dijual rumah puri indah murah cantik mewah bu jakarta barat jarang ada

puri indah puri indah Jakarta Barat Jakarta

Rp6,9mily
Bisa Nego
KPR: 57,6jt/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.6.900.000.000 Dana Tunai yang Harus Disiapkan Rp.2.070.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.5.520.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.57.641.202 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.65.658.149 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.009.856.550
Total Pembayaran
Rp.13.655.056.550 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.5.520.000.000
1 Rp.57.641.202 Rp.13.941.202 Rp.43.700.000 Rp.5.506.058.798
2 Rp.57.641.202 Rp.14.051.570 Rp.43.589.632 Rp.5.492.007.228
3 Rp.57.641.202 Rp.14.162.811 Rp.43.478.391 Rp.5.477.844.417
4 Rp.57.641.202 Rp.14.274.934 Rp.43.366.268 Rp.5.463.569.483
5 Rp.57.641.202 Rp.14.387.944 Rp.43.253.258 Rp.5.449.181.539
6 Rp.57.641.202 Rp.14.501.848 Rp.43.139.354 Rp.5.434.679.691
7 Rp.57.641.202 Rp.14.616.654 Rp.43.024.548 Rp.5.420.063.037
8 Rp.57.641.202 Rp.14.732.370 Rp.42.908.832 Rp.5.405.330.667
9 Rp.57.641.202 Rp.14.849.001 Rp.42.792.201 Rp.5.390.481.666
10 Rp.57.641.202 Rp.14.966.555 Rp.42.674.647 Rp.5.375.515.111
11 Rp.57.641.202 Rp.15.085.041 Rp.42.556.161 Rp.5.360.430.070
12 Rp.57.641.202 Rp.15.204.464 Rp.42.436.738 Rp.5.345.225.606
13 Rp.57.641.202 Rp.15.324.833 Rp.42.316.369 Rp.5.329.900.773
14 Rp.57.641.202 Rp.15.446.154 Rp.42.195.048 Rp.5.314.454.619
15 Rp.57.641.202 Rp.15.568.436 Rp.42.072.766 Rp.5.298.886.183
16 Rp.57.641.202 Rp.15.691.686 Rp.41.949.516 Rp.5.283.194.497
17 Rp.57.641.202 Rp.15.815.912 Rp.41.825.290 Rp.5.267.378.585
18 Rp.57.641.202 Rp.15.941.122 Rp.41.700.080 Rp.5.251.437.463
19 Rp.57.641.202 Rp.16.067.322 Rp.41.573.880 Rp.5.235.370.141
20 Rp.57.641.202 Rp.16.194.522 Rp.41.446.680 Rp.5.219.175.619
21 Rp.57.641.202 Rp.16.322.728 Rp.41.318.474 Rp.5.202.852.891
22 Rp.57.641.202 Rp.16.451.950 Rp.41.189.252 Rp.5.186.400.941
23 Rp.57.641.202 Rp.16.582.195 Rp.41.059.007 Rp.5.169.818.746
24 Rp.57.641.202 Rp.16.713.470 Rp.40.927.732 Rp.5.153.105.276
25 Rp.57.641.202 Rp.16.845.785 Rp.40.795.417 Rp.5.136.259.491
26 Rp.57.641.202 Rp.16.979.148 Rp.40.662.054 Rp.5.119.280.343
27 Rp.57.641.202 Rp.17.113.566 Rp.40.527.636 Rp.5.102.166.777
28 Rp.57.641.202 Rp.17.249.048 Rp.40.392.154 Rp.5.084.917.729
29 Rp.57.641.202 Rp.17.385.603 Rp.40.255.599 Rp.5.067.532.126
30 Rp.57.641.202 Rp.17.523.239 Rp.40.117.963 Rp.5.050.008.887
31 Rp.57.641.202 Rp.17.661.965 Rp.39.979.237 Rp.5.032.346.922
32 Rp.57.641.202 Rp.17.801.789 Rp.39.839.413 Rp.5.014.545.133
33 Rp.57.641.202 Rp.17.942.720 Rp.39.698.482 Rp.4.996.602.413
