Perumahan Sunter Mas

Rumah minimalis gaya modern sangat mengerti kebutuhan orang yang berkelas

Sunter Mas Jl. Sunter Mas Sunter Jaya Jakarta Utara Jakarta

Rp3,49mily
Bisa Nego
KPR: 29,2jt/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.3.499.999.000 Dana Tunai yang Harus Disiapkan Rp.1.049.999.700 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.799.999.200 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.29.238.283 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.33.304.848 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.048.477.174
Total Pembayaran
Rp.6.926.476.066 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.2.799.999.200
1 Rp.29.238.283 Rp.7.071.623 Rp.22.166.660 Rp.2.792.927.577
2 Rp.29.238.283 Rp.7.127.606 Rp.22.110.677 Rp.2.785.799.971
3 Rp.29.238.283 Rp.7.184.033 Rp.22.054.250 Rp.2.778.615.938
4 Rp.29.238.283 Rp.7.240.907 Rp.21.997.376 Rp.2.771.375.031
5 Rp.29.238.283 Rp.7.298.231 Rp.21.940.052 Rp.2.764.076.800
6 Rp.29.238.283 Rp.7.356.008 Rp.21.882.275 Rp.2.756.720.792
7 Rp.29.238.283 Rp.7.414.243 Rp.21.824.040 Rp.2.749.306.549
8 Rp.29.238.283 Rp.7.472.939 Rp.21.765.344 Rp.2.741.833.610
9 Rp.29.238.283 Rp.7.532.100 Rp.21.706.183 Rp.2.734.301.510
10 Rp.29.238.283 Rp.7.591.729 Rp.21.646.554 Rp.2.726.709.781
11 Rp.29.238.283 Rp.7.651.831 Rp.21.586.452 Rp.2.719.057.950
12 Rp.29.238.283 Rp.7.712.408 Rp.21.525.875 Rp.2.711.345.542
13 Rp.29.238.283 Rp.7.773.464 Rp.21.464.819 Rp.2.703.572.078
14 Rp.29.238.283 Rp.7.835.004 Rp.21.403.279 Rp.2.695.737.074
15 Rp.29.238.283 Rp.7.897.031 Rp.21.341.252 Rp.2.687.840.043
16 Rp.29.238.283 Rp.7.959.549 Rp.21.278.734 Rp.2.679.880.494
17 Rp.29.238.283 Rp.8.022.562 Rp.21.215.721 Rp.2.671.857.932
18 Rp.29.238.283 Rp.8.086.074 Rp.21.152.209 Rp.2.663.771.858
19 Rp.29.238.283 Rp.8.150.089 Rp.21.088.194 Rp.2.655.621.769
20 Rp.29.238.283 Rp.8.214.611 Rp.21.023.672 Rp.2.647.407.158
21 Rp.29.238.283 Rp.8.279.643 Rp.20.958.640 Rp.2.639.127.515
22 Rp.29.238.283 Rp.8.345.190 Rp.20.893.093 Rp.2.630.782.325
23 Rp.29.238.283 Rp.8.411.256 Rp.20.827.027 Rp.2.622.371.069
24 Rp.29.238.283 Rp.8.477.845 Rp.20.760.438 Rp.2.613.893.224
25 Rp.29.238.283 Rp.8.544.962 Rp.20.693.321 Rp.2.605.348.262
26 Rp.29.238.283 Rp.8.612.609 Rp.20.625.674 Rp.2.596.735.653
27 Rp.29.238.283 Rp.8.680.792 Rp.20.557.491 Rp.2.588.054.861
28 Rp.29.238.283 Rp.8.749.515 Rp.20.488.768 Rp.2.579.305.346
29 Rp.29.238.283 Rp.8.818.782 Rp.20.419.501 Rp.2.570.486.564
30 Rp.29.238.283 Rp.8.888.598 Rp.20.349.685 Rp.2.561.597.966
31 Rp.29.238.283 Rp.8.958.966 Rp.20.279.317 Rp.2.552.639.000
32 Rp.29.238.283 Rp.9.029.891 Rp.20.208.392 Rp.2.543.609.109
