Dijual Rumah di Rajawali Selatan, Jakarta Pusat

Rajawali Selatan Gunung Sahari Utara Jakarta Pusat Jakarta

Rp16mily
Bisa Nego
KPR: 133jt/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.16.000.000.000 Dana Tunai yang Harus Disiapkan Rp.4.800.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.12.800.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.133.660.759 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.152.250.779 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.13.935.899.412
Total Pembayaran
Rp.31.663.899.412 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.12.800.000.000
1 Rp.133.660.759 Rp.32.327.426 Rp.101.333.333 Rp.12.767.672.574
2 Rp.133.660.759 Rp.32.583.351 Rp.101.077.408 Rp.12.735.089.223
3 Rp.133.660.759 Rp.32.841.303 Rp.100.819.456 Rp.12.702.247.920
4 Rp.133.660.759 Rp.33.101.296 Rp.100.559.463 Rp.12.669.146.624
5 Rp.133.660.759 Rp.33.363.348 Rp.100.297.411 Rp.12.635.783.276
6 Rp.133.660.759 Rp.33.627.475 Rp.100.033.284 Rp.12.602.155.801
7 Rp.133.660.759 Rp.33.893.692 Rp.99.767.067 Rp.12.568.262.109
8 Rp.133.660.759 Rp.34.162.017 Rp.99.498.742 Rp.12.534.100.092
9 Rp.133.660.759 Rp.34.432.467 Rp.99.228.292 Rp.12.499.667.625
10 Rp.133.660.759 Rp.34.705.057 Rp.98.955.702 Rp.12.464.962.568
11 Rp.133.660.759 Rp.34.979.805 Rp.98.680.954 Rp.12.429.982.763
12 Rp.133.660.759 Rp.35.256.729 Rp.98.404.030 Rp.12.394.726.034
13 Rp.133.660.759 Rp.35.535.845 Rp.98.124.914 Rp.12.359.190.189
14 Rp.133.660.759 Rp.35.817.170 Rp.97.843.589 Rp.12.323.373.019
15 Rp.133.660.759 Rp.36.100.723 Rp.97.560.036 Rp.12.287.272.296
16 Rp.133.660.759 Rp.36.386.520 Rp.97.274.239 Rp.12.250.885.776
17 Rp.133.660.759 Rp.36.674.580 Rp.96.986.179 Rp.12.214.211.196
18 Rp.133.660.759 Rp.36.964.920 Rp.96.695.839 Rp.12.177.246.276
19 Rp.133.660.759 Rp.37.257.559 Rp.96.403.200 Rp.12.139.988.717
20 Rp.133.660.759 Rp.37.552.515 Rp.96.108.244 Rp.12.102.436.202
21 Rp.133.660.759 Rp.37.849.806 Rp.95.810.953 Rp.12.064.586.396
22 Rp.133.660.759 Rp.38.149.450 Rp.95.511.309 Rp.12.026.436.946
23 Rp.133.660.759 Rp.38.451.467 Rp.95.209.292 Rp.11.987.985.479
24 Rp.133.660.759 Rp.38.755.874 Rp.94.904.885 Rp.11.949.229.605
25 Rp.133.660.759 Rp.39.062.691 Rp.94.598.068 Rp.11.910.166.914
26 Rp.133.660.759 Rp.39.371.938 Rp.94.288.821 Rp.11.870.794.976
27 Rp.133.660.759 Rp.39.683.632 Rp.93.977.127 Rp.11.831.111.344
28 Rp.133.660.759 Rp.39.997.794 Rp.93.662.965 Rp.11.791.113.550
29 Rp.133.660.759 Rp.40.314.443 Rp.93.346.316 Rp.11.750.799.107
30 Rp.133.660.759 Rp.40.633.599 Rp.93.027.160 Rp.11.710.165.508
31 Rp.133.660.759 Rp.40.955.282 Rp.92.705.477 Rp.11.669.210.226
32 Rp.133.660.759 Rp.41.279.511 Rp.92.381.248 Rp.11.627.930.715
33 Rp.133.660.759 Rp.41.606.308 Rp.92.054.451 Rp.11.586.324.407
