Perumahan Padasuka Royal View

rumah bebas banjir,didekat pasar keamanan 24 jam dipadasuka DP 34 jt

Padasuka Royal View jalan padasuka bandung Bandung Jawa Barat

Rp689jt
KPR: 5,75jt/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.689.000.000 Dana Tunai yang Harus Disiapkan Rp.206.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.551.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.755.766 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.556.299 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.600.114.789
Total Pembayaran
Rp.1.363.526.789 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.551.200.000
1 Rp.5.755.766 Rp.1.392.099 Rp.4.363.667 Rp.549.807.901
2 Rp.5.755.766 Rp.1.403.120 Rp.4.352.646 Rp.548.404.781
3 Rp.5.755.766 Rp.1.414.228 Rp.4.341.538 Rp.546.990.553
4 Rp.5.755.766 Rp.1.425.424 Rp.4.330.342 Rp.545.565.129
5 Rp.5.755.766 Rp.1.436.709 Rp.4.319.057 Rp.544.128.420
6 Rp.5.755.766 Rp.1.448.083 Rp.4.307.683 Rp.542.680.337
7 Rp.5.755.766 Rp.1.459.547 Rp.4.296.219 Rp.541.220.790
8 Rp.5.755.766 Rp.1.471.101 Rp.4.284.665 Rp.539.749.689
9 Rp.5.755.766 Rp.1.482.748 Rp.4.273.018 Rp.538.266.941
10 Rp.5.755.766 Rp.1.494.486 Rp.4.261.280 Rp.536.772.455
11 Rp.5.755.766 Rp.1.506.317 Rp.4.249.449 Rp.535.266.138
12 Rp.5.755.766 Rp.1.518.242 Rp.4.237.524 Rp.533.747.896
13 Rp.5.755.766 Rp.1.530.262 Rp.4.225.504 Rp.532.217.634
14 Rp.5.755.766 Rp.1.542.376 Rp.4.213.390 Rp.530.675.258
15 Rp.5.755.766 Rp.1.554.587 Rp.4.201.179 Rp.529.120.671
16 Rp.5.755.766 Rp.1.566.894 Rp.4.188.872 Rp.527.553.777
17 Rp.5.755.766 Rp.1.579.299 Rp.4.176.467 Rp.525.974.478
18 Rp.5.755.766 Rp.1.591.801 Rp.4.163.965 Rp.524.382.677
19 Rp.5.755.766 Rp.1.604.403 Rp.4.151.363 Rp.522.778.274
20 Rp.5.755.766 Rp.1.617.105 Rp.4.138.661 Rp.521.161.169
21 Rp.5.755.766 Rp.1.629.907 Rp.4.125.859 Rp.519.531.262
22 Rp.5.755.766 Rp.1.642.810 Rp.4.112.956 Rp.517.888.452
23 Rp.5.755.766 Rp.1.655.816 Rp.4.099.950 Rp.516.232.636
24 Rp.5.755.766 Rp.1.668.924 Rp.4.086.842 Rp.514.563.712
25 Rp.5.755.766 Rp.1.682.137 Rp.4.073.629 Rp.512.881.575
26 Rp.5.755.766 Rp.1.695.454 Rp.4.060.312 Rp.511.186.121
27 Rp.5.755.766 Rp.1.708.876 Rp.4.046.890 Rp.509.477.245
28 Rp.5.755.766 Rp.1.722.404 Rp.4.033.362 Rp.507.754.841