34 Rp.57.641.202 Rp.18.084.766 Rp.39.556.436 Rp.4.978.517.647
35 Rp.57.641.202 Rp.18.227.937 Rp.39.413.265 Rp.4.960.289.710
36 Rp.57.641.202 Rp.18.372.242 Rp.39.268.960 Rp.4.941.917.468
37 Rp.65.658.149 Rp.15.209.408 Rp.50.448.741 Rp.4.926.708.060
38 Rp.65.658.149 Rp.15.364.671 Rp.50.293.478 Rp.4.911.343.389
39 Rp.65.658.149 Rp.15.521.519 Rp.50.136.630 Rp.4.895.821.870
40 Rp.65.658.149 Rp.15.679.967 Rp.49.978.182 Rp.4.880.141.903
41 Rp.65.658.149 Rp.15.840.034 Rp.49.818.115 Rp.4.864.301.869
42 Rp.65.658.149 Rp.16.001.734 Rp.49.656.415 Rp.4.848.300.135
43 Rp.65.658.149 Rp.16.165.085 Rp.49.493.064 Rp.4.832.135.050
44 Rp.65.658.149 Rp.16.330.104 Rp.49.328.045 Rp.4.815.804.946
45 Rp.65.658.149 Rp.16.496.807 Rp.49.161.342 Rp.4.799.308.139
46 Rp.65.658.149 Rp.16.665.212 Rp.48.992.937 Rp.4.782.642.927
47 Rp.65.658.149 Rp.16.835.336 Rp.48.822.813 Rp.4.765.807.591
48 Rp.65.658.149 Rp.17.007.197 Rp.48.650.952 Rp.4.748.800.394
49 Rp.65.658.149 Rp.17.180.812 Rp.48.477.337 Rp.4.731.619.582
50 Rp.65.658.149 Rp.17.356.199 Rp.48.301.950 Rp.4.714.263.383
51 Rp.65.658.149 Rp.17.533.377 Rp.48.124.772 Rp.4.696.730.006
52 Rp.65.658.149 Rp.17.712.364 Rp.47.945.785 Rp.4.679.017.642
53 Rp.65.658.149 Rp.17.893.177 Rp.47.764.972 Rp.4.661.124.465
54 Rp.65.658.149 Rp.18.075.837 Rp.47.582.312 Rp.4.643.048.628
55 Rp.65.658.149 Rp.18.260.361 Rp.47.397.788 Rp.4.624.788.267
56 Rp.65.658.149 Rp.18.446.769 Rp.47.211.380 Rp.4.606.341.498
57 Rp.65.658.149 Rp.18.635.080 Rp.47.023.069 Rp.4.587.706.418
58 Rp.65.658.149 Rp.18.825.313 Rp.46.832.836 Rp.4.568.881.105
59 Rp.65.658.149 Rp.19.017.488 Rp.46.640.661 Rp.4.549.863.617
60 Rp.65.658.149 Rp.19.211.625 Rp.46.446.524 Rp.4.530.651.992
61 Rp.65.658.149 Rp.19.407.743 Rp.46.250.406 Rp.4.511.244.249
62 Rp.65.658.149 Rp.19.605.864 Rp.46.052.285 Rp.4.491.638.385
63 Rp.65.658.149 Rp.19.806.007 Rp.45.852.142 Rp.4.471.832.378
64 Rp.65.658.149 Rp.20.008.193 Rp.45.649.956 Rp.4.451.824.185
65 Rp.65.658.149 Rp.20.212.444 Rp.45.445.705 Rp.4.431.611.741
66 Rp.65.658.149 Rp.20.418.779 Rp.45.239.370 Rp.4.411.192.962
67 Rp.65.658.149 Rp.20.627.221 Rp.45.030.928 Rp.4.390.565.741
68 Rp.65.658.149 Rp.20.837.790 Rp.44.820.359 Rp.4.369.727.951
69 Rp.65.658.149 Rp.21.050.510 Rp.44.607.639 Rp.4.348.677.441
70 Rp.65.658.149 Rp.21.265.400 Rp.44.392.749 Rp.4.327.412.041
71 Rp.65.658.149 Rp.21.482.484 Rp.44.175.665 Rp.4.305.929.557
72 Rp.65.658.149 Rp.21.701.785 Rp.43.956.364 Rp.4.284.227.772
73 Rp.65.658.149 Rp.21.923.324 Rp.43.734.825 Rp.4.262.304.448
74 Rp.65.658.149 Rp.22.147.124 Rp.43.511.025 Rp.4.240.157.324
75 Rp.65.658.149 Rp.22.373.210 Rp.43.284.939 Rp.4.217.784.114