34 Rp.133.660.759 Rp.41.935.691 Rp.91.725.068 Rp.11.544.388.716
35 Rp.133.660.759 Rp.42.267.682 Rp.91.393.077 Rp.11.502.121.034
36 Rp.133.660.759 Rp.42.602.301 Rp.91.058.458 Rp.11.459.518.733
37 Rp.152.250.779 Rp.35.268.192 Rp.116.982.587 Rp.11.424.250.541
38 Rp.152.250.779 Rp.35.628.221 Rp.116.622.558 Rp.11.388.622.320
39 Rp.152.250.779 Rp.35.991.926 Rp.116.258.853 Rp.11.352.630.394
40 Rp.152.250.779 Rp.36.359.344 Rp.115.891.435 Rp.11.316.271.050
41 Rp.152.250.779 Rp.36.730.512 Rp.115.520.267 Rp.11.279.540.538
42 Rp.152.250.779 Rp.37.105.469 Rp.115.145.310 Rp.11.242.435.069
43 Rp.152.250.779 Rp.37.484.254 Rp.114.766.525 Rp.11.204.950.815
44 Rp.152.250.779 Rp.37.866.906 Rp.114.383.873 Rp.11.167.083.909
45 Rp.152.250.779 Rp.38.253.464 Rp.113.997.315 Rp.11.128.830.445
46 Rp.152.250.779 Rp.38.643.968 Rp.113.606.811 Rp.11.090.186.477
47 Rp.152.250.779 Rp.39.038.459 Rp.113.212.320 Rp.11.051.148.018
48 Rp.152.250.779 Rp.39.436.976 Rp.112.813.803 Rp.11.011.711.042
49 Rp.152.250.779 Rp.39.839.562 Rp.112.411.217 Rp.10.971.871.480
50 Rp.152.250.779 Rp.40.246.258 Rp.112.004.521 Rp.10.931.625.222
51 Rp.152.250.779 Rp.40.657.105 Rp.111.593.674 Rp.10.890.968.117
52 Rp.152.250.779 Rp.41.072.146 Rp.111.178.633 Rp.10.849.895.971
53 Rp.152.250.779 Rp.41.491.424 Rp.110.759.355 Rp.10.808.404.547
54 Rp.152.250.779 Rp.41.914.983 Rp.110.335.796 Rp.10.766.489.564
55 Rp.152.250.779 Rp.42.342.865 Rp.109.907.914 Rp.10.724.146.699
56 Rp.152.250.779 Rp.42.775.115 Rp.109.475.664 Rp.10.681.371.584
57 Rp.152.250.779 Rp.43.211.777 Rp.109.039.002 Rp.10.638.159.807
58 Rp.152.250.779 Rp.43.652.898 Rp.108.597.881 Rp.10.594.506.909
59 Rp.152.250.779 Rp.44.098.521 Rp.108.152.258 Rp.10.550.408.388
60 Rp.152.250.779 Rp.44.548.693 Rp.107.702.086 Rp.10.505.859.695
61 Rp.152.250.779 Rp.45.003.461 Rp.107.247.318 Rp.10.460.856.234
62 Rp.152.250.779 Rp.45.462.872 Rp.106.787.907 Rp.10.415.393.362
63 Rp.152.250.779 Rp.45.926.972 Rp.106.323.807 Rp.10.369.466.390
64 Rp.152.250.779 Rp.46.395.810 Rp.105.854.969 Rp.10.323.070.580
65 Rp.152.250.779 Rp.46.869.433 Rp.105.381.346 Rp.10.276.201.147
66 Rp.152.250.779 Rp.47.347.892 Rp.104.902.887 Rp.10.228.853.255
67 Rp.152.250.779 Rp.47.831.235 Rp.104.419.544 Rp.10.181.022.020
68 Rp.152.250.779 Rp.48.319.513 Rp.103.931.266 Rp.10.132.702.507
69 Rp.152.250.779 Rp.48.812.774 Rp.103.438.005 Rp.10.083.889.733
70 Rp.152.250.779 Rp.49.311.071 Rp.102.939.708 Rp.10.034.578.662
71 Rp.152.250.779 Rp.49.814.455 Rp.102.436.324 Rp.9.984.764.207
72 Rp.152.250.779 Rp.50.322.978 Rp.101.927.801 Rp.9.934.441.229
73 Rp.152.250.779 Rp.50.836.691 Rp.101.414.088 Rp.9.883.604.538
74 Rp.152.250.779 Rp.51.355.649 Rp.100.895.130 Rp.9.832.248.889
75 Rp.152.250.779 Rp.51.879.905 Rp.100.370.874 Rp.9.780.368.984
