Hot nego, Termurah !! cluster kawaluyaan

Kawaluyaan Kawaluyaan Margahayu Bandung Jawa Barat

Rp615jt
Bisa Nego
KPR: 5,13jt/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.615.000.000 Dana Tunai yang Harus Disiapkan Rp.184.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.492.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.137.585 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.852.140 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.535.661.065
Total Pembayaran
Rp.1.217.081.065 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.492.000.000
1 Rp.5.137.585 Rp.1.242.585 Rp.3.895.000 Rp.490.757.415
2 Rp.5.137.585 Rp.1.252.422 Rp.3.885.163 Rp.489.504.993
3 Rp.5.137.585 Rp.1.262.337 Rp.3.875.248 Rp.488.242.656
4 Rp.5.137.585 Rp.1.272.331 Rp.3.865.254 Rp.486.970.325
5 Rp.5.137.585 Rp.1.282.403 Rp.3.855.182 Rp.485.687.922
6 Rp.5.137.585 Rp.1.292.556 Rp.3.845.029 Rp.484.395.366
7 Rp.5.137.585 Rp.1.302.788 Rp.3.834.797 Rp.483.092.578
8 Rp.5.137.585 Rp.1.313.102 Rp.3.824.483 Rp.481.779.476
9 Rp.5.137.585 Rp.1.323.497 Rp.3.814.088 Rp.480.455.979
10 Rp.5.137.585 Rp.1.333.975 Rp.3.803.610 Rp.479.122.004
11 Rp.5.137.585 Rp.1.344.536 Rp.3.793.049 Rp.477.777.468
12 Rp.5.137.585 Rp.1.355.180 Rp.3.782.405 Rp.476.422.288
13 Rp.5.137.585 Rp.1.365.909 Rp.3.771.676 Rp.475.056.379
14 Rp.5.137.585 Rp.1.376.722 Rp.3.760.863 Rp.473.679.657
15 Rp.5.137.585 Rp.1.387.621 Rp.3.749.964 Rp.472.292.036
16 Rp.5.137.585 Rp.1.398.606 Rp.3.738.979 Rp.470.893.430
17 Rp.5.137.585 Rp.1.409.679 Rp.3.727.906 Rp.469.483.751
18 Rp.5.137.585 Rp.1.420.839 Rp.3.716.746 Rp.468.062.912
19 Rp.5.137.585 Rp.1.432.087 Rp.3.705.498 Rp.466.630.825
20 Rp.5.137.585 Rp.1.443.424 Rp.3.694.161 Rp.465.187.401
21 Rp.5.137.585 Rp.1.454.851 Rp.3.682.734 Rp.463.732.550
22 Rp.5.137.585 Rp.1.466.369 Rp.3.671.216 Rp.462.266.181
23 Rp.5.137.585 Rp.1.477.978 Rp.3.659.607 Rp.460.788.203
24 Rp.5.137.585 Rp.1.489.678 Rp.3.647.907 Rp.459.298.525
25 Rp.5.137.585 Rp.1.501.472 Rp.3.636.113 Rp.457.797.053
26 Rp.5.137.585 Rp.1.513.358 Rp.3.624.227 Rp.456.283.695
27 Rp.5.137.585 Rp.1.525.339 Rp.3.612.246 Rp.454.758.356
28 Rp.5.137.585 Rp.1.537.415 Rp.3.600.170 Rp.453.220.941
29 Rp.5.137.585 Rp.1.549.586 Rp.3.587.999 Rp.451.671.355
30 Rp.5.137.585 Rp.1.561.853 Rp.3.575.732 Rp.450.109.502