33 Rp.29.238.283 Rp.9.101.378 Rp.20.136.905 Rp.2.534.507.731
34 Rp.29.238.283 Rp.9.173.430 Rp.20.064.853 Rp.2.525.334.301
35 Rp.29.238.283 Rp.9.246.053 Rp.19.992.230 Rp.2.516.088.248
36 Rp.29.238.283 Rp.9.319.251 Rp.19.919.032 Rp.2.506.768.997
37 Rp.33.304.848 Rp.7.714.914 Rp.25.589.934 Rp.2.499.054.083
38 Rp.33.304.848 Rp.7.793.671 Rp.25.511.177 Rp.2.491.260.412
39 Rp.33.304.848 Rp.7.873.231 Rp.25.431.617 Rp.2.483.387.181
40 Rp.33.304.848 Rp.7.953.604 Rp.25.351.244 Rp.2.475.433.577
41 Rp.33.304.848 Rp.8.034.797 Rp.25.270.051 Rp.2.467.398.780
42 Rp.33.304.848 Rp.8.116.819 Rp.25.188.029 Rp.2.459.281.961
43 Rp.33.304.848 Rp.8.199.678 Rp.25.105.170 Rp.2.451.082.283
44 Rp.33.304.848 Rp.8.283.383 Rp.25.021.465 Rp.2.442.798.900
45 Rp.33.304.848 Rp.8.367.943 Rp.24.936.905 Rp.2.434.430.957
46 Rp.33.304.848 Rp.8.453.365 Rp.24.851.483 Rp.2.425.977.592
47 Rp.33.304.848 Rp.8.539.660 Rp.24.765.188 Rp.2.417.437.932
48 Rp.33.304.848 Rp.8.626.836 Rp.24.678.012 Rp.2.408.811.096
49 Rp.33.304.848 Rp.8.714.901 Rp.24.589.947 Rp.2.400.096.195
50 Rp.33.304.848 Rp.8.803.866 Rp.24.500.982 Rp.2.391.292.329
51 Rp.33.304.848 Rp.8.893.739 Rp.24.411.109 Rp.2.382.398.590
52 Rp.33.304.848 Rp.8.984.529 Rp.24.320.319 Rp.2.373.414.061
53 Rp.33.304.848 Rp.9.076.246 Rp.24.228.602 Rp.2.364.337.815
54 Rp.33.304.848 Rp.9.168.899 Rp.24.135.949 Rp.2.355.168.916
55 Rp.33.304.848 Rp.9.262.499 Rp.24.042.349 Rp.2.345.906.417
56 Rp.33.304.848 Rp.9.357.053 Rp.23.947.795 Rp.2.336.549.364
57 Rp.33.304.848 Rp.9.452.573 Rp.23.852.275 Rp.2.327.096.791
58 Rp.33.304.848 Rp.9.549.068 Rp.23.755.780 Rp.2.317.547.723
59 Rp.33.304.848 Rp.9.646.548 Rp.23.658.300 Rp.2.307.901.175
60 Rp.33.304.848 Rp.9.745.024 Rp.23.559.824 Rp.2.298.156.151
61 Rp.33.304.848 Rp.9.844.504 Rp.23.460.344 Rp.2.288.311.647
62 Rp.33.304.848 Rp.9.945.000 Rp.23.359.848 Rp.2.278.366.647
63 Rp.33.304.848 Rp.10.046.522 Rp.23.258.326 Rp.2.268.320.125
64 Rp.33.304.848 Rp.10.149.080 Rp.23.155.768 Rp.2.258.171.045
65 Rp.33.304.848 Rp.10.252.685 Rp.23.052.163 Rp.2.247.918.360
66 Rp.33.304.848 Rp.10.357.348 Rp.22.947.500 Rp.2.237.561.012
67 Rp.33.304.848 Rp.10.463.079 Rp.22.841.769 Rp.2.227.097.933
68 Rp.33.304.848 Rp.10.569.890 Rp.22.734.958 Rp.2.216.528.043
69 Rp.33.304.848 Rp.10.677.791 Rp.22.627.057 Rp.2.205.850.252
70 Rp.33.304.848 Rp.10.786.793 Rp.22.518.055 Rp.2.195.063.459
71 Rp.33.304.848 Rp.10.896.909 Rp.22.407.939 Rp.2.184.166.550
72 Rp.33.304.848 Rp.11.008.148 Rp.22.296.700 Rp.2.173.158.402
73 Rp.33.304.848 Rp.11.120.523 Rp.22.184.325 Rp.2.162.037.879
74 Rp.33.304.848 Rp.11.234.045 Rp.22.070.803 Rp.2.150.803.834
75 Rp.33.304.848 Rp.11.348.726 Rp.21.956.122 Rp.2.139.455.108