76 Rp.152.250.779 Rp.52.409.512 Rp.99.841.267 Rp.9.727.959.472
77 Rp.152.250.779 Rp.52.944.526 Rp.99.306.253 Rp.9.675.014.946
78 Rp.152.250.779 Rp.53.485.001 Rp.98.765.778 Rp.9.621.529.945
79 Rp.152.250.779 Rp.54.030.994 Rp.98.219.785 Rp.9.567.498.951
80 Rp.152.250.779 Rp.54.582.561 Rp.97.668.218 Rp.9.512.916.390
81 Rp.152.250.779 Rp.55.139.758 Rp.97.111.021 Rp.9.457.776.632
82 Rp.152.250.779 Rp.55.702.643 Rp.96.548.136 Rp.9.402.073.989
83 Rp.152.250.779 Rp.56.271.274 Rp.95.979.505 Rp.9.345.802.715
84 Rp.152.250.779 Rp.56.845.710 Rp.95.405.069 Rp.9.288.957.005
85 Rp.152.250.779 Rp.57.426.010 Rp.94.824.769 Rp.9.231.530.995
86 Rp.152.250.779 Rp.58.012.233 Rp.94.238.546 Rp.9.173.518.762
87 Rp.152.250.779 Rp.58.604.442 Rp.93.646.337 Rp.9.114.914.320
88 Rp.152.250.779 Rp.59.202.695 Rp.93.048.084 Rp.9.055.711.625
89 Rp.152.250.779 Rp.59.807.056 Rp.92.443.723 Rp.8.995.904.569
90 Rp.152.250.779 Rp.60.417.587 Rp.91.833.192 Rp.8.935.486.982
91 Rp.152.250.779 Rp.61.034.349 Rp.91.216.430 Rp.8.874.452.633
92 Rp.152.250.779 Rp.61.657.408 Rp.90.593.371 Rp.8.812.795.225
93 Rp.152.250.779 Rp.62.286.828 Rp.89.963.951 Rp.8.750.508.397
94 Rp.152.250.779 Rp.62.922.672 Rp.89.328.107 Rp.8.687.585.725
95 Rp.152.250.779 Rp.63.565.008 Rp.88.685.771 Rp.8.624.020.717
96 Rp.152.250.779 Rp.64.213.901 Rp.88.036.878 Rp.8.559.806.816
97 Rp.152.250.779 Rp.64.869.418 Rp.87.381.361 Rp.8.494.937.398
98 Rp.152.250.779 Rp.65.531.626 Rp.86.719.153 Rp.8.429.405.772
99 Rp.152.250.779 Rp.66.200.595 Rp.86.050.184 Rp.8.363.205.177
100 Rp.152.250.779 Rp.66.876.393 Rp.85.374.386 Rp.8.296.328.784
101 Rp.152.250.779 Rp.67.559.089 Rp.84.691.690 Rp.8.228.769.695
102 Rp.152.250.779 Rp.68.248.755 Rp.84.002.024 Rp.8.160.520.940
103 Rp.152.250.779 Rp.68.945.461 Rp.83.305.318 Rp.8.091.575.479
104 Rp.152.250.779 Rp.69.649.279 Rp.82.601.500 Rp.8.021.926.200
105 Rp.152.250.779 Rp.70.360.282 Rp.81.890.497 Rp.7.951.565.918
106 Rp.152.250.779 Rp.71.078.544 Rp.81.172.235 Rp.7.880.487.374
107 Rp.152.250.779 Rp.71.804.137 Rp.80.446.642 Rp.7.808.683.237
108 Rp.152.250.779 Rp.72.537.138 Rp.79.713.641 Rp.7.736.146.099
109 Rp.152.250.779 Rp.73.277.621 Rp.78.973.158 Rp.7.662.868.478
110 Rp.152.250.779 Rp.74.025.663 Rp.78.225.116 Rp.7.588.842.815
111 Rp.152.250.779 Rp.74.781.342 Rp.77.469.437 Rp.7.514.061.473
112 Rp.152.250.779 Rp.75.544.735 Rp.76.706.044 Rp.7.438.516.738
113 Rp.152.250.779 Rp.76.315.921 Rp.75.934.858 Rp.7.362.200.817
114 Rp.152.250.779 Rp.77.094.979 Rp.75.155.800 Rp.7.285.105.838
115 Rp.152.250.779 Rp.77.881.990 Rp.74.368.789 Rp.7.207.223.848
116 Rp.152.250.779 Rp.78.677.036 Rp.73.573.743 Rp.7.128.546.812
117 Rp.152.250.779 Rp.79.480.197 Rp.72.770.582 Rp.7.049.066.615
118 Rp.152.250.779 Rp.80.291.557 Rp.71.959.222 Rp.6.968.775.058
