Rumah Kost-an Dijual di Daerah Tubagus Ismail, Dago, Lokasi Strategis

Jl. Ciheulang Baru No.3 Tubagus Ismail, Dago Bandung Jawa Barat

Rp6mily
Bisa Nego Pemilik Langsung
KPR: 50,1jt/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.6.000.000.000 Dana Tunai yang Harus Disiapkan Rp.1.800.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.800.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.50.122.785 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.57.094.042 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.225.962.253
Total Pembayaran
Rp.11.873.962.253 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.4.800.000.000
1 Rp.50.122.785 Rp.12.122.785 Rp.38.000.000 Rp.4.787.877.215
2 Rp.50.122.785 Rp.12.218.757 Rp.37.904.028 Rp.4.775.658.458
3 Rp.50.122.785 Rp.12.315.489 Rp.37.807.296 Rp.4.763.342.969
4 Rp.50.122.785 Rp.12.412.986 Rp.37.709.799 Rp.4.750.929.983
5 Rp.50.122.785 Rp.12.511.256 Rp.37.611.529 Rp.4.738.418.727
6 Rp.50.122.785 Rp.12.610.303 Rp.37.512.482 Rp.4.725.808.424
7 Rp.50.122.785 Rp.12.710.135 Rp.37.412.650 Rp.4.713.098.289
8 Rp.50.122.785 Rp.12.810.757 Rp.37.312.028 Rp.4.700.287.532
9 Rp.50.122.785 Rp.12.912.175 Rp.37.210.610 Rp.4.687.375.357
10 Rp.50.122.785 Rp.13.014.397 Rp.37.108.388 Rp.4.674.360.960
11 Rp.50.122.785 Rp.13.117.427 Rp.37.005.358 Rp.4.661.243.533
12 Rp.50.122.785 Rp.13.221.274 Rp.36.901.511 Rp.4.648.022.259
13 Rp.50.122.785 Rp.13.325.942 Rp.36.796.843 Rp.4.634.696.317
14 Rp.50.122.785 Rp.13.431.439 Rp.36.691.346 Rp.4.621.264.878
15 Rp.50.122.785 Rp.13.537.771 Rp.36.585.014 Rp.4.607.727.107
16 Rp.50.122.785 Rp.13.644.945 Rp.36.477.840 Rp.4.594.082.162
17 Rp.50.122.785 Rp.13.752.968 Rp.36.369.817 Rp.4.580.329.194
18 Rp.50.122.785 Rp.13.861.846 Rp.36.260.939 Rp.4.566.467.348
19 Rp.50.122.785 Rp.13.971.585 Rp.36.151.200 Rp.4.552.495.763
20 Rp.50.122.785 Rp.14.082.194 Rp.36.040.591 Rp.4.538.413.569
21 Rp.50.122.785 Rp.14.193.678 Rp.35.929.107 Rp.4.524.219.891
22 Rp.50.122.785 Rp.14.306.044 Rp.35.816.741 Rp.4.509.913.847
23 Rp.50.122.785 Rp.14.419.300 Rp.35.703.485 Rp.4.495.494.547
24 Rp.50.122.785 Rp.14.533.453 Rp.35.589.332 Rp.4.480.961.094
25 Rp.50.122.785 Rp.14.648.510 Rp.35.474.275 Rp.4.466.312.584
26 Rp.50.122.785 Rp.14.764.477 Rp.35.358.308 Rp.4.451.548.107
27 Rp.50.122.785 Rp.14.881.362 Rp.35.241.423 Rp.4.436.666.745
28 Rp.50.122.785 Rp.14.999.173 Rp.35.123.612 Rp.4.421.667.572
29 Rp.50.122.785 Rp.15.117.917 Rp.35.004.868 Rp.4.406.549.655
30 Rp.50.122.785 Rp.15.237.600 Rp.34.885.185 Rp.4.391.312.055
31 Rp.50.122.785 Rp.15.358.231 Rp.34.764.554 Rp.4.375.953.824
32 Rp.50.122.785 Rp.15.479.817 Rp.34.642.968 Rp.4.360.474.007
