Perumahan Galuh Mas

Cluster Courtyard Di Galuh Mas Karawang Barat

Galuh Mas Courtyard Jl. Galuh Mas Raya Telukjambe Karawang Jawa Barat

Rp623jt
KPR: 5,2jt/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.623.000.000 Dana Tunai yang Harus Disiapkan Rp.186.900.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.498.400.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.204.416 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.928.265 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.542.629.017
Total Pembayaran
Rp.1.232.913.017 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.498.400.000
1 Rp.5.204.416 Rp.1.258.749 Rp.3.945.667 Rp.497.141.251
2 Rp.5.204.416 Rp.1.268.714 Rp.3.935.702 Rp.495.872.537
3 Rp.5.204.416 Rp.1.278.758 Rp.3.925.658 Rp.494.593.779
4 Rp.5.204.416 Rp.1.288.882 Rp.3.915.534 Rp.493.304.897
5 Rp.5.204.416 Rp.1.299.086 Rp.3.905.330 Rp.492.005.811
6 Rp.5.204.416 Rp.1.309.370 Rp.3.895.046 Rp.490.696.441
7 Rp.5.204.416 Rp.1.319.736 Rp.3.884.680 Rp.489.376.705
8 Rp.5.204.416 Rp.1.330.184 Rp.3.874.232 Rp.488.046.521
9 Rp.5.204.416 Rp.1.340.714 Rp.3.863.702 Rp.486.705.807
10 Rp.5.204.416 Rp.1.351.328 Rp.3.853.088 Rp.485.354.479
11 Rp.5.204.416 Rp.1.362.026 Rp.3.842.390 Rp.483.992.453
12 Rp.5.204.416 Rp.1.372.809 Rp.3.831.607 Rp.482.619.644
13 Rp.5.204.416 Rp.1.383.677 Rp.3.820.739 Rp.481.235.967
14 Rp.5.204.416 Rp.1.394.631 Rp.3.809.785 Rp.479.841.336
15 Rp.5.204.416 Rp.1.405.672 Rp.3.798.744 Rp.478.435.664
16 Rp.5.204.416 Rp.1.416.800 Rp.3.787.616 Rp.477.018.864
17 Rp.5.204.416 Rp.1.428.017 Rp.3.776.399 Rp.475.590.847
18 Rp.5.204.416 Rp.1.439.322 Rp.3.765.094 Rp.474.151.525
19 Rp.5.204.416 Rp.1.450.716 Rp.3.753.700 Rp.472.700.809
20 Rp.5.204.416 Rp.1.462.201 Rp.3.742.215 Rp.471.238.608
21 Rp.5.204.416 Rp.1.473.777 Rp.3.730.639 Rp.469.764.831
22 Rp.5.204.416 Rp.1.485.444 Rp.3.718.972 Rp.468.279.387
23 Rp.5.204.416 Rp.1.497.204 Rp.3.707.212 Rp.466.782.183
24 Rp.5.204.416 Rp.1.509.057 Rp.3.695.359 Rp.465.273.126
25 Rp.5.204.416 Rp.1.521.004 Rp.3.683.412 Rp.463.752.122
26 Rp.5.204.416 Rp.1.533.045 Rp.3.671.371 Rp.462.219.077
27 Rp.5.204.416 Rp.1.545.182 Rp.3.659.234 Rp.460.673.895
28 Rp.5.204.416 Rp.1.557.414 Rp.3.647.002 Rp.459.116.481
29 Rp.5.204.416 Rp.1.569.744 Rp.3.634.672 Rp.457.546.737
30 Rp.5.204.416 Rp.1.582.171 Rp.3.622.245 Rp.455.964.566
31 Rp.5.204.416 Rp.1.594.697 Rp.3.609.719 Rp.454.369.869
32 Rp.5.204.416 Rp.1.607.321 Rp.3.597.095 Rp.452.762.548
