.1.293.603.084
96 Rp.22.837.617 Rp.9.632.086 Rp.13.205.531 Rp.1.283.970.998
97 Rp.22.837.617 Rp.9.730.413 Rp.13.107.204 Rp.1.274.240.585
98 Rp.22.837.617 Rp.9.829.744 Rp.13.007.873 Rp.1.264.410.841
99 Rp.22.837.617 Rp.9.930.090 Rp.12.907.527 Rp.1.254.480.751
100 Rp.22.837.617 Rp.10.031.459 Rp.12.806.158 Rp.1.244.449.292
101 Rp.22.837.617 Rp.10.133.864 Rp.12.703.753 Rp.1.234.315.428
102 Rp.22.837.617 Rp.10.237.314 Rp.12.600.303 Rp.1.224.078.114
103 Rp.22.837.617 Rp.10.341.820 Rp.12.495.797 Rp.1.213.736.294
104 Rp.22.837.617 Rp.10.447.392 Rp.12.390.225 Rp.1.203.288.902
105 Rp.22.837.617 Rp.10.554.043 Rp.12.283.574 Rp.1.192.734.859
106 Rp.22.837.617 Rp.10.661.782 Rp.12.175.835 Rp.1.182.073.077
107 Rp.22.837.617 Rp.10.770.621 Rp.12.066.996 Rp.1.171.302.456
108 Rp.22.837.617 Rp.10.880.571 Rp.11.957.046 Rp.1.160.421.885
109 Rp.22.837.617 Rp.10.991.644 Rp.11.845.973 Rp.1.149.430.241
110 Rp.22.837.617 Rp.11.103.850 Rp.11.733.767 Rp.1.138.326.391
111 Rp.22.837.617 Rp.11.217.202 Rp.11.620.415 Rp.1.127.109.189
112 Rp.22.837.617 Rp.11.331.711 Rp.11.505.906 Rp.1.115.777.478
113 Rp.22.837.617 Rp.11.447.389 Rp.11.390.228 Rp.1.104.330.089
114 Rp.22.837.617 Rp.11.564.247 Rp.11.273.370 Rp.1.092.765.842
115 Rp.22.837.617 Rp.11.682.299 Rp.11.155.318 Rp.1.081.083.543
116 Rp.22.837.617 Rp.11.801.556 Rp.11.036.061 Rp.1.069.281.987
117 Rp.22.837.617 Rp.11.922.030 Rp.10.915.587 Rp.1.057.359.957
118 Rp.22.837.617 Rp.12.043.734 Rp.10.793.883 Rp.1.045.316.223
119 Rp.22.837.617 Rp.12.166.681 Rp.10.670.936 Rp.1.033.149.542
120 Rp.22.837.617 Rp.12.290.882 Rp.10.546.735 Rp.1.020.858.660
121 Rp.22.837.617 Rp.12.416.352 Rp.10.421.265 Rp.1.008.442.308
122 Rp.22.837.617 Rp.12.543.102 Rp.10.294.515 Rp.995.899.206
123 Rp.22.837.617 Rp.12.671.146 Rp.10.166.471 Rp.983.228.060
124 Rp.22.837.617 Rp.12.800.497 Rp.10.037.120 Rp.970.427.563
125 Rp.22.837.617 Rp.12.931.169 Rp.9.906.448 Rp.957.496.394
126 Rp.22.837.617 Rp.13.063.175 Rp.9.774.442 Rp.944.433.219
127 Rp.22.837.617 Rp.13.196.528 Rp.9.641.089 Rp.931.236.691
128 Rp.22.837.617 Rp.13.331.242 Rp.9.506.375 Rp.917.905.449
129 Rp.22.837.617 Rp.13.467.332 Rp.9.370.285 Rp.904.438.117
130 Rp.22.837.617 Rp.13.604.811 Rp.9.232.806 Rp.890.833.306
131 Rp.22.837.617 Rp.13.743.694 Rp.9.093.923 Rp.877.089.612
132 Rp.22.837.617 Rp.13.883.994 Rp.8.953.623 Rp.863.205.618
133 Rp.22.837.617 Rp.14.025.726 Rp.8.811.891 Rp.849.179.892
134 Rp.22.837.617 Rp.14.168.906 Rp.8.668.711 Rp.835.010.986
135 Rp.22.837.617 Rp.14.313.547 Rp.8.524.070 Rp.820.697.439
136 Rp.22.837.617 Rp.14.459.664 Rp.8.377.953 Rp.806.237.775
137 Rp.22.837.617 Rp.14.607.273 Rp.8.230.344 Rp.791.630.502
138 Rp.22.837.617 Rp.14.756.389 Rp.8.081.228 Rp.776.874.113
139 Rp.22.837.617 Rp.14.907.027 Rp.7.930.590 Rp.761.967.086
140 Rp.22.837.617 Rp.15.059.203 Rp.7.778.414 Rp.746.907.883
141 Rp.22.837.617 Rp.15.212.932 Rp.7.624.685 Rp.731.694.951
142 Rp.22.837.617 Rp.15.368.231 Rp.7.469.386 Rp.716.326.720
143 Rp.22.837.617 Rp.15.525.115 Rp.7.312.502 Rp.700.801.605
144 Rp.22.837.617 Rp.15.683.601 Rp.7.154.016 Rp.685.118.004
145 Rp.22.837.617 Rp.15.843.704 Rp.6.993.913 Rp.669.274.300
146 Rp.22.837.617 Rp.16.005.442 Rp.6.832.175 Rp.653.268.858
147 Rp.22.837.617 Rp.16.168.831 Rp.6.668.786 Rp.637.100.027
148 Rp.22.837.617 Rp.16.333.888 Rp.6.503.729 Rp.620.766.139