33 Rp.50.122.785 Rp.15.602.366 Rp.34.520.419 Rp.4.344.871.641
34 Rp.50.122.785 Rp.15.725.885 Rp.34.396.900 Rp.4.329.145.756
35 Rp.50.122.785 Rp.15.850.381 Rp.34.272.404 Rp.4.313.295.375
36 Rp.50.122.785 Rp.15.975.863 Rp.34.146.922 Rp.4.297.319.512
37 Rp.57.094.042 Rp.13.225.572 Rp.43.868.470 Rp.4.284.093.940
38 Rp.57.094.042 Rp.13.360.583 Rp.43.733.459 Rp.4.270.733.357
39 Rp.57.094.042 Rp.13.496.972 Rp.43.597.070 Rp.4.257.236.385
40 Rp.57.094.042 Rp.13.634.754 Rp.43.459.288 Rp.4.243.601.631
41 Rp.57.094.042 Rp.13.773.942 Rp.43.320.100 Rp.4.229.827.689
42 Rp.57.094.042 Rp.13.914.551 Rp.43.179.491 Rp.4.215.913.138
43 Rp.57.094.042 Rp.14.056.595 Rp.43.037.447 Rp.4.201.856.543
44 Rp.57.094.042 Rp.14.200.090 Rp.42.893.952 Rp.4.187.656.453
45 Rp.57.094.042 Rp.14.345.049 Rp.42.748.993 Rp.4.173.311.404
46 Rp.57.094.042 Rp.14.491.488 Rp.42.602.554 Rp.4.158.819.916
47 Rp.57.094.042 Rp.14.639.422 Rp.42.454.620 Rp.4.144.180.494
48 Rp.57.094.042 Rp.14.788.866 Rp.42.305.176 Rp.4.129.391.628
49 Rp.57.094.042 Rp.14.939.836 Rp.42.154.206 Rp.4.114.451.792
50 Rp.57.094.042 Rp.15.092.347 Rp.42.001.695 Rp.4.099.359.445
51 Rp.57.094.042 Rp.15.246.414 Rp.41.847.628 Rp.4.084.113.031
52 Rp.57.094.042 Rp.15.402.055 Rp.41.691.987 Rp.4.068.710.976
53 Rp.57.094.042 Rp.15.559.284 Rp.41.534.758 Rp.4.053.151.692
54 Rp.57.094.042 Rp.15.718.118 Rp.41.375.924 Rp.4.037.433.574
55 Rp.57.094.042 Rp.15.878.574 Rp.41.215.468 Rp.4.021.555.000
56 Rp.57.094.042 Rp.16.040.668 Rp.41.053.374 Rp.4.005.514.332
57 Rp.57.094.042 Rp.16.204.417 Rp.40.889.625 Rp.3.989.309.915
58 Rp.57.094.042 Rp.16.369.837 Rp.40.724.205 Rp.3.972.940.078
59 Rp.57.094.042 Rp.16.536.945 Rp.40.557.097 Rp.3.956.403.133
60 Rp.57.094.042 Rp.16.705.760 Rp.40.388.282 Rp.3.939.697.373
61 Rp.57.094.042 Rp.16.876.298 Rp.40.217.744 Rp.3.922.821.075
62 Rp.57.094.042 Rp.17.048.577 Rp.40.045.465 Rp.3.905.772.498
63 Rp.57.094.042 Rp.17.222.614 Rp.39.871.428 Rp.3.888.549.884
64 Rp.57.094.042 Rp.17.398.429 Rp.39.695.613 Rp.3.871.151.455
65 Rp.57.094.042 Rp.17.576.038 Rp.39.518.004 Rp.3.853.575.417
66 Rp.57.094.042 Rp.17.755.460 Rp.39.338.582 Rp.3.835.819.957
67 Rp.57.094.042 Rp.17.936.713 Rp.39.157.329 Rp.3.817.883.244
68 Rp.57.094.042 Rp.18.119.817 Rp.38.974.225 Rp.3.799.763.427
69 Rp.57.094.042 Rp.18.304.790 Rp.38.789.252 Rp.3.781.458.637
70 Rp.57.094.042 Rp.18.491.652 Rp.38.602.390 Rp.3.762.966.985
71 Rp.57.094.042 Rp.18.680.421 Rp.38.413.621 Rp.3.744.286.564
72 Rp.57.094.042 Rp.18.871.117 Rp.38.222.925 Rp.3.725.415.447
73 Rp.57.094.042 Rp.19.063.759 Rp.38.030.283 Rp.3.706.351.688
74 Rp.57.094.042 Rp.19.258.369 Rp.37.835.673 Rp.3.687.093.319