33 Rp.5.204.416 Rp.1.620.046 Rp.3.584.370 Rp.451.142.502
34 Rp.5.204.416 Rp.1.632.871 Rp.3.571.545 Rp.449.509.631
35 Rp.5.204.416 Rp.1.645.798 Rp.3.558.618 Rp.447.863.833
36 Rp.5.204.416 Rp.1.658.827 Rp.3.545.589 Rp.446.205.006
37 Rp.5.928.265 Rp.1.373.256 Rp.4.555.009 Rp.444.831.750
38 Rp.5.928.265 Rp.1.387.274 Rp.4.540.991 Rp.443.444.476
39 Rp.5.928.265 Rp.1.401.436 Rp.4.526.829 Rp.442.043.040
40 Rp.5.928.265 Rp.1.415.742 Rp.4.512.523 Rp.440.627.298
41 Rp.5.928.265 Rp.1.430.195 Rp.4.498.070 Rp.439.197.103
42 Rp.5.928.265 Rp.1.444.795 Rp.4.483.470 Rp.437.752.308
43 Rp.5.928.265 Rp.1.459.544 Rp.4.468.721 Rp.436.292.764
44 Rp.5.928.265 Rp.1.474.443 Rp.4.453.822 Rp.434.818.321
45 Rp.5.928.265 Rp.1.489.495 Rp.4.438.770 Rp.433.328.826
46 Rp.5.928.265 Rp.1.504.700 Rp.4.423.565 Rp.431.824.126
47 Rp.5.928.265 Rp.1.520.060 Rp.4.408.205 Rp.430.304.066
48 Rp.5.928.265 Rp.1.535.578 Rp.4.392.687 Rp.428.768.488
49 Rp.5.928.265 Rp.1.551.253 Rp.4.377.012 Rp.427.217.235
50 Rp.5.928.265 Rp.1.567.089 Rp.4.361.176 Rp.425.650.146
51 Rp.5.928.265 Rp.1.583.086 Rp.4.345.179 Rp.424.067.060
52 Rp.5.928.265 Rp.1.599.247 Rp.4.329.018 Rp.422.467.813
53 Rp.5.928.265 Rp.1.615.573 Rp.4.312.692 Rp.420.852.240
54 Rp.5.928.265 Rp.1.632.065 Rp.4.296.200 Rp.419.220.175
55 Rp.5.928.265 Rp.1.648.726 Rp.4.279.539 Rp.417.571.449
56 Rp.5.928.265 Rp.1.665.556 Rp.4.262.709 Rp.415.905.893
57 Rp.5.928.265 Rp.1.682.559 Rp.4.245.706 Rp.414.223.334
58 Rp.5.928.265 Rp.1.699.735 Rp.4.228.530 Rp.412.523.599
59 Rp.5.928.265 Rp.1.717.087 Rp.4.211.178 Rp.410.806.512
60 Rp.5.928.265 Rp.1.734.615 Rp.4.193.650 Rp.409.071.897
61 Rp.5.928.265 Rp.1.752.323 Rp.4.175.942 Rp.407.319.574
62 Rp.5.928.265 Rp.1.770.211 Rp.4.158.054 Rp.405.549.363
63 Rp.5.928.265 Rp.1.788.282 Rp.4.139.983 Rp.403.761.081
64 Rp.5.928.265 Rp.1.806.537 Rp.4.121.728 Rp.401.954.544
65 Rp.5.928.265 Rp.1.824.979 Rp.4.103.286 Rp.400.129.565
66 Rp.5.928.265 Rp.1.843.609 Rp.4.084.656 Rp.398.285.956
67 Rp.5.928.265 Rp.1.862.429 Rp.4.065.836 Rp.396.423.527
68 Rp.5.928.265 Rp.1.881.441 Rp.4.046.824 Rp.394.542.086
69 Rp.5.928.265 Rp.1.900.648 Rp.4.027.617 Rp.392.641.438
70 Rp.5.928.265 Rp.1.920.050 Rp.4.008.215 Rp.390.721.388
71 Rp.5.928.265 Rp.1.939.651 Rp.3.988.614 Rp.388.781.737
72 Rp.5.928.265 Rp.1.959.451 Rp.3.968.814 Rp.386.822.286
73 Rp.5.928.265 Rp.1.979.454 Rp.3.948.811 Rp.384.842.832
74 Rp.5.928.265 Rp.1.999.661 Rp.3.928.604 Rp.382.843.171
75 Rp.5.928.265 Rp.2.020.074 Rp.3.908.191 Rp.380.823.097