76 Rp.33.304.848 Rp.11.464.577 Rp.21.840.271 Rp.2.127.990.531
77 Rp.33.304.848 Rp.11.581.611 Rp.21.723.237 Rp.2.116.408.920
78 Rp.33.304.848 Rp.11.699.840 Rp.21.605.008 Rp.2.104.709.080
79 Rp.33.304.848 Rp.11.819.276 Rp.21.485.572 Rp.2.092.889.804
80 Rp.33.304.848 Rp.11.939.931 Rp.21.364.917 Rp.2.080.949.873
81 Rp.33.304.848 Rp.12.061.818 Rp.21.243.030 Rp.2.068.888.055
82 Rp.33.304.848 Rp.12.184.949 Rp.21.119.899 Rp.2.056.703.106
83 Rp.33.304.848 Rp.12.309.337 Rp.20.995.511 Rp.2.044.393.769
84 Rp.33.304.848 Rp.12.434.995 Rp.20.869.853 Rp.2.031.958.774
85 Rp.33.304.848 Rp.12.561.936 Rp.20.742.912 Rp.2.019.396.838
86 Rp.33.304.848 Rp.12.690.172 Rp.20.614.676 Rp.2.006.706.666
87 Rp.33.304.848 Rp.12.819.717 Rp.20.485.131 Rp.1.993.886.949
88 Rp.33.304.848 Rp.12.950.585 Rp.20.354.263 Rp.1.980.936.364
89 Rp.33.304.848 Rp.13.082.789 Rp.20.222.059 Rp.1.967.853.575
90 Rp.33.304.848 Rp.13.216.343 Rp.20.088.505 Rp.1.954.637.232
91 Rp.33.304.848 Rp.13.351.260 Rp.19.953.588 Rp.1.941.285.972
92 Rp.33.304.848 Rp.13.487.554 Rp.19.817.294 Rp.1.927.798.418
93 Rp.33.304.848 Rp.13.625.239 Rp.19.679.609 Rp.1.914.173.179
94 Rp.33.304.848 Rp.13.764.330 Rp.19.540.518 Rp.1.900.408.849
95 Rp.33.304.848 Rp.13.904.841 Rp.19.400.007 Rp.1.886.504.008
96 Rp.33.304.848 Rp.14.046.786 Rp.19.258.062 Rp.1.872.457.222
97 Rp.33.304.848 Rp.14.190.181 Rp.19.114.667 Rp.1.858.267.041
98 Rp.33.304.848 Rp.14.335.039 Rp.18.969.809 Rp.1.843.932.002
99 Rp.33.304.848 Rp.14.481.375 Rp.18.823.473 Rp.1.829.450.627
100 Rp.33.304.848 Rp.14.629.206 Rp.18.675.642 Rp.1.814.821.421
101 Rp.33.304.848 Rp.14.778.546 Rp.18.526.302 Rp.1.800.042.875
102 Rp.33.304.848 Rp.14.929.410 Rp.18.375.438 Rp.1.785.113.465
103 Rp.33.304.848 Rp.15.081.815 Rp.18.223.033 Rp.1.770.031.650
104 Rp.33.304.848 Rp.15.235.775 Rp.18.069.073 Rp.1.754.795.875
105 Rp.33.304.848 Rp.15.391.307 Rp.17.913.541 Rp.1.739.404.568
106 Rp.33.304.848 Rp.15.548.426 Rp.17.756.422 Rp.1.723.856.142
107 Rp.33.304.848 Rp.15.707.150 Rp.17.597.698 Rp.1.708.148.992
108 Rp.33.304.848 Rp.15.867.494 Rp.17.437.354 Rp.1.692.281.498
109 Rp.33.304.848 Rp.16.029.474 Rp.17.275.374 Rp.1.676.252.024
110 Rp.33.304.848 Rp.16.193.109 Rp.17.111.739 Rp.1.660.058.915
111 Rp.33.304.848 Rp.16.358.413 Rp.16.946.435 Rp.1.643.700.502
112 Rp.33.304.848 Rp.16.525.405 Rp.16.779.443 Rp.1.627.175.097
113 Rp.33.304.848 Rp.16.694.102 Rp.16.610.746 Rp.1.610.480.995
114 Rp.33.304.848 Rp.16.864.521 Rp.16.440.327 Rp.1.593.616.474
115 Rp.33.304.848 Rp.17.036.680 Rp.16.268.168 Rp.1.576.579.794
116 Rp.33.304.848 Rp.17.210.596 Rp.16.094.252 Rp.1.559.369.198
117 Rp.33.304.848 Rp.17.386.287 Rp.15.918.561 Rp.1.541.982.911