29 Rp.5.755.766 Rp.1.736.040 Rp.4.019.726 Rp.506.018.801
30 Rp.5.755.766 Rp.1.749.784 Rp.4.005.982 Rp.504.269.017
31 Rp.5.755.766 Rp.1.763.636 Rp.3.992.130 Rp.502.505.381
32 Rp.5.755.766 Rp.1.777.598 Rp.3.978.168 Rp.500.727.783
33 Rp.5.755.766 Rp.1.791.671 Rp.3.964.095 Rp.498.936.112
34 Rp.5.755.766 Rp.1.805.855 Rp.3.949.911 Rp.497.130.257
35 Rp.5.755.766 Rp.1.820.151 Rp.3.935.615 Rp.495.310.106
36 Rp.5.755.766 Rp.1.834.561 Rp.3.921.205 Rp.493.475.545
37 Rp.6.556.299 Rp.1.518.736 Rp.5.037.563 Rp.491.956.809
38 Rp.6.556.299 Rp.1.534.240 Rp.5.022.059 Rp.490.422.569
39 Rp.6.556.299 Rp.1.549.902 Rp.5.006.397 Rp.488.872.667
40 Rp.6.556.299 Rp.1.565.724 Rp.4.990.575 Rp.487.306.943
41 Rp.6.556.299 Rp.1.581.707 Rp.4.974.592 Rp.485.725.236
42 Rp.6.556.299 Rp.1.597.854 Rp.4.958.445 Rp.484.127.382
43 Rp.6.556.299 Rp.1.614.165 Rp.4.942.134 Rp.482.513.217
44 Rp.6.556.299 Rp.1.630.643 Rp.4.925.656 Rp.480.882.574
45 Rp.6.556.299 Rp.1.647.289 Rp.4.909.010 Rp.479.235.285
46 Rp.6.556.299 Rp.1.664.105 Rp.4.892.194 Rp.477.571.180
47 Rp.6.556.299 Rp.1.681.093 Rp.4.875.206 Rp.475.890.087
48 Rp.6.556.299 Rp.1.698.254 Rp.4.858.045 Rp.474.191.833
49 Rp.6.556.299 Rp.1.715.591 Rp.4.840.708 Rp.472.476.242
50 Rp.6.556.299 Rp.1.733.104 Rp.4.823.195 Rp.470.743.138
51 Rp.6.556.299 Rp.1.750.796 Rp.4.805.503 Rp.468.992.342
52 Rp.6.556.299 Rp.1.768.669 Rp.4.787.630 Rp.467.223.673
53 Rp.6.556.299 Rp.1.786.724 Rp.4.769.575 Rp.465.436.949
54 Rp.6.556.299 Rp.1.804.963 Rp.4.751.336 Rp.463.631.986
55 Rp.6.556.299 Rp.1.823.389 Rp.4.732.910 Rp.461.808.597
56 Rp.6.556.299 Rp.1.842.003 Rp.4.714.296 Rp.459.966.594
57 Rp.6.556.299 Rp.1.860.807 Rp.4.695.492 Rp.458.105.787
58 Rp.6.556.299 Rp.1.879.802 Rp.4.676.497 Rp.456.225.985
59 Rp.6.556.299 Rp.1.898.992 Rp.4.657.307 Rp.454.326.993
60 Rp.6.556.299 Rp.1.918.378 Rp.4.637.921 Rp.452.408.615
61 Rp.6.556.299 Rp.1.937.961 Rp.4.618.338 Rp.450.470.654
62 Rp.6.556.299 Rp.1.957.744 Rp.4.598.555 Rp.448.512.910
63 Rp.6.556.299 Rp.1.977.730 Rp.4.578.569 Rp.446.535.180
64 Rp.6.556.299 Rp.1.997.919 Rp.4.558.380 Rp.444.537.261
65 Rp.6.556.299 Rp.2.018.314 Rp.4.537.985 Rp.442.518.947
66 Rp.6.556.299 Rp.2.038.918 Rp.4.517.381 Rp.440.480.029
67 Rp.6.556.299 Rp.2.059.732 Rp.4.496.567 Rp.438.420.297