119 Rp.152.250.779 Rp.81.111.200 Rp.71.139.579 Rp.6.887.663.858
120 Rp.152.250.779 Rp.81.939.210 Rp.70.311.569 Rp.6.805.724.648
121 Rp.152.250.779 Rp.82.775.673 Rp.69.475.106 Rp.6.722.948.975
122 Rp.152.250.779 Rp.83.620.675 Rp.68.630.104 Rp.6.639.328.300
123 Rp.152.250.779 Rp.84.474.303 Rp.67.776.476 Rp.6.554.853.997
124 Rp.152.250.779 Rp.85.336.644 Rp.66.914.135 Rp.6.469.517.353
125 Rp.152.250.779 Rp.86.207.789 Rp.66.042.990 Rp.6.383.309.564
126 Rp.152.250.779 Rp.87.087.827 Rp.65.162.952 Rp.6.296.221.737
127 Rp.152.250.779 Rp.87.976.849 Rp.64.273.930 Rp.6.208.244.888
128 Rp.152.250.779 Rp.88.874.946 Rp.63.375.833 Rp.6.119.369.942
129 Rp.152.250.779 Rp.89.782.211 Rp.62.468.568 Rp.6.029.587.731
130 Rp.152.250.779 Rp.90.698.738 Rp.61.552.041 Rp.5.938.888.993
131 Rp.152.250.779 Rp.91.624.621 Rp.60.626.158 Rp.5.847.264.372
132 Rp.152.250.779 Rp.92.559.955 Rp.59.690.824 Rp.5.754.704.417
133 Rp.152.250.779 Rp.93.504.838 Rp.58.745.941 Rp.5.661.199.579
134 Rp.152.250.779 Rp.94.459.367 Rp.57.791.412 Rp.5.566.740.212
135 Rp.152.250.779 Rp.95.423.639 Rp.56.827.140 Rp.5.471.316.573
136 Rp.152.250.779 Rp.96.397.756 Rp.55.853.023 Rp.5.374.918.817
137 Rp.152.250.779 Rp.97.381.816 Rp.54.868.963 Rp.5.277.537.001
138 Rp.152.250.779 Rp.98.375.922 Rp.53.874.857 Rp.5.179.161.079
139 Rp.152.250.779 Rp.99.380.176 Rp.52.870.603 Rp.5.079.780.903
140 Rp.152.250.779 Rp.100.394.682 Rp.51.856.097 Rp.4.979.386.221
141 Rp.152.250.779 Rp.101.419.545 Rp.50.831.234 Rp.4.877.966.676
142 Rp.152.250.779 Rp.102.454.869 Rp.49.795.910 Rp.4.775.511.807
143 Rp.152.250.779 Rp.103.500.763 Rp.48.750.016 Rp.4.672.011.044
144 Rp.152.250.779 Rp.104.557.333 Rp.47.693.446 Rp.4.567.453.711
145 Rp.152.250.779 Rp.105.624.689 Rp.46.626.090 Rp.4.461.829.022
146 Rp.152.250.779 Rp.106.702.941 Rp.45.547.838 Rp.4.355.126.081
147 Rp.152.250.779 Rp.107.792.200 Rp.44.458.579 Rp.4.247.333.881
148 Rp.152.250.779 Rp.108.892.579 Rp.43.358.200 Rp.4.138.441.302
149 Rp.152.250.779 Rp.110.004.191 Rp.42.246.588 Rp.4.028.437.111
150 Rp.152.250.779 Rp.111.127.150 Rp.41.123.629 Rp.3.917.309.961
151 Rp.152.250.779 Rp.112.261.573 Rp.39.989.206 Rp.3.805.048.388
152 Rp.152.250.779 Rp.113.407.577 Rp.38.843.202 Rp.3.691.640.811
153 Rp.152.250.779 Rp.114.565.279 Rp.37.685.500 Rp.3.577.075.532
154 Rp.152.250.779 Rp.115.734.800 Rp.36.515.979 Rp.3.461.340.732
155 Rp.152.250.779 Rp.116.916.259 Rp.35.334.520 Rp.3.344.424.473
156 Rp.152.250.779 Rp.118.109.779 Rp.34.141.000 Rp.3.226.314.694
157 Rp.152.250.779 Rp.119.315.483 Rp.32.935.296 Rp.3.106.999.211
158 Rp.152.250.779 Rp.120.533.495 Rp.31.717.284 Rp.2.986.465.716
159 Rp.152.250.779 Rp.121.763.941 Rp.30.486.838 Rp.2.864.701.775
160 Rp.152.250.779 Rp.123.006.948 Rp.29.243.831 Rp.2.741.694.827
