Perumahan marwa residence

rumah islami depok / marwa residence

marwa residence Jl. Prof. Lafran Pane Kelapa Dua, Sukmajaya Depok Jawa Barat

Rp2,37mily
KPR: 19,8jt/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.2.378.780.400 Dana Tunai yang Harus Disiapkan Rp.713.634.120 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.903.024.320 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.19.871.850 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.22.635.698 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.071.902.739
Total Pembayaran
Rp.4.707.591.422,2 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.1.903.024.320
1 Rp.19.871.850 Rp.4.806.241 Rp.15.065.609 Rp.1.898.218.079
2 Rp.19.871.850 Rp.4.844.290 Rp.15.027.560 Rp.1.893.373.789
3 Rp.19.871.850 Rp.4.882.641 Rp.14.989.209 Rp.1.888.491.148
4 Rp.19.871.850 Rp.4.921.295 Rp.14.950.555 Rp.1.883.569.853
5 Rp.19.871.850 Rp.4.960.255 Rp.14.911.595 Rp.1.878.609.598
6 Rp.19.871.850 Rp.4.999.524 Rp.14.872.326 Rp.1.873.610.074
7 Rp.19.871.850 Rp.5.039.104 Rp.14.832.746 Rp.1.868.570.970
8 Rp.19.871.850 Rp.5.078.996 Rp.14.792.854 Rp.1.863.491.974
9 Rp.19.871.850 Rp.5.119.205 Rp.14.752.645 Rp.1.858.372.769
10 Rp.19.871.850 Rp.5.159.732 Rp.14.712.118 Rp.1.853.213.037
11 Rp.19.871.850 Rp.5.200.580 Rp.14.671.270 Rp.1.848.012.457
12 Rp.19.871.850 Rp.5.241.751 Rp.14.630.099 Rp.1.842.770.706
13 Rp.19.871.850 Rp.5.283.249 Rp.14.588.601 Rp.1.837.487.457
14 Rp.19.871.850 Rp.5.325.074 Rp.14.546.776 Rp.1.832.162.383
15 Rp.19.871.850 Rp.5.367.231 Rp.14.504.619 Rp.1.826.795.152
16 Rp.19.871.850 Rp.5.409.722 Rp.14.462.128 Rp.1.821.385.430
17 Rp.19.871.850 Rp.5.452.549 Rp.14.419.301 Rp.1.815.932.881
18 Rp.19.871.850 Rp.5.495.715 Rp.14.376.135 Rp.1.810.437.166
19 Rp.19.871.850 Rp.5.539.222 Rp.14.332.628 Rp.1.804.897.944
20 Rp.19.871.850 Rp.5.583.075 Rp.14.288.775 Rp.1.799.314.869
21 Rp.19.871.850 Rp.5.627.274 Rp.14.244.576 Rp.1.793.687.595
22 Rp.19.871.850 Rp.5.671.823 Rp.14.200.027 Rp.1.788.015.772
23 Rp.19.871.850 Rp.5.716.725 Rp.14.155.125 Rp.1.782.299.047
24 Rp.19.871.850 Rp.5.761.983 Rp.14.109.867 Rp.1.776.537.064
25 Rp.19.871.850 Rp.5.807.598 Rp.14.064.252 Rp.1.770.729.466
26 Rp.19.871.850 Rp.5.853.575 Rp.14.018.275 Rp.1.764.875.891
27 Rp.19.871.850 Rp.5.899.916 Rp.13.971.934 Rp.1.758.975.975
28 Rp.19.871.850 Rp.5.946.624 Rp.13.925.226 Rp.1.753.029.351
29 Rp.19.871.850 Rp.5.993.701 Rp.13.878.149 Rp.1.747.035.650
30 Rp.19.871.850 Rp.6.041.151 Rp.13.830.699 Rp.1.740.994.499
31 Rp.19.871.850 Rp.6.088.977 Rp.13.782.873 Rp.1.734.905.522
32 Rp.19.871.850 Rp.6.137.181 Rp.13.734.669 Rp.1.728.768.341
