RUMAH MEWAH SUPER LUX disayap SETIABUDI BANDUNG (SHM) [ NEGO ]

SETIABUDI Bandung Jawa Barat

Rp29mily
Bisa Nego
KPR: 242jt/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.29.000.000.000 Dana Tunai yang Harus Disiapkan Rp.8.700.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.23.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.242.260.126 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.275.954.536 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.25.258.817.801
Total Pembayaran
Rp.57.390.817.801 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.23.200.000.000
1 Rp.242.260.126 Rp.58.593.459 Rp.183.666.667 Rp.23.141.406.541
2 Rp.242.260.126 Rp.59.057.324 Rp.183.202.802 Rp.23.082.349.217
3 Rp.242.260.126 Rp.59.524.861 Rp.182.735.265 Rp.23.022.824.356
4 Rp.242.260.126 Rp.59.996.100 Rp.182.264.026 Rp.22.962.828.256
5 Rp.242.260.126 Rp.60.471.069 Rp.181.789.057 Rp.22.902.357.187
6 Rp.242.260.126 Rp.60.949.798 Rp.181.310.328 Rp.22.841.407.389
7 Rp.242.260.126 Rp.61.432.318 Rp.180.827.808 Rp.22.779.975.071
8 Rp.242.260.126 Rp.61.918.657 Rp.180.341.469 Rp.22.718.056.414
9 Rp.242.260.126 Rp.62.408.846 Rp.179.851.280 Rp.22.655.647.568
10 Rp.242.260.126 Rp.62.902.916 Rp.179.357.210 Rp.22.592.744.652
11 Rp.242.260.126 Rp.63.400.898 Rp.178.859.228 Rp.22.529.343.754
12 Rp.242.260.126 Rp.63.902.821 Rp.178.357.305 Rp.22.465.440.933
13 Rp.242.260.126 Rp.64.408.719 Rp.177.851.407 Rp.22.401.032.214
14 Rp.242.260.126 Rp.64.918.621 Rp.177.341.505 Rp.22.336.113.593
15 Rp.242.260.126 Rp.65.432.560 Rp.176.827.566 Rp.22.270.681.033
16 Rp.242.260.126 Rp.65.950.568 Rp.176.309.558 Rp.22.204.730.465
17 Rp.242.260.126 Rp.66.472.676 Rp.175.787.450 Rp.22.138.257.789
18 Rp.242.260.126 Rp.66.998.919 Rp.175.261.207 Rp.22.071.258.870
19 Rp.242.260.126 Rp.67.529.327 Rp.174.730.799 Rp.22.003.729.543
20 Rp.242.260.126 Rp.68.063.934 Rp.174.196.192 Rp.21.935.665.609
21 Rp.242.260.126 Rp.68.602.773 Rp.173.657.353 Rp.21.867.062.836
22 Rp.242.260.126 Rp.69.145.879 Rp.173.114.247 Rp.21.797.916.957
23 Rp.242.260.126 Rp.69.693.283 Rp.172.566.843 Rp.21.728.223.674
24 Rp.242.260.126 Rp.70.245.022 Rp.172.015.104 Rp.21.657.978.652
25 Rp.242.260.126 Rp.70.801.128 Rp.171.458.998 Rp.21.587.177.524
26 Rp.242.260.126 Rp.71.361.637 Rp.170.898.489 Rp.21.515.815.887
27 Rp.242.260.126 Rp.71.926.584 Rp.170.333.542 Rp.21.443.889.303
28 Rp.242.260.126 Rp.72.496.002 Rp.169.764.124 Rp.21.371.393.301
29 Rp.242.260.126 Rp.73.069.929 Rp.169.190.197 Rp.21.298.323.372
30 Rp.242.260.126 Rp.73.648.399 Rp.168.611.727 Rp.21.224.674.973