118 Rp.33.304.848 Rp.17.563.772 Rp.15.741.076 Rp.1.524.419.139
119 Rp.33.304.848 Rp.17.743.069 Rp.15.561.779 Rp.1.506.676.070
120 Rp.33.304.848 Rp.17.924.196 Rp.15.380.652 Rp.1.488.751.874
121 Rp.33.304.848 Rp.18.107.173 Rp.15.197.675 Rp.1.470.644.701
122 Rp.33.304.848 Rp.18.292.017 Rp.15.012.831 Rp.1.452.352.684
123 Rp.33.304.848 Rp.18.478.748 Rp.14.826.100 Rp.1.433.873.936
124 Rp.33.304.848 Rp.18.667.385 Rp.14.637.463 Rp.1.415.206.551
125 Rp.33.304.848 Rp.18.857.948 Rp.14.446.900 Rp.1.396.348.603
126 Rp.33.304.848 Rp.19.050.456 Rp.14.254.392 Rp.1.377.298.147
127 Rp.33.304.848 Rp.19.244.929 Rp.14.059.919 Rp.1.358.053.218
128 Rp.33.304.848 Rp.19.441.388 Rp.13.863.460 Rp.1.338.611.830
129 Rp.33.304.848 Rp.19.639.852 Rp.13.664.996 Rp.1.318.971.978
130 Rp.33.304.848 Rp.19.840.342 Rp.13.464.506 Rp.1.299.131.636
131 Rp.33.304.848 Rp.20.042.879 Rp.13.261.969 Rp.1.279.088.757
132 Rp.33.304.848 Rp.20.247.484 Rp.13.057.364 Rp.1.258.841.273
133 Rp.33.304.848 Rp.20.454.177 Rp.12.850.671 Rp.1.238.387.096
134 Rp.33.304.848 Rp.20.662.980 Rp.12.641.868 Rp.1.217.724.116
135 Rp.33.304.848 Rp.20.873.914 Rp.12.430.934 Rp.1.196.850.202
136 Rp.33.304.848 Rp.21.087.002 Rp.12.217.846 Rp.1.175.763.200
137 Rp.33.304.848 Rp.21.302.265 Rp.12.002.583 Rp.1.154.460.935
138 Rp.33.304.848 Rp.21.519.726 Rp.11.785.122 Rp.1.132.941.209
139 Rp.33.304.848 Rp.21.739.406 Rp.11.565.442 Rp.1.111.201.803
140 Rp.33.304.848 Rp.21.961.330 Rp.11.343.518 Rp.1.089.240.473
141 Rp.33.304.848 Rp.22.185.518 Rp.11.119.330 Rp.1.067.054.955
142 Rp.33.304.848 Rp.22.411.995 Rp.10.892.853 Rp.1.044.642.960
143 Rp.33.304.848 Rp.22.640.784 Rp.10.664.064 Rp.1.022.002.176
144 Rp.33.304.848 Rp.22.871.909 Rp.10.432.939 Rp.999.130.267
145 Rp.33.304.848 Rp.23.105.393 Rp.10.199.455 Rp.976.024.874
146 Rp.33.304.848 Rp.23.341.261 Rp.9.963.587 Rp.952.683.613
147 Rp.33.304.848 Rp.23.579.536 Rp.9.725.312 Rp.929.104.077
148 Rp.33.304.848 Rp.23.820.244 Rp.9.484.604 Rp.905.283.833
149 Rp.33.304.848 Rp.24.063.409 Rp.9.241.439 Rp.881.220.424
150 Rp.33.304.848 Rp.24.309.056 Rp.8.995.792 Rp.856.911.368
151 Rp.33.304.848 Rp.24.557.211 Rp.8.747.637 Rp.832.354.157
152 Rp.33.304.848 Rp.24.807.899 Rp.8.496.949 Rp.807.546.258
153 Rp.33.304.848 Rp.25.061.147 Rp.8.243.701 Rp.782.485.111
154 Rp.33.304.848 Rp.25.316.979 Rp.7.987.869 Rp.757.168.132
155 Rp.33.304.848 Rp.25.575.423 Rp.7.729.425 Rp.731.592.709
156 Rp.33.304.848 Rp.25.836.506 Rp.7.468.342 Rp.705.756.203
157 Rp.33.304.848 Rp.26.100.253 Rp.7.204.595 Rp.679.655.950
158 Rp.33.304.848 Rp.26.366.694 Rp.6.938.154 Rp.653.289.256
159 Rp.33.304.848 Rp.26.635.854 Rp.6.668.994 Rp.626.653.402
160 Rp.33.304.848 Rp.26.907.761 Rp.6.397.087 Rp.599.745.641