76 Rp.5.928.265 Rp.2.040.696 Rp.3.887.569 Rp.378.782.401
77 Rp.5.928.265 Rp.2.061.528 Rp.3.866.737 Rp.376.720.873
78 Rp.5.928.265 Rp.2.082.573 Rp.3.845.692 Rp.374.638.300
79 Rp.5.928.265 Rp.2.103.832 Rp.3.824.433 Rp.372.534.468
80 Rp.5.928.265 Rp.2.125.309 Rp.3.802.956 Rp.370.409.159
81 Rp.5.928.265 Rp.2.147.005 Rp.3.781.260 Rp.368.262.154
82 Rp.5.928.265 Rp.2.168.922 Rp.3.759.343 Rp.366.093.232
83 Rp.5.928.265 Rp.2.191.063 Rp.3.737.202 Rp.363.902.169
84 Rp.5.928.265 Rp.2.213.430 Rp.3.714.835 Rp.361.688.739
85 Rp.5.928.265 Rp.2.236.026 Rp.3.692.239 Rp.359.452.713
86 Rp.5.928.265 Rp.2.258.852 Rp.3.669.413 Rp.357.193.861
87 Rp.5.928.265 Rp.2.281.911 Rp.3.646.354 Rp.354.911.950
88 Rp.5.928.265 Rp.2.305.206 Rp.3.623.059 Rp.352.606.744
89 Rp.5.928.265 Rp.2.328.738 Rp.3.599.527 Rp.350.278.006
90 Rp.5.928.265 Rp.2.352.510 Rp.3.575.755 Rp.347.925.496
91 Rp.5.928.265 Rp.2.376.526 Rp.3.551.739 Rp.345.548.970
92 Rp.5.928.265 Rp.2.400.786 Rp.3.527.479 Rp.343.148.184
93 Rp.5.928.265 Rp.2.425.294 Rp.3.502.971 Rp.340.722.890
94 Rp.5.928.265 Rp.2.450.052 Rp.3.478.213 Rp.338.272.838
95 Rp.5.928.265 Rp.2.475.063 Rp.3.453.202 Rp.335.797.775
96 Rp.5.928.265 Rp.2.500.329 Rp.3.427.936 Rp.333.297.446
97 Rp.5.928.265 Rp.2.525.854 Rp.3.402.411 Rp.330.771.592
98 Rp.5.928.265 Rp.2.551.638 Rp.3.376.627 Rp.328.219.954
99 Rp.5.928.265 Rp.2.577.686 Rp.3.350.579 Rp.325.642.268
100 Rp.5.928.265 Rp.2.604.000 Rp.3.324.265 Rp.323.038.268
101 Rp.5.928.265 Rp.2.630.583 Rp.3.297.682 Rp.320.407.685
102 Rp.5.928.265 Rp.2.657.437 Rp.3.270.828 Rp.317.750.248
103 Rp.5.928.265 Rp.2.684.565 Rp.3.243.700 Rp.315.065.683
104 Rp.5.928.265 Rp.2.711.969 Rp.3.216.296 Rp.312.353.714
105 Rp.5.928.265 Rp.2.739.654 Rp.3.188.611 Rp.309.614.060
106 Rp.5.928.265 Rp.2.767.621 Rp.3.160.644 Rp.306.846.439
107 Rp.5.928.265 Rp.2.795.874 Rp.3.132.391 Rp.304.050.565
108 Rp.5.928.265 Rp.2.824.415 Rp.3.103.850 Rp.301.226.150
109 Rp.5.928.265 Rp.2.853.248 Rp.3.075.017 Rp.298.372.902
110 Rp.5.928.265 Rp.2.882.375 Rp.3.045.890 Rp.295.490.527
111 Rp.5.928.265 Rp.2.911.799 Rp.3.016.466 Rp.292.578.728
112 Rp.5.928.265 Rp.2.941.524 Rp.2.986.741 Rp.289.637.204
113 Rp.5.928.265 Rp.2.971.552 Rp.2.956.713 Rp.286.665.652
114 Rp.5.928.265 Rp.3.001.886 Rp.2.926.379 Rp.283.663.766
115 Rp.5.928.265 Rp.3.032.531 Rp.2.895.734 Rp.280.631.235
116 Rp.5.928.265 Rp.3.063.488 Rp.2.864.777 Rp.277.567.747
117 Rp.5.928.265 Rp.3.094.761 Rp.2.833.504 Rp.274.472.986