33 Rp.19.871.850 Rp.6.185.767 Rp.13.686.083 Rp.1.722.582.574
34 Rp.19.871.850 Rp.6.234.738 Rp.13.637.112 Rp.1.716.347.836
35 Rp.19.871.850 Rp.6.284.096 Rp.13.587.754 Rp.1.710.063.740
36 Rp.19.871.850 Rp.6.333.845 Rp.13.538.005 Rp.1.703.729.895
37 Rp.22.635.698 Rp.5.243.455 Rp.17.392.243 Rp.1.698.486.440
38 Rp.22.635.698 Rp.5.296.982 Rp.17.338.716 Rp.1.693.189.458
39 Rp.22.635.698 Rp.5.351.056 Rp.17.284.642 Rp.1.687.838.402
40 Rp.22.635.698 Rp.5.405.681 Rp.17.230.017 Rp.1.682.432.721
41 Rp.22.635.698 Rp.5.460.864 Rp.17.174.834 Rp.1.676.971.857
42 Rp.22.635.698 Rp.5.516.610 Rp.17.119.088 Rp.1.671.455.247
43 Rp.22.635.698 Rp.5.572.926 Rp.17.062.772 Rp.1.665.882.321
44 Rp.22.635.698 Rp.5.629.816 Rp.17.005.882 Rp.1.660.252.505
45 Rp.22.635.698 Rp.5.687.287 Rp.16.948.411 Rp.1.654.565.218
46 Rp.22.635.698 Rp.5.745.345 Rp.16.890.353 Rp.1.648.819.873
47 Rp.22.635.698 Rp.5.803.995 Rp.16.831.703 Rp.1.643.015.878
48 Rp.22.635.698 Rp.5.863.244 Rp.16.772.454 Rp.1.637.152.634
49 Rp.22.635.698 Rp.5.923.098 Rp.16.712.600 Rp.1.631.229.536
50 Rp.22.635.698 Rp.5.983.563 Rp.16.652.135 Rp.1.625.245.973
51 Rp.22.635.698 Rp.6.044.645 Rp.16.591.053 Rp.1.619.201.328
52 Rp.22.635.698 Rp.6.106.351 Rp.16.529.347 Rp.1.613.094.977
53 Rp.22.635.698 Rp.6.168.687 Rp.16.467.011 Rp.1.606.926.290
54 Rp.22.635.698 Rp.6.231.659 Rp.16.404.039 Rp.1.600.694.631
55 Rp.22.635.698 Rp.6.295.274 Rp.16.340.424 Rp.1.594.399.357
56 Rp.22.635.698 Rp.6.359.538 Rp.16.276.160 Rp.1.588.039.819
57 Rp.22.635.698 Rp.6.424.458 Rp.16.211.240 Rp.1.581.615.361
58 Rp.22.635.698 Rp.6.490.041 Rp.16.145.657 Rp.1.575.125.320
59 Rp.22.635.698 Rp.6.556.294 Rp.16.079.404 Rp.1.568.569.026
60 Rp.22.635.698 Rp.6.623.223 Rp.16.012.475 Rp.1.561.945.803
61 Rp.22.635.698 Rp.6.690.835 Rp.15.944.863 Rp.1.555.254.968
62 Rp.22.635.698 Rp.6.759.137 Rp.15.876.561 Rp.1.548.495.831
63 Rp.22.635.698 Rp.6.828.136 Rp.15.807.562 Rp.1.541.667.695
64 Rp.22.635.698 Rp.6.897.840 Rp.15.737.858 Rp.1.534.769.855
65 Rp.22.635.698 Rp.6.968.256 Rp.15.667.442 Rp.1.527.801.599
66 Rp.22.635.698 Rp.7.039.390 Rp.15.596.308 Rp.1.520.762.209
67 Rp.22.635.698 Rp.7.111.250 Rp.15.524.448 Rp.1.513.650.959
68 Rp.22.635.698 Rp.7.183.844 Rp.15.451.854 Rp.1.506.467.115
69 Rp.22.635.698 Rp.7.257.180 Rp.15.378.518 Rp.1.499.209.935
70 Rp.22.635.698 Rp.7.331.263 Rp.15.304.435 Rp.1.491.878.672
71 Rp.22.635.698 Rp.7.406.103 Rp.15.229.595 Rp.1.484.472.569
72 Rp.22.635.698 Rp.7.481.707 Rp.15.153.991 Rp.1.476.990.862
73 Rp.22.635.698 Rp.7.558.083 Rp.15.077.615 Rp.1.469.432.779
74 Rp.22.635.698 Rp.7.635.238 Rp.15.000.460 Rp.1.461.797.541