31 Rp.5.137.585 Rp.1.574.218 Rp.3.563.367 Rp.448.535.284
32 Rp.5.137.585 Rp.1.586.681 Rp.3.550.904 Rp.446.948.603
33 Rp.5.137.585 Rp.1.599.242 Rp.3.538.343 Rp.445.349.361
34 Rp.5.137.585 Rp.1.611.903 Rp.3.525.682 Rp.443.737.458
35 Rp.5.137.585 Rp.1.624.663 Rp.3.512.922 Rp.442.112.795
36 Rp.5.137.585 Rp.1.637.525 Rp.3.500.060 Rp.440.475.270
37 Rp.5.852.140 Rp.1.355.622 Rp.4.496.518 Rp.439.119.648
38 Rp.5.852.140 Rp.1.369.460 Rp.4.482.680 Rp.437.750.188
39 Rp.5.852.140 Rp.1.383.440 Rp.4.468.700 Rp.436.366.748
40 Rp.5.852.140 Rp.1.397.563 Rp.4.454.577 Rp.434.969.185
41 Rp.5.852.140 Rp.1.411.830 Rp.4.440.310 Rp.433.557.355
42 Rp.5.852.140 Rp.1.426.242 Rp.4.425.898 Rp.432.131.113
43 Rp.5.852.140 Rp.1.440.802 Rp.4.411.338 Rp.430.690.311
44 Rp.5.852.140 Rp.1.455.510 Rp.4.396.630 Rp.429.234.801
45 Rp.5.852.140 Rp.1.470.368 Rp.4.381.772 Rp.427.764.433
46 Rp.5.852.140 Rp.1.485.378 Rp.4.366.762 Rp.426.279.055
47 Rp.5.852.140 Rp.1.500.541 Rp.4.351.599 Rp.424.778.514
48 Rp.5.852.140 Rp.1.515.859 Rp.4.336.281 Rp.423.262.655
49 Rp.5.852.140 Rp.1.531.334 Rp.4.320.806 Rp.421.731.321
50 Rp.5.852.140 Rp.1.546.966 Rp.4.305.174 Rp.420.184.355
51 Rp.5.852.140 Rp.1.562.758 Rp.4.289.382 Rp.418.621.597
52 Rp.5.852.140 Rp.1.578.711 Rp.4.273.429 Rp.417.042.886
53 Rp.5.852.140 Rp.1.594.827 Rp.4.257.313 Rp.415.448.059
54 Rp.5.852.140 Rp.1.611.108 Rp.4.241.032 Rp.413.836.951
55 Rp.5.852.140 Rp.1.627.554 Rp.4.224.586 Rp.412.209.397
56 Rp.5.852.140 Rp.1.644.169 Rp.4.207.971 Rp.410.565.228
57 Rp.5.852.140 Rp.1.660.953 Rp.4.191.187 Rp.408.904.275
58 Rp.5.852.140 Rp.1.677.909 Rp.4.174.231 Rp.407.226.366
59 Rp.5.852.140 Rp.1.695.038 Rp.4.157.102 Rp.405.531.328
60 Rp.5.852.140 Rp.1.712.341 Rp.4.139.799 Rp.403.818.987
61 Rp.5.852.140 Rp.1.729.821 Rp.4.122.319 Rp.402.089.166
62 Rp.5.852.140 Rp.1.747.480 Rp.4.104.660 Rp.400.341.686
63 Rp.5.852.140 Rp.1.765.319 Rp.4.086.821 Rp.398.576.367
64 Rp.5.852.140 Rp.1.783.340 Rp.4.068.800 Rp.396.793.027
65 Rp.5.852.140 Rp.1.801.545 Rp.4.050.595 Rp.394.991.482
66 Rp.5.852.140 Rp.1.819.935 Rp.4.032.205 Rp.393.171.547
67 Rp.5.852.140 Rp.1.838.514 Rp.4.013.626 Rp.391.333.033
68 Rp.5.852.140 Rp.1.857.282 Rp.3.994.858 Rp.389.475.751
69 Rp.5.852.140 Rp.1.876.242 Rp.3.975.898 Rp.387.599.509
70 Rp.5.852.140 Rp.1.895.395 Rp.3.956.745 Rp.385.704.114