31 Rp.242.260.126 Rp.74.231.449 Rp.168.028.677 Rp.21.150.443.524
32 Rp.242.260.126 Rp.74.819.115 Rp.167.441.011 Rp.21.075.624.409
33 Rp.242.260.126 Rp.75.411.433 Rp.166.848.693 Rp.21.000.212.976
34 Rp.242.260.126 Rp.76.008.440 Rp.166.251.686 Rp.20.924.204.536
35 Rp.242.260.126 Rp.76.610.173 Rp.165.649.953 Rp.20.847.594.363
36 Rp.242.260.126 Rp.77.216.671 Rp.165.043.455 Rp.20.770.377.692
37 Rp.275.954.536 Rp.63.923.597 Rp.212.030.939 Rp.20.706.454.095
38 Rp.275.954.536 Rp.64.576.150 Rp.211.378.386 Rp.20.641.877.945
39 Rp.275.954.536 Rp.65.235.365 Rp.210.719.171 Rp.20.576.642.580
40 Rp.275.954.536 Rp.65.901.310 Rp.210.053.226 Rp.20.510.741.270
41 Rp.275.954.536 Rp.66.574.052 Rp.209.380.484 Rp.20.444.167.218
42 Rp.275.954.536 Rp.67.253.662 Rp.208.700.874 Rp.20.376.913.556
43 Rp.275.954.536 Rp.67.940.210 Rp.208.014.326 Rp.20.308.973.346
44 Rp.275.954.536 Rp.68.633.766 Rp.207.320.770 Rp.20.240.339.580
45 Rp.275.954.536 Rp.69.334.403 Rp.206.620.133 Rp.20.171.005.177
46 Rp.275.954.536 Rp.70.042.191 Rp.205.912.345 Rp.20.100.962.986
47 Rp.275.954.536 Rp.70.757.206 Rp.205.197.330 Rp.20.030.205.780
48 Rp.275.954.536 Rp.71.479.519 Rp.204.475.017 Rp.19.958.726.261
49 Rp.275.954.536 Rp.72.209.205 Rp.203.745.331 Rp.19.886.517.056
50 Rp.275.954.536 Rp.72.946.341 Rp.203.008.195 Rp.19.813.570.715
51 Rp.275.954.536 Rp.73.691.002 Rp.202.263.534 Rp.19.739.879.713
52 Rp.275.954.536 Rp.74.443.264 Rp.201.511.272 Rp.19.665.436.449
53 Rp.275.954.536 Rp.75.203.206 Rp.200.751.330 Rp.19.590.233.243
54 Rp.275.954.536 Rp.75.970.905 Rp.199.983.631 Rp.19.514.262.338
55 Rp.275.954.536 Rp.76.746.441 Rp.199.208.095 Rp.19.437.515.897
56 Rp.275.954.536 Rp.77.529.895 Rp.198.424.641 Rp.19.359.986.002
57 Rp.275.954.536 Rp.78.321.346 Rp.197.633.190 Rp.19.281.664.656
58 Rp.275.954.536 Rp.79.120.876 Rp.196.833.660 Rp.19.202.543.780
59 Rp.275.954.536 Rp.79.928.568 Rp.196.025.968 Rp.19.122.615.212
60 Rp.275.954.536 Rp.80.744.506 Rp.195.210.030 Rp.19.041.870.706
61 Rp.275.954.536 Rp.81.568.773 Rp.194.385.763 Rp.18.960.301.933
62 Rp.275.954.536 Rp.82.401.454 Rp.193.553.082 Rp.18.877.900.479
63 Rp.275.954.536 Rp.83.242.635 Rp.192.711.901 Rp.18.794.657.844
64 Rp.275.954.536 Rp.84.092.404 Rp.191.862.132 Rp.18.710.565.440
65 Rp.275.954.536 Rp.84.950.847 Rp.191.003.689 Rp.18.625.614.593
66 Rp.275.954.536 Rp.85.818.054 Rp.190.136.482 Rp.18.539.796.539
67 Rp.275.954.536 Rp.86.694.113 Rp.189.260.423 Rp.18.453.102.426
68 Rp.275.954.536 Rp.87.579.115 Rp.188.375.421 Rp.18.365.523.311
69 Rp.275.954.536 Rp.88.473.152 Rp.187.481.384 Rp.18.277.050.159
70 Rp.275.954.536 Rp.89.376.316 Rp.186.578.220 Rp.18.187.673.843