75 Rp.22.635.698 Rp.7.713.181 Rp.14.922.517 Rp.1.454.084.360
76 Rp.22.635.698 Rp.7.791.920 Rp.14.843.778 Rp.1.446.292.440
77 Rp.22.635.698 Rp.7.871.463 Rp.14.764.235 Rp.1.438.420.977
78 Rp.22.635.698 Rp.7.951.817 Rp.14.683.881 Rp.1.430.469.160
79 Rp.22.635.698 Rp.8.032.992 Rp.14.602.706 Rp.1.422.436.168
80 Rp.22.635.698 Rp.8.114.995 Rp.14.520.703 Rp.1.414.321.173
81 Rp.22.635.698 Rp.8.197.836 Rp.14.437.862 Rp.1.406.123.337
82 Rp.22.635.698 Rp.8.281.522 Rp.14.354.176 Rp.1.397.841.815
83 Rp.22.635.698 Rp.8.366.063 Rp.14.269.635 Rp.1.389.475.752
84 Rp.22.635.698 Rp.8.451.466 Rp.14.184.232 Rp.1.381.024.286
85 Rp.22.635.698 Rp.8.537.742 Rp.14.097.956 Rp.1.372.486.544
86 Rp.22.635.698 Rp.8.624.898 Rp.14.010.800 Rp.1.363.861.646
87 Rp.22.635.698 Rp.8.712.944 Rp.13.922.754 Rp.1.355.148.702
88 Rp.22.635.698 Rp.8.801.888 Rp.13.833.810 Rp.1.346.346.814
89 Rp.22.635.698 Rp.8.891.741 Rp.13.743.957 Rp.1.337.455.073
90 Rp.22.635.698 Rp.8.982.511 Rp.13.653.187 Rp.1.328.472.562
91 Rp.22.635.698 Rp.9.074.207 Rp.13.561.491 Rp.1.319.398.355
92 Rp.22.635.698 Rp.9.166.840 Rp.13.468.858 Rp.1.310.231.515
93 Rp.22.635.698 Rp.9.260.418 Rp.13.375.280 Rp.1.300.971.097
94 Rp.22.635.698 Rp.9.354.951 Rp.13.280.747 Rp.1.291.616.146
95 Rp.22.635.698 Rp.9.450.450 Rp.13.185.248 Rp.1.282.165.696
96 Rp.22.635.698 Rp.9.546.923 Rp.13.088.775 Rp.1.272.618.773
97 Rp.22.635.698 Rp.9.644.381 Rp.12.991.317 Rp.1.262.974.392
98 Rp.22.635.698 Rp.9.742.834 Rp.12.892.864 Rp.1.253.231.558
99 Rp.22.635.698 Rp.9.842.293 Rp.12.793.405 Rp.1.243.389.265
100 Rp.22.635.698 Rp.9.942.766 Rp.12.692.932 Rp.1.233.446.499
101 Rp.22.635.698 Rp.10.044.265 Rp.12.591.433 Rp.1.223.402.234
102 Rp.22.635.698 Rp.10.146.800 Rp.12.488.898 Rp.1.213.255.434
103 Rp.22.635.698 Rp.10.250.382 Rp.12.385.316 Rp.1.203.005.052
104 Rp.22.635.698 Rp.10.355.021 Rp.12.280.677 Rp.1.192.650.031
105 Rp.22.635.698 Rp.10.460.729 Rp.12.174.969 Rp.1.182.189.302
106 Rp.22.635.698 Rp.10.567.516 Rp.12.068.182 Rp.1.171.621.786
107 Rp.22.635.698 Rp.10.675.392 Rp.11.960.306 Rp.1.160.946.394
108 Rp.22.635.698 Rp.10.784.370 Rp.11.851.328 Rp.1.150.162.024
109 Rp.22.635.698 Rp.10.894.461 Rp.11.741.237 Rp.1.139.267.563
110 Rp.22.635.698 Rp.11.005.675 Rp.11.630.023 Rp.1.128.261.888
111 Rp.22.635.698 Rp.11.118.025 Rp.11.517.673 Rp.1.117.143.863
112 Rp.22.635.698 Rp.11.231.521 Rp.11.404.177 Rp.1.105.912.342
113 Rp.22.635.698 Rp.11.346.176 Rp.11.289.522 Rp.1.094.566.166
114 Rp.22.635.698 Rp.11.462.002 Rp.11.173.696 Rp.1.083.104.164
115 Rp.22.635.698 Rp.11.579.010 Rp.11.056.688 Rp.1.071.525.154