118 Rp.5.928.265 Rp.3.126.353 Rp.2.801.912 Rp.271.346.633
119 Rp.5.928.265 Rp.3.158.268 Rp.2.769.997 Rp.268.188.365
120 Rp.5.928.265 Rp.3.190.509 Rp.2.737.756 Rp.264.997.856
121 Rp.5.928.265 Rp.3.223.079 Rp.2.705.186 Rp.261.774.777
122 Rp.5.928.265 Rp.3.255.981 Rp.2.672.284 Rp.258.518.796
123 Rp.5.928.265 Rp.3.289.219 Rp.2.639.046 Rp.255.229.577
124 Rp.5.928.265 Rp.3.322.796 Rp.2.605.469 Rp.251.906.781
125 Rp.5.928.265 Rp.3.356.717 Rp.2.571.548 Rp.248.550.064
126 Rp.5.928.265 Rp.3.390.983 Rp.2.537.282 Rp.245.159.081
127 Rp.5.928.265 Rp.3.425.599 Rp.2.502.666 Rp.241.733.482
128 Rp.5.928.265 Rp.3.460.569 Rp.2.467.696 Rp.238.272.913
129 Rp.5.928.265 Rp.3.495.896 Rp.2.432.369 Rp.234.777.017
130 Rp.5.928.265 Rp.3.531.583 Rp.2.396.682 Rp.231.245.434
131 Rp.5.928.265 Rp.3.567.635 Rp.2.360.630 Rp.227.677.799
132 Rp.5.928.265 Rp.3.604.054 Rp.2.324.211 Rp.224.073.745
133 Rp.5.928.265 Rp.3.640.846 Rp.2.287.419 Rp.220.432.899
134 Rp.5.928.265 Rp.3.678.012 Rp.2.250.253 Rp.216.754.887
135 Rp.5.928.265 Rp.3.715.559 Rp.2.212.706 Rp.213.039.328
136 Rp.5.928.265 Rp.3.753.489 Rp.2.174.776 Rp.209.285.839
137 Rp.5.928.265 Rp.3.791.805 Rp.2.136.460 Rp.205.494.034
138 Rp.5.928.265 Rp.3.830.513 Rp.2.097.752 Rp.201.663.521
139 Rp.5.928.265 Rp.3.869.617 Rp.2.058.648 Rp.197.793.904
140 Rp.5.928.265 Rp.3.909.119 Rp.2.019.146 Rp.193.884.785
141 Rp.5.928.265 Rp.3.949.024 Rp.1.979.241 Rp.189.935.761
142 Rp.5.928.265 Rp.3.989.337 Rp.1.938.928 Rp.185.946.424
143 Rp.5.928.265 Rp.4.030.062 Rp.1.898.203 Rp.181.916.362
144 Rp.5.928.265 Rp.4.071.202 Rp.1.857.063 Rp.177.845.160
145 Rp.5.928.265 Rp.4.112.762 Rp.1.815.503 Rp.173.732.398
146 Rp.5.928.265 Rp.4.154.747 Rp.1.773.518 Rp.169.577.651
147 Rp.5.928.265 Rp.4.197.160 Rp.1.731.105 Rp.165.380.491
148 Rp.5.928.265 Rp.4.240.006 Rp.1.688.259 Rp.161.140.485
149 Rp.5.928.265 Rp.4.283.289 Rp.1.644.976 Rp.156.857.196
150 Rp.5.928.265 Rp.4.327.014 Rp.1.601.251 Rp.152.530.182
151 Rp.5.928.265 Rp.4.371.186 Rp.1.557.079 Rp.148.158.996
152 Rp.5.928.265 Rp.4.415.809 Rp.1.512.456 Rp.143.743.187
153 Rp.5.928.265 Rp.4.460.887 Rp.1.467.378 Rp.139.282.300
154 Rp.5.928.265 Rp.4.506.425 Rp.1.421.840 Rp.134.775.875
155 Rp.5.928.265 Rp.4.552.428 Rp.1.375.837 Rp.130.223.447
156 Rp.5.928.265 Rp.4.598.901 Rp.1.329.364 Rp.125.624.546
157 Rp.5.928.265 Rp.4.645.848 Rp.1.282.417 Rp.120.978.698
158 Rp.5.928.265 Rp.4.693.274 Rp.1.234.991 Rp.116.285.424
159 Rp.5.928.265 Rp.4.741.185 Rp.1.187.080 Rp.111.544.239