68 Rp.6.556.299 Rp.2.080.758 Rp.4.475.541 Rp.436.339.539
69 Rp.6.556.299 Rp.2.102.000 Rp.4.454.299 Rp.434.237.539
70 Rp.6.556.299 Rp.2.123.457 Rp.4.432.842 Rp.432.114.082
71 Rp.6.556.299 Rp.2.145.134 Rp.4.411.165 Rp.429.968.948
72 Rp.6.556.299 Rp.2.167.033 Rp.4.389.266 Rp.427.801.915
73 Rp.6.556.299 Rp.2.189.154 Rp.4.367.145 Rp.425.612.761
74 Rp.6.556.299 Rp.2.211.502 Rp.4.344.797 Rp.423.401.259
75 Rp.6.556.299 Rp.2.234.078 Rp.4.322.221 Rp.421.167.181
76 Rp.6.556.299 Rp.2.256.884 Rp.4.299.415 Rp.418.910.297
77 Rp.6.556.299 Rp.2.279.923 Rp.4.276.376 Rp.416.630.374
78 Rp.6.556.299 Rp.2.303.197 Rp.4.253.102 Rp.414.327.177
79 Rp.6.556.299 Rp.2.326.709 Rp.4.229.590 Rp.412.000.468
80 Rp.6.556.299 Rp.2.350.461 Rp.4.205.838 Rp.409.650.007
81 Rp.6.556.299 Rp.2.374.455 Rp.4.181.844 Rp.407.275.552
82 Rp.6.556.299 Rp.2.398.694 Rp.4.157.605 Rp.404.876.858
83 Rp.6.556.299 Rp.2.423.181 Rp.4.133.118 Rp.402.453.677
84 Rp.6.556.299 Rp.2.447.918 Rp.4.108.381 Rp.400.005.759
85 Rp.6.556.299 Rp.2.472.907 Rp.4.083.392 Rp.397.532.852
86 Rp.6.556.299 Rp.2.498.151 Rp.4.058.148 Rp.395.034.701
87 Rp.6.556.299 Rp.2.523.653 Rp.4.032.646 Rp.392.511.048
88 Rp.6.556.299 Rp.2.549.415 Rp.4.006.884 Rp.389.961.633
89 Rp.6.556.299 Rp.2.575.441 Rp.3.980.858 Rp.387.386.192
90 Rp.6.556.299 Rp.2.601.732 Rp.3.954.567 Rp.384.784.460
91 Rp.6.556.299 Rp.2.628.291 Rp.3.928.008 Rp.382.156.169
92 Rp.6.556.299 Rp.2.655.121 Rp.3.901.178 Rp.379.501.048
93 Rp.6.556.299 Rp.2.682.226 Rp.3.874.073 Rp.376.818.822
94 Rp.6.556.299 Rp.2.709.607 Rp.3.846.692 Rp.374.109.215
95 Rp.6.556.299 Rp.2.737.267 Rp.3.819.032 Rp.371.371.948
96 Rp.6.556.299 Rp.2.765.210 Rp.3.791.089 Rp.368.606.738
97 Rp.6.556.299 Rp.2.793.439 Rp.3.762.860 Rp.365.813.299
98 Rp.6.556.299 Rp.2.821.955 Rp.3.734.344 Rp.362.991.344
99 Rp.6.556.299 Rp.2.850.762 Rp.3.705.537 Rp.360.140.582
100 Rp.6.556.299 Rp.2.879.864 Rp.3.676.435 Rp.357.260.718
101 Rp.6.556.299 Rp.2.909.263 Rp.3.647.036 Rp.354.351.455
102 Rp.6.556.299 Rp.2.938.961 Rp.3.617.338 Rp.351.412.494
103 Rp.6.556.299 Rp.2.968.963 Rp.3.587.336 Rp.348.443.531
104 Rp.6.556.299 Rp.2.999.271 Rp.3.557.028 Rp.345.444.260
105 Rp.6.556.299 Rp.3.029.889 Rp.3.526.410 Rp.342.414.371
106 Rp.6.556.299 Rp.3.060.819 Rp.3.495.480 Rp.339.353.552