71 Rp.5.852.140 Rp.1.914.744 Rp.3.937.396 Rp.383.789.370
72 Rp.5.852.140 Rp.1.934.290 Rp.3.917.850 Rp.381.855.080
73 Rp.5.852.140 Rp.1.954.036 Rp.3.898.104 Rp.379.901.044
74 Rp.5.852.140 Rp.1.973.984 Rp.3.878.156 Rp.377.927.060
75 Rp.5.852.140 Rp.1.994.135 Rp.3.858.005 Rp.375.932.925
76 Rp.5.852.140 Rp.2.014.491 Rp.3.837.649 Rp.373.918.434
77 Rp.5.852.140 Rp.2.035.056 Rp.3.817.084 Rp.371.883.378
78 Rp.5.852.140 Rp.2.055.831 Rp.3.796.309 Rp.369.827.547
79 Rp.5.852.140 Rp.2.076.817 Rp.3.775.323 Rp.367.750.730
80 Rp.5.852.140 Rp.2.098.018 Rp.3.754.122 Rp.365.652.712
81 Rp.5.852.140 Rp.2.119.435 Rp.3.732.705 Rp.363.533.277
82 Rp.5.852.140 Rp.2.141.071 Rp.3.711.069 Rp.361.392.206
83 Rp.5.852.140 Rp.2.162.928 Rp.3.689.212 Rp.359.229.278
84 Rp.5.852.140 Rp.2.185.008 Rp.3.667.132 Rp.357.044.270
85 Rp.5.852.140 Rp.2.207.313 Rp.3.644.827 Rp.354.836.957
86 Rp.5.852.140 Rp.2.229.846 Rp.3.622.294 Rp.352.607.111
87 Rp.5.852.140 Rp.2.252.609 Rp.3.599.531 Rp.350.354.502
88 Rp.5.852.140 Rp.2.275.604 Rp.3.576.536 Rp.348.078.898
89 Rp.5.852.140 Rp.2.298.835 Rp.3.553.305 Rp.345.780.063
90 Rp.5.852.140 Rp.2.322.302 Rp.3.529.838 Rp.343.457.761
91 Rp.5.852.140 Rp.2.346.009 Rp.3.506.131 Rp.341.111.752
92 Rp.5.852.140 Rp.2.369.958 Rp.3.482.182 Rp.338.741.794
93 Rp.5.852.140 Rp.2.394.151 Rp.3.457.989 Rp.336.347.643
94 Rp.5.852.140 Rp.2.418.591 Rp.3.433.549 Rp.333.929.052
95 Rp.5.852.140 Rp.2.443.281 Rp.3.408.859 Rp.331.485.771
96 Rp.5.852.140 Rp.2.468.223 Rp.3.383.917 Rp.329.017.548
97 Rp.5.852.140 Rp.2.493.419 Rp.3.358.721 Rp.326.524.129
98 Rp.5.852.140 Rp.2.518.873 Rp.3.333.267 Rp.324.005.256
99 Rp.5.852.140 Rp.2.544.586 Rp.3.307.554 Rp.321.460.670
100 Rp.5.852.140 Rp.2.570.562 Rp.3.281.578 Rp.318.890.108
101 Rp.5.852.140 Rp.2.596.803 Rp.3.255.337 Rp.316.293.305
102 Rp.5.852.140 Rp.2.623.313 Rp.3.228.827 Rp.313.669.992
103 Rp.5.852.140 Rp.2.650.092 Rp.3.202.048 Rp.311.019.900
104 Rp.5.852.140 Rp.2.677.145 Rp.3.174.995 Rp.308.342.755
105 Rp.5.852.140 Rp.2.704.474 Rp.3.147.666 Rp.305.638.281
106 Rp.5.852.140 Rp.2.732.083 Rp.3.120.057 Rp.302.906.198
107 Rp.5.852.140 Rp.2.759.973 Rp.3.092.167 Rp.300.146.225
108 Rp.5.852.140 Rp.2.788.147 Rp.3.063.993 Rp.297.358.078
109 Rp.5.852.140 Rp.2.816.610 Rp.3.035.530 Rp.294.541.468