71 Rp.275.954.536 Rp.90.288.699 Rp.185.665.837 Rp.18.097.385.144
72 Rp.275.954.536 Rp.91.210.396 Rp.184.744.140 Rp.18.006.174.748
73 Rp.275.954.536 Rp.92.141.502 Rp.183.813.034 Rp.17.914.033.246
74 Rp.275.954.536 Rp.93.082.113 Rp.182.872.423 Rp.17.820.951.133
75 Rp.275.954.536 Rp.94.032.327 Rp.181.922.209 Rp.17.726.918.806
76 Rp.275.954.536 Rp.94.992.240 Rp.180.962.296 Rp.17.631.926.566
77 Rp.275.954.536 Rp.95.961.952 Rp.179.992.584 Rp.17.535.964.614
78 Rp.275.954.536 Rp.96.941.564 Rp.179.012.972 Rp.17.439.023.050
79 Rp.275.954.536 Rp.97.931.176 Rp.178.023.360 Rp.17.341.091.874
80 Rp.275.954.536 Rp.98.930.890 Rp.177.023.646 Rp.17.242.160.984
81 Rp.275.954.536 Rp.99.940.809 Rp.176.013.727 Rp.17.142.220.175
82 Rp.275.954.536 Rp.100.961.038 Rp.174.993.498 Rp.17.041.259.137
83 Rp.275.954.536 Rp.101.991.682 Rp.173.962.854 Rp.16.939.267.455
84 Rp.275.954.536 Rp.103.032.847 Rp.172.921.689 Rp.16.836.234.608
85 Rp.275.954.536 Rp.104.084.641 Rp.171.869.895 Rp.16.732.149.967
86 Rp.275.954.536 Rp.105.147.172 Rp.170.807.364 Rp.16.627.002.795
87 Rp.275.954.536 Rp.106.220.549 Rp.169.733.987 Rp.16.520.782.246
88 Rp.275.954.536 Rp.107.304.884 Rp.168.649.652 Rp.16.413.477.362
89 Rp.275.954.536 Rp.108.400.288 Rp.167.554.248 Rp.16.305.077.074
90 Rp.275.954.536 Rp.109.506.874 Rp.166.447.662 Rp.16.195.570.200
91 Rp.275.954.536 Rp.110.624.757 Rp.165.329.779 Rp.16.084.945.443
92 Rp.275.954.536 Rp.111.754.051 Rp.164.200.485 Rp.15.973.191.392
93 Rp.275.954.536 Rp.112.894.874 Rp.163.059.662 Rp.15.860.296.518
94 Rp.275.954.536 Rp.114.047.342 Rp.161.907.194 Rp.15.746.249.176
95 Rp.275.954.536 Rp.115.211.576 Rp.160.742.960 Rp.15.631.037.600
96 Rp.275.954.536 Rp.116.387.694 Rp.159.566.842 Rp.15.514.649.906
97 Rp.275.954.536 Rp.117.575.818 Rp.158.378.718 Rp.15.397.074.088
98 Rp.275.954.536 Rp.118.776.071 Rp.157.178.465 Rp.15.278.298.017
99 Rp.275.954.536 Rp.119.988.577 Rp.155.965.959 Rp.15.158.309.440
100 Rp.275.954.536 Rp.121.213.460 Rp.154.741.076 Rp.15.037.095.980
101 Rp.275.954.536 Rp.122.450.848 Rp.153.503.688 Rp.14.914.645.132
102 Rp.275.954.536 Rp.123.700.867 Rp.152.253.669 Rp.14.790.944.265
103 Rp.275.954.536 Rp.124.963.647 Rp.150.990.889 Rp.14.665.980.618
104 Rp.275.954.536 Rp.126.239.317 Rp.149.715.219 Rp.14.539.741.301
105 Rp.275.954.536 Rp.127.528.010 Rp.148.426.526 Rp.14.412.213.291
106 Rp.275.954.536 Rp.128.829.859 Rp.147.124.677 Rp.14.283.383.432
107 Rp.275.954.536 Rp.130.144.997 Rp.145.809.539 Rp.14.153.238.435
108 Rp.275.954.536 Rp.131.473.560 Rp.144.480.976 Rp.14.021.764.875