107 Rp.6.556.299 Rp.3.092.065 Rp.3.464.234 Rp.336.261.487
108 Rp.6.556.299 Rp.3.123.630 Rp.3.432.669 Rp.333.137.857
109 Rp.6.556.299 Rp.3.155.517 Rp.3.400.782 Rp.329.982.340
110 Rp.6.556.299 Rp.3.187.729 Rp.3.368.570 Rp.326.794.611
111 Rp.6.556.299 Rp.3.220.271 Rp.3.336.028 Rp.323.574.340
112 Rp.6.556.299 Rp.3.253.144 Rp.3.303.155 Rp.320.321.196
113 Rp.6.556.299 Rp.3.286.353 Rp.3.269.946 Rp.317.034.843
114 Rp.6.556.299 Rp.3.319.902 Rp.3.236.397 Rp.313.714.941
115 Rp.6.556.299 Rp.3.353.792 Rp.3.202.507 Rp.310.361.149
116 Rp.6.556.299 Rp.3.388.029 Rp.3.168.270 Rp.306.973.120
117 Rp.6.556.299 Rp.3.422.615 Rp.3.133.684 Rp.303.550.505
118 Rp.6.556.299 Rp.3.457.554 Rp.3.098.745 Rp.300.092.951
119 Rp.6.556.299 Rp.3.492.850 Rp.3.063.449 Rp.296.600.101
120 Rp.6.556.299 Rp.3.528.506 Rp.3.027.793 Rp.293.071.595
121 Rp.6.556.299 Rp.3.564.526 Rp.2.991.773 Rp.289.507.069
122 Rp.6.556.299 Rp.3.600.914 Rp.2.955.385 Rp.285.906.155
123 Rp.6.556.299 Rp.3.637.674 Rp.2.918.625 Rp.282.268.481
124 Rp.6.556.299 Rp.3.674.808 Rp.2.881.491 Rp.278.593.673
125 Rp.6.556.299 Rp.3.712.322 Rp.2.843.977 Rp.274.881.351
126 Rp.6.556.299 Rp.3.750.219 Rp.2.806.080 Rp.271.131.132
127 Rp.6.556.299 Rp.3.788.502 Rp.2.767.797 Rp.267.342.630
128 Rp.6.556.299 Rp.3.827.176 Rp.2.729.123 Rp.263.515.454
129 Rp.6.556.299 Rp.3.866.245 Rp.2.690.054 Rp.259.649.209
130 Rp.6.556.299 Rp.3.905.713 Rp.2.650.586 Rp.255.743.496
131 Rp.6.556.299 Rp.3.945.584 Rp.2.610.715 Rp.251.797.912
132 Rp.6.556.299 Rp.3.985.862 Rp.2.570.437 Rp.247.812.050
133 Rp.6.556.299 Rp.4.026.551 Rp.2.529.748 Rp.243.785.499
134 Rp.6.556.299 Rp.4.067.655 Rp.2.488.644 Rp.239.717.844
135 Rp.6.556.299 Rp.4.109.179 Rp.2.447.120 Rp.235.608.665
136 Rp.6.556.299 Rp.4.151.127 Rp.2.405.172 Rp.231.457.538
137 Rp.6.556.299 Rp.4.193.503 Rp.2.362.796 Rp.227.264.035
138 Rp.6.556.299 Rp.4.236.312 Rp.2.319.987 Rp.223.027.723
139 Rp.6.556.299 Rp.4.279.558 Rp.2.276.741 Rp.218.748.165
140 Rp.6.556.299 Rp.4.323.245 Rp.2.233.054 Rp.214.424.920
141 Rp.6.556.299 Rp.4.367.378 Rp.2.188.921 Rp.210.057.542
142 Rp.6.556.299 Rp.4.411.962 Rp.2.144.337 Rp.205.645.580
143 Rp.6.556.299 Rp.4.457.000 Rp.2.099.299 Rp.201.188.580
144 Rp.6.556.299 Rp.4.502.499 Rp.2.053.800 Rp.196.686.081