110 Rp.5.852.140 Rp.2.845.363 Rp.3.006.777 Rp.291.696.105
111 Rp.5.852.140 Rp.2.874.409 Rp.2.977.731 Rp.288.821.696
112 Rp.5.852.140 Rp.2.903.752 Rp.2.948.388 Rp.285.917.944
113 Rp.5.852.140 Rp.2.933.394 Rp.2.918.746 Rp.282.984.550
114 Rp.5.852.140 Rp.2.963.339 Rp.2.888.801 Rp.280.021.211
115 Rp.5.852.140 Rp.2.993.590 Rp.2.858.550 Rp.277.027.621
116 Rp.5.852.140 Rp.3.024.150 Rp.2.827.990 Rp.274.003.471
117 Rp.5.852.140 Rp.3.055.021 Rp.2.797.119 Rp.270.948.450
118 Rp.5.852.140 Rp.3.086.208 Rp.2.765.932 Rp.267.862.242
119 Rp.5.852.140 Rp.3.117.713 Rp.2.734.427 Rp.264.744.529
120 Rp.5.852.140 Rp.3.149.540 Rp.2.702.600 Rp.261.594.989
121 Rp.5.852.140 Rp.3.181.691 Rp.2.670.449 Rp.258.413.298
122 Rp.5.852.140 Rp.3.214.171 Rp.2.637.969 Rp.255.199.127
123 Rp.5.852.140 Rp.3.246.982 Rp.2.605.158 Rp.251.952.145
124 Rp.5.852.140 Rp.3.280.129 Rp.2.572.011 Rp.248.672.016
125 Rp.5.852.140 Rp.3.313.613 Rp.2.538.527 Rp.245.358.403
126 Rp.5.852.140 Rp.3.347.440 Rp.2.504.700 Rp.242.010.963
127 Rp.5.852.140 Rp.3.381.611 Rp.2.470.529 Rp.238.629.352
128 Rp.5.852.140 Rp.3.416.132 Rp.2.436.008 Rp.235.213.220
129 Rp.5.852.140 Rp.3.451.005 Rp.2.401.135 Rp.231.762.215
130 Rp.5.852.140 Rp.3.486.234 Rp.2.365.906 Rp.228.275.981
131 Rp.5.852.140 Rp.3.521.823 Rp.2.330.317 Rp.224.754.158
132 Rp.5.852.140 Rp.3.557.775 Rp.2.294.365 Rp.221.196.383
133 Rp.5.852.140 Rp.3.594.094 Rp.2.258.046 Rp.217.602.289
134 Rp.5.852.140 Rp.3.630.783 Rp.2.221.357 Rp.213.971.506
135 Rp.5.852.140 Rp.3.667.848 Rp.2.184.292 Rp.210.303.658
136 Rp.5.852.140 Rp.3.705.290 Rp.2.146.850 Rp.206.598.368
137 Rp.5.852.140 Rp.3.743.115 Rp.2.109.025 Rp.202.855.253
138 Rp.5.852.140 Rp.3.781.326 Rp.2.070.814 Rp.199.073.927
139 Rp.5.852.140 Rp.3.819.927 Rp.2.032.213 Rp.195.254.000
140 Rp.5.852.140 Rp.3.858.922 Rp.1.993.218 Rp.191.395.078
141 Rp.5.852.140 Rp.3.898.315 Rp.1.953.825 Rp.187.496.763
142 Rp.5.852.140 Rp.3.938.111 Rp.1.914.029 Rp.183.558.652
143 Rp.5.852.140 Rp.3.978.312 Rp.1.873.828 Rp.179.580.340
144 Rp.5.852.140 Rp.4.018.924 Rp.1.833.216 Rp.175.561.416
145 Rp.5.852.140 Rp.4.059.951 Rp.1.792.189 Rp.171.501.465
146 Rp.5.852.140 Rp.4.101.396 Rp.1.750.744 Rp.167.400.069
147 Rp.5.852.140 Rp.4.143.264 Rp.1.708.876 Rp.163.256.805
148 Rp.5.852.140 Rp.4.185.560 Rp.1.666.580 Rp.159.071.245