116 Rp.22.635.698 Rp.11.697.212 Rp.10.938.486 Rp.1.059.827.942
117 Rp.22.635.698 Rp.11.816.621 Rp.10.819.077 Rp.1.048.011.321
118 Rp.22.635.698 Rp.11.937.249 Rp.10.698.449 Rp.1.036.074.072
119 Rp.22.635.698 Rp.12.059.109 Rp.10.576.589 Rp.1.024.014.963
120 Rp.22.635.698 Rp.12.182.212 Rp.10.453.486 Rp.1.011.832.751
121 Rp.22.635.698 Rp.12.306.572 Rp.10.329.126 Rp.999.526.179
122 Rp.22.635.698 Rp.12.432.202 Rp.10.203.496 Rp.987.093.977
123 Rp.22.635.698 Rp.12.559.114 Rp.10.076.584 Rp.974.534.863
124 Rp.22.635.698 Rp.12.687.321 Rp.9.948.377 Rp.961.847.542
125 Rp.22.635.698 Rp.12.816.838 Rp.9.818.860 Rp.949.030.704
126 Rp.22.635.698 Rp.12.947.676 Rp.9.688.022 Rp.936.083.028
127 Rp.22.635.698 Rp.13.079.850 Rp.9.555.848 Rp.923.003.178
128 Rp.22.635.698 Rp.13.213.374 Rp.9.422.324 Rp.909.789.804
129 Rp.22.635.698 Rp.13.348.260 Rp.9.287.438 Rp.896.441.544
130 Rp.22.635.698 Rp.13.484.524 Rp.9.151.174 Rp.882.957.020
131 Rp.22.635.698 Rp.13.622.178 Rp.9.013.520 Rp.869.334.842
132 Rp.22.635.698 Rp.13.761.238 Rp.8.874.460 Rp.855.573.604
133 Rp.22.635.698 Rp.13.901.717 Rp.8.733.981 Rp.841.671.887
134 Rp.22.635.698 Rp.14.043.631 Rp.8.592.067 Rp.827.628.256
135 Rp.22.635.698 Rp.14.186.993 Rp.8.448.705 Rp.813.441.263
136 Rp.22.635.698 Rp.14.331.818 Rp.8.303.880 Rp.799.109.445
137 Rp.22.635.698 Rp.14.478.122 Rp.8.157.576 Rp.784.631.323
138 Rp.22.635.698 Rp.14.625.920 Rp.8.009.778 Rp.770.005.403
139 Rp.22.635.698 Rp.14.775.226 Rp.7.860.472 Rp.755.230.177
140 Rp.22.635.698 Rp.14.926.057 Rp.7.709.641 Rp.740.304.120
141 Rp.22.635.698 Rp.15.078.427 Rp.7.557.271 Rp.725.225.693
142 Rp.22.635.698 Rp.15.232.352 Rp.7.403.346 Rp.709.993.341
143 Rp.22.635.698 Rp.15.387.849 Rp.7.247.849 Rp.694.605.492
144 Rp.22.635.698 Rp.15.544.934 Rp.7.090.764 Rp.679.060.558
145 Rp.22.635.698 Rp.15.703.621 Rp.6.932.077 Rp.663.356.937
146 Rp.22.635.698 Rp.15.863.929 Rp.6.771.769 Rp.647.493.008
147 Rp.22.635.698 Rp.16.025.874 Rp.6.609.824 Rp.631.467.134
148 Rp.22.635.698 Rp.16.189.471 Rp.6.446.227 Rp.615.277.663
149 Rp.22.635.698 Rp.16.354.739 Rp.6.280.959 Rp.598.922.924
150 Rp.22.635.698 Rp.16.521.693 Rp.6.114.005 Rp.582.401.231
151 Rp.22.635.698 Rp.16.690.352 Rp.5.945.346 Rp.565.710.879
152 Rp.22.635.698 Rp.16.860.733 Rp.5.774.965 Rp.548.850.146
153 Rp.22.635.698 Rp.17.032.853 Rp.5.602.845 Rp.531.817.293
154 Rp.22.635.698 Rp.17.206.730 Rp.5.428.968 Rp.514.610.563
155 Rp.22.635.698 Rp.17.382.382 Rp.5.253.316 Rp.497.228.181
156 Rp.22.635.698 Rp.17.559.827 Rp.5.075.871 Rp.479.668.354
157 Rp.22.635.698 Rp.17.739.084 Rp.4.896.614 Rp.461.929.270
158 Rp.22.635.698 Rp.17.920.170 Rp.4.715.528 Rp.444.009.100