75 Rp.57.094.042 Rp.19.454.964 Rp.37.639.078 Rp.3.667.638.355
76 Rp.57.094.042 Rp.19.653.567 Rp.37.440.475 Rp.3.647.984.788
77 Rp.57.094.042 Rp.19.854.197 Rp.37.239.845 Rp.3.628.130.591
78 Rp.57.094.042 Rp.20.056.876 Rp.37.037.166 Rp.3.608.073.715
79 Rp.57.094.042 Rp.20.261.623 Rp.36.832.419 Rp.3.587.812.092
80 Rp.57.094.042 Rp.20.468.460 Rp.36.625.582 Rp.3.567.343.632
81 Rp.57.094.042 Rp.20.677.409 Rp.36.416.633 Rp.3.546.666.223
82 Rp.57.094.042 Rp.20.888.491 Rp.36.205.551 Rp.3.525.777.732
83 Rp.57.094.042 Rp.21.101.728 Rp.35.992.314 Rp.3.504.676.004
84 Rp.57.094.042 Rp.21.317.141 Rp.35.776.901 Rp.3.483.358.863
85 Rp.57.094.042 Rp.21.534.754 Rp.35.559.288 Rp.3.461.824.109
86 Rp.57.094.042 Rp.21.754.588 Rp.35.339.454 Rp.3.440.069.521
87 Rp.57.094.042 Rp.21.976.666 Rp.35.117.376 Rp.3.418.092.855
88 Rp.57.094.042 Rp.22.201.011 Rp.34.893.031 Rp.3.395.891.844
89 Rp.57.094.042 Rp.22.427.646 Rp.34.666.396 Rp.3.373.464.198
90 Rp.57.094.042 Rp.22.656.595 Rp.34.437.447 Rp.3.350.807.603
91 Rp.57.094.042 Rp.22.887.881 Rp.34.206.161 Rp.3.327.919.722
92 Rp.57.094.042 Rp.23.121.528 Rp.33.972.514 Rp.3.304.798.194
93 Rp.57.094.042 Rp.23.357.560 Rp.33.736.482 Rp.3.281.440.634
94 Rp.57.094.042 Rp.23.596.002 Rp.33.498.040 Rp.3.257.844.632
95 Rp.57.094.042 Rp.23.836.878 Rp.33.257.164 Rp.3.234.007.754
96 Rp.57.094.042 Rp.24.080.213 Rp.33.013.829 Rp.3.209.927.541
97 Rp.57.094.042 Rp.24.326.032 Rp.32.768.010 Rp.3.185.601.509
98 Rp.57.094.042 Rp.24.574.360 Rp.32.519.682 Rp.3.161.027.149
99 Rp.57.094.042 Rp.24.825.223 Rp.32.268.819 Rp.3.136.201.926
100 Rp.57.094.042 Rp.25.078.647 Rp.32.015.395 Rp.3.111.123.279
101 Rp.57.094.042 Rp.25.334.659 Rp.31.759.383 Rp.3.085.788.620
102 Rp.57.094.042 Rp.25.593.283 Rp.31.500.759 Rp.3.060.195.337
103 Rp.57.094.042 Rp.25.854.548 Rp.31.239.494 Rp.3.034.340.789
104 Rp.57.094.042 Rp.26.118.480 Rp.30.975.562 Rp.3.008.222.309
105 Rp.57.094.042 Rp.26.385.106 Rp.30.708.936 Rp.2.981.837.203
106 Rp.57.094.042 Rp.26.654.454 Rp.30.439.588 Rp.2.955.182.749
107 Rp.57.094.042 Rp.26.926.551 Rp.30.167.491 Rp.2.928.256.198
108 Rp.57.094.042 Rp.27.201.427 Rp.29.892.615 Rp.2.901.054.771
109 Rp.57.094.042 Rp.27.479.108 Rp.29.614.934 Rp.2.873.575.663
110 Rp.57.094.042 Rp.27.759.624 Rp.29.334.418 Rp.2.845.816.039
111 Rp.57.094.042 Rp.28.043.003 Rp.29.051.039 Rp.2.817.773.036
112 Rp.57.094.042 Rp.28.329.276 Rp.28.764.766 Rp.2.789.443.760
113 Rp.57.094.042 Rp.28.618.470 Rp.28.475.572 Rp.2.760.825.290
114 Rp.57.094.042 Rp.28.910.617 Rp.28.183.425 Rp.2.731.914.673
115 Rp.57.094.042 Rp.29.205.746 Rp.27.888.296 Rp.2.702.708.927
116 Rp.57.094.042 Rp.29.503.888 Rp.27.590.154 Rp.2.673.205.039