149 Rp.5.852.140 Rp.4.228.288 Rp.1.623.852 Rp.154.842.957
150 Rp.5.852.140 Rp.4.271.451 Rp.1.580.689 Rp.150.571.506
151 Rp.5.852.140 Rp.4.315.056 Rp.1.537.084 Rp.146.256.450
152 Rp.5.852.140 Rp.4.359.105 Rp.1.493.035 Rp.141.897.345
153 Rp.5.852.140 Rp.4.403.605 Rp.1.448.535 Rp.137.493.740
154 Rp.5.852.140 Rp.4.448.558 Rp.1.403.582 Rp.133.045.182
155 Rp.5.852.140 Rp.4.493.970 Rp.1.358.170 Rp.128.551.212
156 Rp.5.852.140 Rp.4.539.846 Rp.1.312.294 Rp.124.011.366
157 Rp.5.852.140 Rp.4.586.191 Rp.1.265.949 Rp.119.425.175
158 Rp.5.852.140 Rp.4.633.008 Rp.1.219.132 Rp.114.792.167
159 Rp.5.852.140 Rp.4.680.303 Rp.1.171.837 Rp.110.111.864
160 Rp.5.852.140 Rp.4.728.081 Rp.1.124.059 Rp.105.383.783
161 Rp.5.852.140 Rp.4.776.347 Rp.1.075.793 Rp.100.607.436
162 Rp.5.852.140 Rp.4.825.106 Rp.1.027.034 Rp.95.782.330
163 Rp.5.852.140 Rp.4.874.362 Rp.977.778 Rp.90.907.968
164 Rp.5.852.140 Rp.4.924.121 Rp.928.019 Rp.85.983.847
165 Rp.5.852.140 Rp.4.974.388 Rp.877.752 Rp.81.009.459
166 Rp.5.852.140 Rp.5.025.168 Rp.826.972 Rp.75.984.291
167 Rp.5.852.140 Rp.5.076.467 Rp.775.673 Rp.70.907.824
168 Rp.5.852.140 Rp.5.128.289 Rp.723.851 Rp.65.779.535
169 Rp.5.852.140 Rp.5.180.641 Rp.671.499 Rp.60.598.894
170 Rp.5.852.140 Rp.5.233.526 Rp.618.614 Rp.55.365.368
171 Rp.5.852.140 Rp.5.286.952 Rp.565.188 Rp.50.078.416
172 Rp.5.852.140 Rp.5.340.923 Rp.511.217 Rp.44.737.493
173 Rp.5.852.140 Rp.5.395.445 Rp.456.695 Rp.39.342.048
174 Rp.5.852.140 Rp.5.450.523 Rp.401.617 Rp.33.891.525
175 Rp.5.852.140 Rp.5.506.164 Rp.345.976 Rp.28.385.361
176 Rp.5.852.140 Rp.5.562.373 Rp.289.767 Rp.22.822.988
177 Rp.5.852.140 Rp.5.619.155 Rp.232.985 Rp.17.203.833
178 Rp.5.852.140 Rp.5.676.518 Rp.175.622 Rp.11.527.315
179 Rp.5.852.140 Rp.5.734.465 Rp.117.675 Rp.5.792.850
180 Rp.5.852.140 Rp.5.792.850 Rp.59.135 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Disewa
    di Bandung
    Rp17jt/thn
    RUMAH Disewa
    di Bandung
    Rp17jt/thn
    • 2
    • 1
    • 84
    • 40
    Lihat Rincian
    Rp17jt/thn
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 3
    • 2
    • 60
    • 102
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • 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
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt

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