159 Rp.22.635.698 Rp.18.103.105 Rp.4.532.593 Rp.425.905.995
160 Rp.22.635.698 Rp.18.287.908 Rp.4.347.790 Rp.407.618.087
161 Rp.22.635.698 Rp.18.474.597 Rp.4.161.101 Rp.389.143.490
162 Rp.22.635.698 Rp.18.663.192 Rp.3.972.506 Rp.370.480.298
163 Rp.22.635.698 Rp.18.853.712 Rp.3.781.986 Rp.351.626.586
164 Rp.22.635.698 Rp.19.046.177 Rp.3.589.521 Rp.332.580.409
165 Rp.22.635.698 Rp.19.240.606 Rp.3.395.092 Rp.313.339.803
166 Rp.22.635.698 Rp.19.437.021 Rp.3.198.677 Rp.293.902.782
167 Rp.22.635.698 Rp.19.635.440 Rp.3.000.258 Rp.274.267.342
168 Rp.22.635.698 Rp.19.835.886 Rp.2.799.812 Rp.254.431.456
169 Rp.22.635.698 Rp.20.038.377 Rp.2.597.321 Rp.234.393.079
170 Rp.22.635.698 Rp.20.242.935 Rp.2.392.763 Rp.214.150.144
171 Rp.22.635.698 Rp.20.449.582 Rp.2.186.116 Rp.193.700.562
172 Rp.22.635.698 Rp.20.658.338 Rp.1.977.360 Rp.173.042.224
173 Rp.22.635.698 Rp.20.869.225 Rp.1.766.473 Rp.152.172.999
174 Rp.22.635.698 Rp.21.082.265 Rp.1.553.433 Rp.131.090.734
175 Rp.22.635.698 Rp.21.297.480 Rp.1.338.218 Rp.109.793.254
176 Rp.22.635.698 Rp.21.514.892 Rp.1.120.806 Rp.88.278.362
177 Rp.22.635.698 Rp.21.734.523 Rp.901.175 Rp.66.543.839
178 Rp.22.635.698 Rp.21.956.396 Rp.679.302 Rp.44.587.443
179 Rp.22.635.698 Rp.22.180.535 Rp.455.163 Rp.22.406.908
180 Rp.22.635.698 Rp.22.406.908 Rp.228.737 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp1,2mily
    RUMAH Dijual
    di Depok
    Rp1,2mily
    • 2
    • 2
    • 256
    • 150
    Lihat Rincian
    Rp1,2mily
  • TANAH Dijual
    di Depok
    Rp63mily
    TANAH Dijual
    di Depok
    Rp63mily
    • 18000
    Lihat Rincian
    Rp63mily
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    Terjual
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 3
    • 2
    • 187
    • 130
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Depok
    Rp650jt
    RUMAH Dijual
    di Depok
    Rp650jt
    • 2
    • 2
    • 90
    • 60
    Lihat Rincian
    Rp650jt
  • TANAH Dijual
    di Depok
    Rp600jt
    TANAH Dijual
    di Depok
    Rp600jt
    • 200
    Lihat Rincian
    Rp600jt
  • RUMAH Dijual
    di Depok
    Rp513jt
    RUMAH Dijual
    di Depok
    Rp513jt
    • 2
    • 1
    • 90
    • 45
    Lihat Rincian
    Rp513jt
  • RUMAH Dijual
    di Depok
    Rp440jt
    RUMAH Dijual
    di Depok
    Rp440jt
    • 2
    • 2
    • 60
    • 45
    Lihat Rincian
    Rp440jt
  • RUMAH Disewa
    di Depok
    Rp20jt/thn
    RUMAH Disewa
    di Depok
    Rp20jt/thn
    • 2
    • 2
    • 90
    • 60
    Lihat Rincian
    Rp20jt/thn

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