117 Rp.57.094.042 Rp.29.805.074 Rp.27.288.968 Rp.2.643.399.965
118 Rp.57.094.042 Rp.30.109.334 Rp.26.984.708 Rp.2.613.290.631
119 Rp.57.094.042 Rp.30.416.700 Rp.26.677.342 Rp.2.582.873.931
120 Rp.57.094.042 Rp.30.727.204 Rp.26.366.838 Rp.2.552.146.727
121 Rp.57.094.042 Rp.31.040.877 Rp.26.053.165 Rp.2.521.105.850
122 Rp.57.094.042 Rp.31.357.753 Rp.25.736.289 Rp.2.489.748.097
123 Rp.57.094.042 Rp.31.677.864 Rp.25.416.178 Rp.2.458.070.233
124 Rp.57.094.042 Rp.32.001.242 Rp.25.092.800 Rp.2.426.068.991
125 Rp.57.094.042 Rp.32.327.921 Rp.24.766.121 Rp.2.393.741.070
126 Rp.57.094.042 Rp.32.657.935 Rp.24.436.107 Rp.2.361.083.135
127 Rp.57.094.042 Rp.32.991.318 Rp.24.102.724 Rp.2.328.091.817
128 Rp.57.094.042 Rp.33.328.105 Rp.23.765.937 Rp.2.294.763.712
129 Rp.57.094.042 Rp.33.668.329 Rp.23.425.713 Rp.2.261.095.383
130 Rp.57.094.042 Rp.34.012.027 Rp.23.082.015 Rp.2.227.083.356
131 Rp.57.094.042 Rp.34.359.233 Rp.22.734.809 Rp.2.192.724.123
132 Rp.57.094.042 Rp.34.709.983 Rp.22.384.059 Rp.2.158.014.140
133 Rp.57.094.042 Rp.35.064.314 Rp.22.029.728 Rp.2.122.949.826
134 Rp.57.094.042 Rp.35.422.263 Rp.21.671.779 Rp.2.087.527.563
135 Rp.57.094.042 Rp.35.783.865 Rp.21.310.177 Rp.2.051.743.698
136 Rp.57.094.042 Rp.36.149.158 Rp.20.944.884 Rp.2.015.594.540
137 Rp.57.094.042 Rp.36.518.181 Rp.20.575.861 Rp.1.979.076.359
138 Rp.57.094.042 Rp.36.890.971 Rp.20.203.071 Rp.1.942.185.388
139 Rp.57.094.042 Rp.37.267.566 Rp.19.826.476 Rp.1.904.917.822
140 Rp.57.094.042 Rp.37.648.006 Rp.19.446.036 Rp.1.867.269.816
141 Rp.57.094.042 Rp.38.032.329 Rp.19.061.713 Rp.1.829.237.487
142 Rp.57.094.042 Rp.38.420.576 Rp.18.673.466 Rp.1.790.816.911
143 Rp.57.094.042 Rp.38.812.786 Rp.18.281.256 Rp.1.752.004.125
144 Rp.57.094.042 Rp.39.209.000 Rp.17.885.042 Rp.1.712.795.125
145 Rp.57.094.042 Rp.39.609.258 Rp.17.484.784 Rp.1.673.185.867
146 Rp.57.094.042 Rp.40.013.603 Rp.17.080.439 Rp.1.633.172.264
147 Rp.57.094.042 Rp.40.422.075 Rp.16.671.967 Rp.1.592.750.189
148 Rp.57.094.042 Rp.40.834.717 Rp.16.259.325 Rp.1.551.915.472
149 Rp.57.094.042 Rp.41.251.572 Rp.15.842.470 Rp.1.510.663.900
150 Rp.57.094.042 Rp.41.672.681 Rp.15.421.361 Rp.1.468.991.219
151 Rp.57.094.042 Rp.42.098.090 Rp.14.995.952 Rp.1.426.893.129
152 Rp.57.094.042 Rp.42.527.841 Rp.14.566.201 Rp.1.384.365.288
153 Rp.57.094.042 Rp.42.961.980 Rp.14.132.062 Rp.1.341.403.308
154 Rp.57.094.042 Rp.43.400.550 Rp.13.693.492 Rp.1.298.002.758
155 Rp.57.094.042 Rp.43.843.597 Rp.13.250.445 Rp.1.254.159.161
156 Rp.57.094.042 Rp.44.291.167 Rp.12.802.875 Rp.1.209.867.994
157 Rp.57.094.042 Rp.44.743.306 Rp.12.350.736 Rp.1.165.124.688