109 Rp.275.954.536 Rp.132.815.686 Rp.143.138.850 Rp.13.888.949.189
110 Rp.275.954.536 Rp.134.171.513 Rp.141.783.023 Rp.13.754.777.676
111 Rp.275.954.536 Rp.135.541.181 Rp.140.413.355 Rp.13.619.236.495
112 Rp.275.954.536 Rp.136.924.830 Rp.139.029.706 Rp.13.482.311.665
113 Rp.275.954.536 Rp.138.322.604 Rp.137.631.932 Rp.13.343.989.061
114 Rp.275.954.536 Rp.139.734.648 Rp.136.219.888 Rp.13.204.254.413
115 Rp.275.954.536 Rp.141.161.106 Rp.134.793.430 Rp.13.063.093.307
116 Rp.275.954.536 Rp.142.602.125 Rp.133.352.411 Rp.12.920.491.182
117 Rp.275.954.536 Rp.144.057.855 Rp.131.896.681 Rp.12.776.433.327
118 Rp.275.954.536 Rp.145.528.446 Rp.130.426.090 Rp.12.630.904.881
119 Rp.275.954.536 Rp.147.014.049 Rp.128.940.487 Rp.12.483.890.832
120 Rp.275.954.536 Rp.148.514.817 Rp.127.439.719 Rp.12.335.376.015
121 Rp.275.954.536 Rp.150.030.906 Rp.125.923.630 Rp.12.185.345.109
122 Rp.275.954.536 Rp.151.562.471 Rp.124.392.065 Rp.12.033.782.638
123 Rp.275.954.536 Rp.153.109.672 Rp.122.844.864 Rp.11.880.672.966
124 Rp.275.954.536 Rp.154.672.666 Rp.121.281.870 Rp.11.726.000.300
125 Rp.275.954.536 Rp.156.251.616 Rp.119.702.920 Rp.11.569.748.684
126 Rp.275.954.536 Rp.157.846.685 Rp.118.107.851 Rp.11.411.901.999
127 Rp.275.954.536 Rp.159.458.036 Rp.116.496.500 Rp.11.252.443.963
128 Rp.275.954.536 Rp.161.085.837 Rp.114.868.699 Rp.11.091.358.126
129 Rp.275.954.536 Rp.162.730.255 Rp.113.224.281 Rp.10.928.627.871
130 Rp.275.954.536 Rp.164.391.460 Rp.111.563.076 Rp.10.764.236.411
131 Rp.275.954.536 Rp.166.069.623 Rp.109.884.913 Rp.10.598.166.788
132 Rp.275.954.536 Rp.167.764.917 Rp.108.189.619 Rp.10.430.401.871
133 Rp.275.954.536 Rp.169.477.517 Rp.106.477.019 Rp.10.260.924.354
134 Rp.275.954.536 Rp.171.207.600 Rp.104.746.936 Rp.10.089.716.754
135 Rp.275.954.536 Rp.172.955.344 Rp.102.999.192 Rp.9.916.761.410
136 Rp.275.954.536 Rp.174.720.930 Rp.101.233.606 Rp.9.742.040.480
137 Rp.275.954.536 Rp.176.504.539 Rp.99.449.997 Rp.9.565.535.941
138 Rp.275.954.536 Rp.178.306.357 Rp.97.648.179 Rp.9.387.229.584
139 Rp.275.954.536 Rp.180.126.567 Rp.95.827.969 Rp.9.207.103.017
140 Rp.275.954.536 Rp.181.965.359 Rp.93.989.177 Rp.9.025.137.658
141 Rp.275.954.536 Rp.183.822.922 Rp.92.131.614 Rp.8.841.314.736
142 Rp.275.954.536 Rp.185.699.448 Rp.90.255.088 Rp.8.655.615.288
143 Rp.275.954.536 Rp.187.595.130 Rp.88.359.406 Rp.8.468.020.158
144 Rp.275.954.536 Rp.189.510.164 Rp.86.444.372 Rp.8.278.509.994
145 Rp.275.954.536 Rp.191.444.746 Rp.84.509.790 Rp.8.087.065.248
146 Rp.275.954.536 Rp.193.399.078 Rp.82.555.458 Rp.7.893.666.170
147 Rp.275.954.536 Rp.195.373.361 Rp.80.581.175 Rp.7.698.292.809