149 Rp.22.837.617 Rp.16.500.629 Rp.6.336.988 Rp.604.265.510
150 Rp.22.837.617 Rp.16.669.073 Rp.6.168.544 Rp.587.596.437
151 Rp.22.837.617 Rp.16.839.237 Rp.5.998.380 Rp.570.757.200
152 Rp.22.837.617 Rp.17.011.137 Rp.5.826.480 Rp.553.746.063
153 Rp.22.837.617 Rp.17.184.793 Rp.5.652.824 Rp.536.561.270
154 Rp.22.837.617 Rp.17.360.221 Rp.5.477.396 Rp.519.201.049
155 Rp.22.837.617 Rp.17.537.440 Rp.5.300.177 Rp.501.663.609
156 Rp.22.837.617 Rp.17.716.468 Rp.5.121.149 Rp.483.947.141
157 Rp.22.837.617 Rp.17.897.323 Rp.4.940.294 Rp.466.049.818
158 Rp.22.837.617 Rp.18.080.025 Rp.4.757.592 Rp.447.969.793
159 Rp.22.837.617 Rp.18.264.592 Rp.4.573.025 Rp.429.705.201
160 Rp.22.837.617 Rp.18.451.043 Rp.4.386.574 Rp.411.254.158
161 Rp.22.837.617 Rp.18.639.397 Rp.4.198.220 Rp.392.614.761
162 Rp.22.837.617 Rp.18.829.675 Rp.4.007.942 Rp.373.785.086
163 Rp.22.837.617 Rp.19.021.894 Rp.3.815.723 Rp.354.763.192
164 Rp.22.837.617 Rp.19.216.076 Rp.3.621.541 Rp.335.547.116
165 Rp.22.837.617 Rp.19.412.240 Rp.3.425.377 Rp.316.134.876
166 Rp.22.837.617 Rp.19.610.407 Rp.3.227.210 Rp.296.524.469
167 Rp.22.837.617 Rp.19.810.596 Rp.3.027.021 Rp.276.713.873
168 Rp.22.837.617 Rp.20.012.830 Rp.2.824.787 Rp.256.701.043
169 Rp.22.837.617 Rp.20.217.127 Rp.2.620.490 Rp.236.483.916
170 Rp.22.837.617 Rp.20.423.510 Rp.2.414.107 Rp.216.060.406
171 Rp.22.837.617 Rp.20.632.000 Rp.2.205.617 Rp.195.428.406
172 Rp.22.837.617 Rp.20.842.619 Rp.1.994.998 Rp.174.585.787
173 Rp.22.837.617 Rp.21.055.387 Rp.1.782.230 Rp.153.530.400
174 Rp.22.837.617 Rp.21.270.327 Rp.1.567.290 Rp.132.260.073
175 Rp.22.837.617 Rp.21.487.462 Rp.1.350.155 Rp.110.772.611
176 Rp.22.837.617 Rp.21.706.813 Rp.1.130.804 Rp.89.065.798
177 Rp.22.837.617 Rp.21.928.404 Rp.909.213 Rp.67.137.394
178 Rp.22.837.617 Rp.22.152.256 Rp.685.361 Rp.44.985.138
179 Rp.22.837.617 Rp.22.378.394 Rp.459.223 Rp.22.606.744
180 Rp.22.837.617 Rp.22.606.744 Rp.230.777 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Utara
    Rp10jt/bln
    APARTEMEN Disewa
    di Jakarta Utara
    Rp10jt/bln
    • 1
    • 1
    • 75
    Lihat Rincian
    Rp10jt/bln
  • RUKO Dijual
    di Jakarta Utara
    Rp3,6mily
    RUKO Dijual
    di Jakarta Utara
    Rp3,6mily
    • 2
    • 2
    • 75
    • 154
    Lihat Rincian
    Rp3,6mily
  • TANAH Dijual
    di Jakarta Utara
    Rp420mily
    TANAH Dijual
    di Jakarta Utara
    Rp420mily
    • 35000
    Lihat Rincian
    Rp420mily
  • APARTEMEN Dijual
    di Jakarta Utara
    Rp600jt
    APARTEMEN Dijual
    di Jakarta Utara
    Rp600jt
    • 2
    • 1
    • 41
    Lihat Rincian
    Rp600jt
  • RUMAH Dijual
    di Jakarta Utara
    Rp4,65mily
    RUMAH Dijual
    di Jakarta Utara
    Rp4,65mily
    • 5
    • 6
    • 143
    • 210
    Lihat Rincian
    Rp4,65mily
  • APARTEMEN Dijual
    di Jakarta Utara
    Rp270jt
    APARTEMEN Dijual
    di Jakarta Utara
    Rp270jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp270jt
  • KOMERSIAL Disewa
    di Jakarta Utara
    Rp220jt/thn
    KOMERSIAL Disewa
    di Jakarta Utara
    Rp220jt/thn
    • 378
    • 378
    Lihat Rincian
    Rp220jt/thn
  • RUMAH Dijual
    di Jakarta Utara
    Rp13mily
    RUMAH Dijual
    di Jakarta Utara
    Rp13mily
    • 7
    • 4
    • 380
    • 294
    Lihat Rincian
    Rp13mily

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