76 Rp.65.658.149 Rp.22.601.603 Rp.43.056.546 Rp.4.195.182.511
77 Rp.65.658.149 Rp.22.832.328 Rp.42.825.821 Rp.4.172.350.183
78 Rp.65.658.149 Rp.23.065.408 Rp.42.592.741 Rp.4.149.284.775
79 Rp.65.658.149 Rp.23.300.867 Rp.42.357.282 Rp.4.125.983.908
80 Rp.65.658.149 Rp.23.538.730 Rp.42.119.419 Rp.4.102.445.178
81 Rp.65.658.149 Rp.23.779.021 Rp.41.879.128 Rp.4.078.666.157
82 Rp.65.658.149 Rp.24.021.765 Rp.41.636.384 Rp.4.054.644.392
83 Rp.65.658.149 Rp.24.266.987 Rp.41.391.162 Rp.4.030.377.405
84 Rp.65.658.149 Rp.24.514.713 Rp.41.143.436 Rp.4.005.862.692
85 Rp.65.658.149 Rp.24.764.967 Rp.40.893.182 Rp.3.981.097.725
86 Rp.65.658.149 Rp.25.017.776 Rp.40.640.373 Rp.3.956.079.949
87 Rp.65.658.149 Rp.25.273.166 Rp.40.384.983 Rp.3.930.806.783
88 Rp.65.658.149 Rp.25.531.163 Rp.40.126.986 Rp.3.905.275.620
89 Rp.65.658.149 Rp.25.791.794 Rp.39.866.355 Rp.3.879.483.826
90 Rp.65.658.149 Rp.26.055.085 Rp.39.603.064 Rp.3.853.428.741
91 Rp.65.658.149 Rp.26.321.064 Rp.39.337.085 Rp.3.827.107.677
92 Rp.65.658.149 Rp.26.589.758 Rp.39.068.391 Rp.3.800.517.919
93 Rp.65.658.149 Rp.26.861.195 Rp.38.796.954 Rp.3.773.656.724
94 Rp.65.658.149 Rp.27.135.403 Rp.38.522.746 Rp.3.746.521.321
95 Rp.65.658.149 Rp.27.412.411 Rp.38.245.738 Rp.3.719.108.910
96 Rp.65.658.149 Rp.27.692.246 Rp.37.965.903 Rp.3.691.416.664
97 Rp.65.658.149 Rp.27.974.937 Rp.37.683.212 Rp.3.663.441.727
98 Rp.65.658.149 Rp.28.260.515 Rp.37.397.634 Rp.3.635.181.212
99 Rp.65.658.149 Rp.28.549.007 Rp.37.109.142 Rp.3.606.632.205
100 Rp.65.658.149 Rp.28.840.445 Rp.36.817.704 Rp.3.577.791.760
101 Rp.65.658.149 Rp.29.134.858 Rp.36.523.291 Rp.3.548.656.902
102 Rp.65.658.149 Rp.29.432.276 Rp.36.225.873 Rp.3.519.224.626
103 Rp.65.658.149 Rp.29.732.731 Rp.35.925.418 Rp.3.489.491.895
104 Rp.65.658.149 Rp.30.036.253 Rp.35.621.896 Rp.3.459.455.642
105 Rp.65.658.149 Rp.30.342.873 Rp.35.315.276 Rp.3.429.112.769
106 Rp.65.658.149 Rp.30.652.623 Rp.35.005.526 Rp.3.398.460.146
107 Rp.65.658.149 Rp.30.965.535 Rp.34.692.614 Rp.3.367.494.611
108 Rp.65.658.149 Rp.31.281.642 Rp.34.376.507 Rp.3.336.212.969
109 Rp.65.658.149 Rp.31.600.975 Rp.34.057.174 Rp.3.304.611.994
110 Rp.65.658.149 Rp.31.923.568 Rp.33.734.581 Rp.3.272.688.426
111 Rp.65.658.149 Rp.32.249.455 Rp.33.408.694 Rp.3.240.438.971
112 Rp.65.658.149 Rp.32.578.668 Rp.33.079.481 Rp.3.207.860.303
113 Rp.65.658.149 Rp.32.911.242 Rp.32.746.907 Rp.3.174.949.061
114 Rp.65.658.149 Rp.33.247.211 Rp.32.410.938 Rp.3.141.701.850
115 Rp.65.658.149 Rp.33.586.609 Rp.32.071.540 Rp.3.108.115.241
116 Rp.65.658.149 Rp.33.929.473 Rp.31.728.676 Rp.3.074.185.768
117 Rp.65.658.149 Rp.34.275.836 Rp.31.382.313 Rp.3.039.909.932