161 Rp.33.304.848 Rp.27.182.445 Rp.6.122.403 Rp.572.563.196
162 Rp.33.304.848 Rp.27.459.932 Rp.5.844.916 Rp.545.103.264
163 Rp.33.304.848 Rp.27.740.252 Rp.5.564.596 Rp.517.363.012
164 Rp.33.304.848 Rp.28.023.434 Rp.5.281.414 Rp.489.339.578
165 Rp.33.304.848 Rp.28.309.506 Rp.4.995.342 Rp.461.030.072
166 Rp.33.304.848 Rp.28.598.499 Rp.4.706.349 Rp.432.431.573
167 Rp.33.304.848 Rp.28.890.442 Rp.4.414.406 Rp.403.541.131
168 Rp.33.304.848 Rp.29.185.366 Rp.4.119.482 Rp.374.355.765
169 Rp.33.304.848 Rp.29.483.300 Rp.3.821.548 Rp.344.872.465
170 Rp.33.304.848 Rp.29.784.275 Rp.3.520.573 Rp.315.088.190
171 Rp.33.304.848 Rp.30.088.323 Rp.3.216.525 Rp.284.999.867
172 Rp.33.304.848 Rp.30.395.474 Rp.2.909.374 Rp.254.604.393
173 Rp.33.304.848 Rp.30.705.761 Rp.2.599.087 Rp.223.898.632
174 Rp.33.304.848 Rp.31.019.216 Rp.2.285.632 Rp.192.879.416
175 Rp.33.304.848 Rp.31.335.871 Rp.1.968.977 Rp.161.543.545
176 Rp.33.304.848 Rp.31.655.758 Rp.1.649.090 Rp.129.887.787
177 Rp.33.304.848 Rp.31.978.910 Rp.1.325.938 Rp.97.908.877
178 Rp.33.304.848 Rp.32.305.362 Rp.999.486 Rp.65.603.515
179 Rp.33.304.848 Rp.32.635.145 Rp.669.703 Rp.32.968.370
180 Rp.33.304.848 Rp.32.968.370 Rp.336.552 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Utara
    Rp5,1mily
    RUMAH Dijual
    di Jakarta Utara
    Rp5,1mily
    • 4
    • 3
    • 126
    • 350
    Lihat Rincian
    Rp5,1mily
  • RUANG KANTOR Disewa
    di Jakarta Utara
    Rp69jt/thn
    RUANG KANTOR Disewa
    di Jakarta Utara
    Rp69jt/thn
    • 2
    • 1
    • 46
    Lihat Rincian
    Rp69jt/thn
  • TANAH Dijual
    di Jakarta Utara
    Rp420mily
    TANAH Dijual
    di Jakarta Utara
    Rp420mily
    • 35000
    Lihat Rincian
    Rp420mily
  • RUMAH Dijual
    di Jakarta Utara
    Rp13mily
    RUMAH Dijual
    di Jakarta Utara
    Rp13mily
    • 7
    • 4
    • 380
    • 294
    Lihat Rincian
    Rp13mily
  • APARTEMEN Dijual
    di Jakarta Utara
    Rp1,2mily
    APARTEMEN Dijual
    di Jakarta Utara
    Rp1,2mily
    • 3
    • 2
    • 84
    Lihat Rincian
    Rp1,2mily
  • KOMERSIAL Disewa
    di Jakarta Utara
    Rp220jt/thn
    KOMERSIAL Disewa
    di Jakarta Utara
    Rp220jt/thn
    • 378
    • 378
    Lihat Rincian
    Rp220jt/thn
  • APARTEMEN Disewa
    di Jakarta Utara
    Rp10jt/bln
    APARTEMEN Disewa
    di Jakarta Utara
    Rp10jt/bln
    • 1
    • 1
    • 75
    Lihat Rincian
    Rp10jt/bln
  • RUMAH Disewa
    di Jakarta Utara
    Rp35jt/thn
    RUMAH Disewa
    di Jakarta Utara
    Rp35jt/thn
    • 2
    • 1
    • 128
    • 128
    Lihat Rincian
    Rp35jt/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