145 Rp.6.556.299 Rp.4.548.462 Rp.2.007.837 Rp.192.137.619
146 Rp.6.556.299 Rp.4.594.894 Rp.1.961.405 Rp.187.542.725
147 Rp.6.556.299 Rp.4.641.800 Rp.1.914.499 Rp.182.900.925
148 Rp.6.556.299 Rp.4.689.185 Rp.1.867.114 Rp.178.211.740
149 Rp.6.556.299 Rp.4.737.054 Rp.1.819.245 Rp.173.474.686
150 Rp.6.556.299 Rp.4.785.412 Rp.1.770.887 Rp.168.689.274
151 Rp.6.556.299 Rp.4.834.263 Rp.1.722.036 Rp.163.855.011
152 Rp.6.556.299 Rp.4.883.612 Rp.1.672.687 Rp.158.971.399
153 Rp.6.556.299 Rp.4.933.466 Rp.1.622.833 Rp.154.037.933
154 Rp.6.556.299 Rp.4.983.828 Rp.1.572.471 Rp.149.054.105
155 Rp.6.556.299 Rp.5.034.705 Rp.1.521.594 Rp.144.019.400
156 Rp.6.556.299 Rp.5.086.101 Rp.1.470.198 Rp.138.933.299
157 Rp.6.556.299 Rp.5.138.022 Rp.1.418.277 Rp.133.795.277
158 Rp.6.556.299 Rp.5.190.472 Rp.1.365.827 Rp.128.604.805
159 Rp.6.556.299 Rp.5.243.458 Rp.1.312.841 Rp.123.361.347
160 Rp.6.556.299 Rp.5.296.985 Rp.1.259.314 Rp.118.064.362
161 Rp.6.556.299 Rp.5.351.059 Rp.1.205.240 Rp.112.713.303
162 Rp.6.556.299 Rp.5.405.684 Rp.1.150.615 Rp.107.307.619
163 Rp.6.556.299 Rp.5.460.867 Rp.1.095.432 Rp.101.846.752
164 Rp.6.556.299 Rp.5.516.613 Rp.1.039.686 Rp.96.330.139
165 Rp.6.556.299 Rp.5.572.929 Rp.983.370 Rp.90.757.210
166 Rp.6.556.299 Rp.5.629.819 Rp.926.480 Rp.85.127.391
167 Rp.6.556.299 Rp.5.687.290 Rp.869.009 Rp.79.440.101
168 Rp.6.556.299 Rp.5.745.348 Rp.810.951 Rp.73.694.753
169 Rp.6.556.299 Rp.5.803.998 Rp.752.301 Rp.67.890.755
170 Rp.6.556.299 Rp.5.863.248 Rp.693.051 Rp.62.027.507
171 Rp.6.556.299 Rp.5.923.102 Rp.633.197 Rp.56.104.405
172 Rp.6.556.299 Rp.5.983.567 Rp.572.732 Rp.50.120.838
173 Rp.6.556.299 Rp.6.044.649 Rp.511.650 Rp.44.076.189
174 Rp.6.556.299 Rp.6.106.355 Rp.449.944 Rp.37.969.834
175 Rp.6.556.299 Rp.6.168.690 Rp.387.609 Rp.31.801.144
176 Rp.6.556.299 Rp.6.231.662 Rp.324.637 Rp.25.569.482
177 Rp.6.556.299 Rp.6.295.277 Rp.261.022 Rp.19.274.205
178 Rp.6.556.299 Rp.6.359.541 Rp.196.758 Rp.12.914.664
179 Rp.6.556.299 Rp.6.424.462 Rp.131.837 Rp.6.490.202
180 Rp.6.556.299 Rp.6.490.202 Rp.66.254 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • 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
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily

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