118 Rp.65.658.149 Rp.34.625.735 Rp.31.032.414 Rp.3.005.284.197
119 Rp.65.658.149 Rp.34.979.206 Rp.30.678.943 Rp.2.970.304.991
120 Rp.65.658.149 Rp.35.336.286 Rp.30.321.863 Rp.2.934.968.705
121 Rp.65.658.149 Rp.35.697.010 Rp.29.961.139 Rp.2.899.271.695
122 Rp.65.658.149 Rp.36.061.417 Rp.29.596.732 Rp.2.863.210.278
123 Rp.65.658.149 Rp.36.429.544 Rp.29.228.605 Rp.2.826.780.734
124 Rp.65.658.149 Rp.36.801.429 Rp.28.856.720 Rp.2.789.979.305
125 Rp.65.658.149 Rp.37.177.110 Rp.28.481.039 Rp.2.752.802.195
126 Rp.65.658.149 Rp.37.556.627 Rp.28.101.522 Rp.2.715.245.568
127 Rp.65.658.149 Rp.37.940.017 Rp.27.718.132 Rp.2.677.305.551
128 Rp.65.658.149 Rp.38.327.322 Rp.27.330.827 Rp.2.638.978.229
129 Rp.65.658.149 Rp.38.718.580 Rp.26.939.569 Rp.2.600.259.649
130 Rp.65.658.149 Rp.39.113.832 Rp.26.544.317 Rp.2.561.145.817
131 Rp.65.658.149 Rp.39.513.119 Rp.26.145.030 Rp.2.521.632.698
132 Rp.65.658.149 Rp.39.916.482 Rp.25.741.667 Rp.2.481.716.216
133 Rp.65.658.149 Rp.40.323.963 Rp.25.334.186 Rp.2.441.392.253
134 Rp.65.658.149 Rp.40.735.603 Rp.24.922.546 Rp.2.400.656.650
135 Rp.65.658.149 Rp.41.151.446 Rp.24.506.703 Rp.2.359.505.204
136 Rp.65.658.149 Rp.41.571.533 Rp.24.086.616 Rp.2.317.933.671
137 Rp.65.658.149 Rp.41.995.909 Rp.23.662.240 Rp.2.275.937.762
138 Rp.65.658.149 Rp.42.424.618 Rp.23.233.531 Rp.2.233.513.144
139 Rp.65.658.149 Rp.42.857.702 Rp.22.800.447 Rp.2.190.655.442
140 Rp.65.658.149 Rp.43.295.208 Rp.22.362.941 Rp.2.147.360.234
141 Rp.65.658.149 Rp.43.737.180 Rp.21.920.969 Rp.2.103.623.054
142 Rp.65.658.149 Rp.44.183.664 Rp.21.474.485 Rp.2.059.439.390
143 Rp.65.658.149 Rp.44.634.705 Rp.21.023.444 Rp.2.014.804.685
144 Rp.65.658.149 Rp.45.090.351 Rp.20.567.798 Rp.1.969.714.334
145 Rp.65.658.149 Rp.45.550.649 Rp.20.107.500 Rp.1.924.163.685
146 Rp.65.658.149 Rp.46.015.645 Rp.19.642.504 Rp.1.878.148.040
147 Rp.65.658.149 Rp.46.485.388 Rp.19.172.761 Rp.1.831.662.652
148 Rp.65.658.149 Rp.46.959.926 Rp.18.698.223 Rp.1.784.702.726
149 Rp.65.658.149 Rp.47.439.309 Rp.18.218.840 Rp.1.737.263.417
150 Rp.65.658.149 Rp.47.923.585 Rp.17.734.564 Rp.1.689.339.832
151 Rp.65.658.149 Rp.48.412.805 Rp.17.245.344 Rp.1.640.927.027
152 Rp.65.658.149 Rp.48.907.019 Rp.16.751.130 Rp.1.592.020.008
153 Rp.65.658.149 Rp.49.406.278 Rp.16.251.871 Rp.1.542.613.730
154 Rp.65.658.149 Rp.49.910.634 Rp.15.747.515 Rp.1.492.703.096
155 Rp.65.658.149 Rp.50.420.138 Rp.15.238.011 Rp.1.442.282.958
156 Rp.65.658.149 Rp.50.934.844 Rp.14.723.305 Rp.1.391.348.114
157 Rp.65.658.149 Rp.51.454.804 Rp.14.203.345 Rp.1.339.893.310
158 Rp.65.658.149 Rp.51.980.071 Rp.13.678.078 Rp.1.287.913.239
159 Rp.65.658.149 Rp.52.510.701 Rp.13.147.448 Rp.1.235.402.538