160 Rp.5.928.265 Rp.4.789.584 Rp.1.138.681 Rp.106.754.655
161 Rp.5.928.265 Rp.4.838.478 Rp.1.089.787 Rp.101.916.177
162 Rp.5.928.265 Rp.4.887.871 Rp.1.040.394 Rp.97.028.306
163 Rp.5.928.265 Rp.4.937.768 Rp.990.497 Rp.92.090.538
164 Rp.5.928.265 Rp.4.988.174 Rp.940.091 Rp.87.102.364
165 Rp.5.928.265 Rp.5.039.095 Rp.889.170 Rp.82.063.269
166 Rp.5.928.265 Rp.5.090.536 Rp.837.729 Rp.76.972.733
167 Rp.5.928.265 Rp.5.142.502 Rp.785.763 Rp.71.830.231
168 Rp.5.928.265 Rp.5.194.998 Rp.733.267 Rp.66.635.233
169 Rp.5.928.265 Rp.5.248.030 Rp.680.235 Rp.61.387.203
170 Rp.5.928.265 Rp.5.301.604 Rp.626.661 Rp.56.085.599
171 Rp.5.928.265 Rp.5.355.725 Rp.572.540 Rp.50.729.874
172 Rp.5.928.265 Rp.5.410.398 Rp.517.867 Rp.45.319.476
173 Rp.5.928.265 Rp.5.465.629 Rp.462.636 Rp.39.853.847
174 Rp.5.928.265 Rp.5.521.424 Rp.406.841 Rp.34.332.423
175 Rp.5.928.265 Rp.5.577.788 Rp.350.477 Rp.28.754.635
176 Rp.5.928.265 Rp.5.634.728 Rp.293.537 Rp.23.119.907
177 Rp.5.928.265 Rp.5.692.249 Rp.236.016 Rp.17.427.658
178 Rp.5.928.265 Rp.5.750.358 Rp.177.907 Rp.11.677.300
179 Rp.5.928.265 Rp.5.809.059 Rp.119.206 Rp.5.868.241
180 Rp.5.928.265 Rp.5.868.241 Rp.59.905 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOST Dijual
    di Karawang
    Rp2,34mily
    KOST Dijual
    di Karawang
    Rp2,34mily
    • 9
    • 10
    • 97
    • 148
    Lihat Rincian
    Rp2,34mily
  • GUDANG Disewa
    di Karawang
    Rp2,65mily/bln
    GUDANG Disewa
    di Karawang
    Rp2,65mily/bln
    • 50000
    • 20000
    Lihat Rincian
    Rp2,65mily/bln
  • RUKO Dijual
    di Karawang
    Rp640jt
    RUKO Dijual
    di Karawang
    Rp640jt
    • 40
    • 31
    Lihat Rincian
    Rp640jt
  • RUKO Dijual
    di Karawang
    Rp2,18mily
    RUKO Dijual
    di Karawang
    Rp2,18mily
    • 60
    • 161
    Lihat Rincian
    Rp2,18mily
  • RUKO Dijual
    di Karawang
    Rp1,12mily
    RUKO Dijual
    di Karawang
    Rp1,12mily
    • 46
    • 42
    Lihat Rincian
    Rp1,12mily
  • RUKO Dijual
    di Karawang
    Rp4,19mily
    RUKO Dijual
    di Karawang
    Rp4,19mily
    • 75
    • 212
    Lihat Rincian
    Rp4,19mily
  • RUKO Dijual
    di Karawang
    Rp915jt
    RUKO Dijual
    di Karawang
    Rp915jt
    • 40
    • 32
    Lihat Rincian
    Rp915jt
  • TANAH Dijual
    di Karawang
    Rp26mily
    TANAH Dijual
    di Karawang
    Rp26mily
    • 4000
    Lihat Rincian
    Rp26mily

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