161 Rp.152.250.779 Rp.124.262.644 Rp.27.988.135 Rp.2.617.432.183
162 Rp.152.250.779 Rp.125.531.159 Rp.26.719.620 Rp.2.491.901.024
163 Rp.152.250.779 Rp.126.812.623 Rp.25.438.156 Rp.2.365.088.401
164 Rp.152.250.779 Rp.128.107.168 Rp.24.143.611 Rp.2.236.981.233
165 Rp.152.250.779 Rp.129.414.929 Rp.22.835.850 Rp.2.107.566.304
166 Rp.152.250.779 Rp.130.736.040 Rp.21.514.739 Rp.1.976.830.264
167 Rp.152.250.779 Rp.132.070.637 Rp.20.180.142 Rp.1.844.759.627
168 Rp.152.250.779 Rp.133.418.858 Rp.18.831.921 Rp.1.711.340.769
169 Rp.152.250.779 Rp.134.780.842 Rp.17.469.937 Rp.1.576.559.927
170 Rp.152.250.779 Rp.136.156.730 Rp.16.094.049 Rp.1.440.403.197
171 Rp.152.250.779 Rp.137.546.663 Rp.14.704.116 Rp.1.302.856.534
172 Rp.152.250.779 Rp.138.950.785 Rp.13.299.994 Rp.1.163.905.749
173 Rp.152.250.779 Rp.140.369.241 Rp.11.881.538 Rp.1.023.536.508
174 Rp.152.250.779 Rp.141.802.177 Rp.10.448.602 Rp.881.734.331
175 Rp.152.250.779 Rp.143.249.741 Rp.9.001.038 Rp.738.484.590
176 Rp.152.250.779 Rp.144.712.082 Rp.7.538.697 Rp.593.772.508
177 Rp.152.250.779 Rp.146.189.351 Rp.6.061.428 Rp.447.583.157
178 Rp.152.250.779 Rp.147.681.701 Rp.4.569.078 Rp.299.901.456
179 Rp.152.250.779 Rp.149.189.285 Rp.3.061.494 Rp.150.712.171
180 Rp.152.250.779 Rp.150.712.171 Rp.1.538.520 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Pusat
    Rp7jt/bln
    APARTEMEN Disewa
    di Jakarta Pusat
    Rp7jt/bln
    • 2
    • 1
    • 50
    Lihat Rincian
    Rp7jt/bln
  • APARTEMEN Disewa
    di Jakarta Pusat
    Rp4,5jt/bln
    APARTEMEN Disewa
    di Jakarta Pusat
    Rp4,5jt/bln
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp4,5jt/bln
  • APARTEMEN Dijual
    di Jakarta Pusat
    Rp570jt
    APARTEMEN Dijual
    di Jakarta Pusat
    Rp570jt
    • 2
    • 1
    • 30
    Lihat Rincian
    Rp570jt
  • APARTEMEN Disewa
    di Jakarta Pusat
    Rp144jt/thn
    APARTEMEN Disewa
    di Jakarta Pusat
    Rp144jt/thn
    • 2
    • 2
    • 53
    Lihat Rincian
    Rp144jt/thn
  • APARTEMEN Disewa
    di Jakarta Pusat
    Rp102jt/thn
    APARTEMEN Disewa
    di Jakarta Pusat
    Rp102jt/thn
    • 1
    • 1
    • 38
    Lihat Rincian
    Rp102jt/thn
  • APARTEMEN Dijual
    di Jakarta Pusat
    Rp1mily
    APARTEMEN Dijual
    di Jakarta Pusat
    Rp1mily
    • 1
    • 1
    • 45
    Lihat Rincian
    Rp1mily
  • APARTEMEN Disewa
    di Jakarta Pusat
    Rp20jt/thn
    APARTEMEN Disewa
    di Jakarta Pusat
    Rp20jt/thn
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp20jt/thn
  • APARTEMEN Dijual
    di Jakarta Pusat
    Rp585jt
    APARTEMEN Dijual
    di Jakarta Pusat
    Rp585jt
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp585jt

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