160 Rp.65.658.149 Rp.53.046.748 Rp.12.611.401 Rp.1.182.355.790
161 Rp.65.658.149 Rp.53.588.267 Rp.12.069.882 Rp.1.128.767.523
162 Rp.65.658.149 Rp.54.135.314 Rp.11.522.835 Rp.1.074.632.209
163 Rp.65.658.149 Rp.54.687.945 Rp.10.970.204 Rp.1.019.944.264
164 Rp.65.658.149 Rp.55.246.218 Rp.10.411.931 Rp.964.698.046
165 Rp.65.658.149 Rp.55.810.190 Rp.9.847.959 Rp.908.887.856
166 Rp.65.658.149 Rp.56.379.919 Rp.9.278.230 Rp.852.507.937
167 Rp.65.658.149 Rp.56.955.464 Rp.8.702.685 Rp.795.552.473
168 Rp.65.658.149 Rp.57.536.884 Rp.8.121.265 Rp.738.015.589
169 Rp.65.658.149 Rp.58.124.240 Rp.7.533.909 Rp.679.891.349
170 Rp.65.658.149 Rp.58.717.591 Rp.6.940.558 Rp.621.173.758
171 Rp.65.658.149 Rp.59.317.000 Rp.6.341.149 Rp.561.856.758
172 Rp.65.658.149 Rp.59.922.528 Rp.5.735.621 Rp.501.934.230
173 Rp.65.658.149 Rp.60.534.237 Rp.5.123.912 Rp.441.399.993
174 Rp.65.658.149 Rp.61.152.191 Rp.4.505.958 Rp.380.247.802
175 Rp.65.658.149 Rp.61.776.453 Rp.3.881.696 Rp.318.471.349
176 Rp.65.658.149 Rp.62.407.087 Rp.3.251.062 Rp.256.064.262
177 Rp.65.658.149 Rp.63.044.160 Rp.2.613.989 Rp.193.020.102
178 Rp.65.658.149 Rp.63.687.735 Rp.1.970.414 Rp.129.332.367
179 Rp.65.658.149 Rp.64.337.881 Rp.1.320.268 Rp.64.994.486
180 Rp.65.658.149 Rp.64.994.486 Rp.663.485 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp17jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp17jt/thn
    • 2
    • 1
    • 35
    Lihat Rincian
    Rp17jt/thn
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,37mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,37mily
    • 3
    • 3
    • 45
    • 110
    Lihat Rincian
    Rp1,37mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,1mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,1mily
    • 2
    • 1
    • 60
    • 87
    Lihat Rincian
    Rp1,1mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp8,1mily
    RUMAH Dijual
    di Jakarta Barat
    Rp8,1mily
    • 4
    • 4
    • 300
    • 500
    Lihat Rincian
    Rp8,1mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp3,2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp3,2mily
    • 4
    • 4
    • 120
    • 300
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    • 6
    • 6
    • 801
    • 500
    Lihat Rincian
    Rp10mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    • 8
    • 8
    • 6602
    • 2651
    Lihat Rincian
    Rp33mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp3,6jt/bln
    APARTEMEN Disewa
    di Jakarta Barat
    Rp3,6jt/bln
    • 2
    • 1
    • 45
    Lihat Rincian
    Rp3,6jt/bln

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