148 Rp.275.954.536 Rp.197.367.797 Rp.78.586.739 Rp.7.500.925.012
149 Rp.275.954.536 Rp.199.382.593 Rp.76.571.943 Rp.7.301.542.419
150 Rp.275.954.536 Rp.201.417.957 Rp.74.536.579 Rp.7.100.124.462
151 Rp.275.954.536 Rp.203.474.099 Rp.72.480.437 Rp.6.896.650.363
152 Rp.275.954.536 Rp.205.551.230 Rp.70.403.306 Rp.6.691.099.133
153 Rp.275.954.536 Rp.207.649.566 Rp.68.304.970 Rp.6.483.449.567
154 Rp.275.954.536 Rp.209.769.322 Rp.66.185.214 Rp.6.273.680.245
155 Rp.275.954.536 Rp.211.910.717 Rp.64.043.819 Rp.6.061.769.528
156 Rp.275.954.536 Rp.214.073.972 Rp.61.880.564 Rp.5.847.695.556
157 Rp.275.954.536 Rp.216.259.311 Rp.59.695.225 Rp.5.631.436.245
158 Rp.275.954.536 Rp.218.466.958 Rp.57.487.578 Rp.5.412.969.287
159 Rp.275.954.536 Rp.220.697.141 Rp.55.257.395 Rp.5.192.272.146
160 Rp.275.954.536 Rp.222.950.091 Rp.53.004.445 Rp.4.969.322.055
161 Rp.275.954.536 Rp.225.226.040 Rp.50.728.496 Rp.4.744.096.015
162 Rp.275.954.536 Rp.227.525.223 Rp.48.429.313 Rp.4.516.570.792
163 Rp.275.954.536 Rp.229.847.876 Rp.46.106.660 Rp.4.286.722.916
164 Rp.275.954.536 Rp.232.194.240 Rp.43.760.296 Rp.4.054.528.676
165 Rp.275.954.536 Rp.234.564.556 Rp.41.389.980 Rp.3.819.964.120
166 Rp.275.954.536 Rp.236.959.069 Rp.38.995.467 Rp.3.583.005.051
167 Rp.275.954.536 Rp.239.378.026 Rp.36.576.510 Rp.3.343.627.025
168 Rp.275.954.536 Rp.241.821.677 Rp.34.132.859 Rp.3.101.805.348
169 Rp.275.954.536 Rp.244.290.273 Rp.31.664.263 Rp.2.857.515.075
170 Rp.275.954.536 Rp.246.784.070 Rp.29.170.466 Rp.2.610.731.005
171 Rp.275.954.536 Rp.249.303.324 Rp.26.651.212 Rp.2.361.427.681
172 Rp.275.954.536 Rp.251.848.295 Rp.24.106.241 Rp.2.109.579.386
173 Rp.275.954.536 Rp.254.419.246 Rp.21.535.290 Rp.1.855.160.140
174 Rp.275.954.536 Rp.257.016.443 Rp.18.938.093 Rp.1.598.143.697
175 Rp.275.954.536 Rp.259.640.152 Rp.16.314.384 Rp.1.338.503.545
176 Rp.275.954.536 Rp.262.290.646 Rp.13.663.890 Rp.1.076.212.899
177 Rp.275.954.536 Rp.264.968.196 Rp.10.986.340 Rp.811.244.703
178 Rp.275.954.536 Rp.267.673.080 Rp.8.281.456 Rp.543.571.623
179 Rp.275.954.536 Rp.270.405.576 Rp.5.548.960 Rp.273.166.047
180 Rp.275.954.536 Rp.273.166.047 Rp.2.788.570 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp4,25jt/bln
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • 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
  • APARTEMEN Dijual
    di Bandung
    Rp650jt
    APARTEMEN Dijual
    di Bandung
    Rp650jt
    • 1
    • 1
    • 35
    Lihat Rincian
    Rp650jt
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily

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