158 Rp.57.094.042 Rp.45.200.061 Rp.11.893.981 Rp.1.119.924.627
159 Rp.57.094.042 Rp.45.661.478 Rp.11.432.564 Rp.1.074.263.149
160 Rp.57.094.042 Rp.46.127.606 Rp.10.966.436 Rp.1.028.135.543
161 Rp.57.094.042 Rp.46.598.492 Rp.10.495.550 Rp.981.537.051
162 Rp.57.094.042 Rp.47.074.185 Rp.10.019.857 Rp.934.462.866
163 Rp.57.094.042 Rp.47.554.734 Rp.9.539.308 Rp.886.908.132
164 Rp.57.094.042 Rp.48.040.188 Rp.9.053.854 Rp.838.867.944
165 Rp.57.094.042 Rp.48.530.598 Rp.8.563.444 Rp.790.337.346
166 Rp.57.094.042 Rp.49.026.015 Rp.8.068.027 Rp.741.311.331
167 Rp.57.094.042 Rp.49.526.489 Rp.7.567.553 Rp.691.784.842
168 Rp.57.094.042 Rp.50.032.072 Rp.7.061.970 Rp.641.752.770
169 Rp.57.094.042 Rp.50.542.816 Rp.6.551.226 Rp.591.209.954
170 Rp.57.094.042 Rp.51.058.774 Rp.6.035.268 Rp.540.151.180
171 Rp.57.094.042 Rp.51.579.999 Rp.5.514.043 Rp.488.571.181
172 Rp.57.094.042 Rp.52.106.545 Rp.4.987.497 Rp.436.464.636
173 Rp.57.094.042 Rp.52.638.466 Rp.4.455.576 Rp.383.826.170
174 Rp.57.094.042 Rp.53.175.817 Rp.3.918.225 Rp.330.650.353
175 Rp.57.094.042 Rp.53.718.653 Rp.3.375.389 Rp.276.931.700
176 Rp.57.094.042 Rp.54.267.031 Rp.2.827.011 Rp.222.664.669
177 Rp.57.094.042 Rp.54.821.007 Rp.2.273.035 Rp.167.843.662
178 Rp.57.094.042 Rp.55.380.638 Rp.1.713.404 Rp.112.463.024
179 Rp.57.094.042 Rp.55.945.982 Rp.1.148.060 Rp.56.517.042
180 Rp.57.094.042 Rp.56.517.042 Rp.576.945 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • KOST Dijual
    di Bandung
    Rp3,5mily
    KOST Dijual
    di Bandung
    Rp3,5mily
    • 20
    • 8
    • 239
    • 350
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Bandung
    Rp19,8mily
    RUMAH Dijual
    di Bandung
    Rp19,8mily
    • 4
    • 6
    • 720
    • 570
    Lihat Rincian
    Rp19,8mily
  • KOST Disewa
    di Bandung
    Rp1,6jt/bln
    KOST Disewa
    di Bandung
    Rp1,6jt/bln
    • 10
    • 10
    • 12
    Lihat Rincian
    Rp1,6jt/bln
  • RUMAH Disewa
    di Bandung
    Rp4,2jt/bln
    RUMAH Disewa
    di Bandung
    Rp4,2jt/bln
    • 1
    • 1
    • 45
    • 45
    Lihat Rincian
    Rp4,2jt/bln
  • RUMAH Dijual
    di Bandung
    Rp3mily
    RUMAH Dijual
    di Bandung
    Rp3mily
    • 4
    • 2
    • 180
    • 170
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Bandung
    Rp9,9mily
    RUMAH Dijual
    di Bandung
    Rp9,9mily
    • 8
    • 6
    • 470
    • 750
    Lihat Rincian
    Rp9,9mily
  • RUMAH Dijual
    di Bandung
    Rp2,45mily
    Terjual
    RUMAH Dijual
    di Bandung
    Rp2,45mily
    • 3
    • 4
    • 133
    • 225
    Lihat Rincian
    Rp2,45mily

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