Dijual rumah bekasi, Rumah murah Jatisari bisa KPR

Jl. Wibawa Mukti Jatiasih Bekasi Bekasi Jawa Barat

Rp670jt
KPR: 5,59jt/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.670.000.000 Dana Tunai yang Harus Disiapkan Rp.201.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.536.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.597.044 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.375.502 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.583.565.707
Total Pembayaran
Rp.1.325.925.707 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.536.000.000
1 Rp.5.597.044 Rp.1.353.711 Rp.4.243.333 Rp.534.646.289
2 Rp.5.597.044 Rp.1.364.428 Rp.4.232.616 Rp.533.281.861
3 Rp.5.597.044 Rp.1.375.229 Rp.4.221.815 Rp.531.906.632
4 Rp.5.597.044 Rp.1.386.116 Rp.4.210.928 Rp.530.520.516
5 Rp.5.597.044 Rp.1.397.090 Rp.4.199.954 Rp.529.123.426
6 Rp.5.597.044 Rp.1.408.150 Rp.4.188.894 Rp.527.715.276
7 Rp.5.597.044 Rp.1.419.298 Rp.4.177.746 Rp.526.295.978
8 Rp.5.597.044 Rp.1.430.534 Rp.4.166.510 Rp.524.865.444
9 Rp.5.597.044 Rp.1.441.859 Rp.4.155.185 Rp.523.423.585
10 Rp.5.597.044 Rp.1.453.274 Rp.4.143.770 Rp.521.970.311
11 Rp.5.597.044 Rp.1.464.779 Rp.4.132.265 Rp.520.505.532
12 Rp.5.597.044 Rp.1.476.375 Rp.4.120.669 Rp.519.029.157
13 Rp.5.597.044 Rp.1.488.063 Rp.4.108.981 Rp.517.541.094
14 Rp.5.597.044 Rp.1.499.844 Rp.4.097.200 Rp.516.041.250
15 Rp.5.597.044 Rp.1.511.717 Rp.4.085.327 Rp.514.529.533
16 Rp.5.597.044 Rp.1.523.685 Rp.4.073.359 Rp.513.005.848
17 Rp.5.597.044 Rp.1.535.748 Rp.4.061.296 Rp.511.470.100
18 Rp.5.597.044 Rp.1.547.906 Rp.4.049.138 Rp.509.922.194
19 Rp.5.597.044 Rp.1.560.160 Rp.4.036.884 Rp.508.362.034
20 Rp.5.597.044 Rp.1.572.511 Rp.4.024.533 Rp.506.789.523
21 Rp.5.597.044 Rp.1.584.960 Rp.4.012.084 Rp.505.204.563
22 Rp.5.597.044 Rp.1.597.508 Rp.3.999.536 Rp.503.607.055
23 Rp.5.597.044 Rp.1.610.155 Rp.3.986.889 Rp.501.996.900
24 Rp.5.597.044 Rp.1.622.902 Rp.3.974.142 Rp.500.373.998
25 Rp.5.597.044 Rp.1.635.750 Rp.3.961.294 Rp.498.738.248
26 Rp.5.597.044 Rp.1.648.700 Rp.3.948.344 Rp.497.089.548
27 Rp.5.597.044 Rp.1.661.752 Rp.3.935.292 Rp.495.427.796
28 Rp.5.597.044 Rp.1.674.907 Rp.3.922.137 Rp.493.752.889
29 Rp.5.597.044 Rp.1.688.167 Rp.3.908.877 Rp.492.064.722
30 Rp.5.597.044 Rp.1.701.532 Rp.3.895.512 Rp.490.363.190
31 Rp.5.597.044 Rp.1.715.002 Rp.3.882.042 Rp.488.648.188
32 Rp.5.597.044 Rp.1.728.579 Rp.3.868.465 Rp.486.919.609
33 Rp.5.597.044 Rp.1.742.264 Rp.3.854.780 Rp.485.177.345
34 Rp.5.597.044 Rp.1.756.057 Rp.3.840.987 Rp.483.421.288
35 Rp.5.597.044 Rp.1.769.959 Rp.3.827.085 Rp.481.651.329
36 Rp.5.597.044 Rp.1.783.971 Rp.3.813.073 Rp.479.867.358
37 Rp.6.375.502 Rp.1.476.856 Rp.4.898.646 Rp.478.390.502
38 Rp.6.375.502 Rp.1.491.932 Rp.4.883.570 Rp.476.898.570
39 Rp.6.375.502 Rp.1.507.162 Rp.4.868.340 Rp.475.391.408
40 Rp.6.375.502 Rp.1.522.548 Rp.4.852.954 Rp.473.868.860
41 Rp.6.375.502 Rp.1.538.091 Rp.4.837.411 Rp.472.330.769
42 Rp.6.375.502 Rp.1.553.792 Rp.4.821.710 Rp.470.776.977
43 Rp.6.375.502 Rp.1.569.654 Rp.4.805.848 Rp.469.207.323
44 Rp.6.375.502 Rp.1.585.677 Rp.4.789.825 Rp.467.621.646
45 Rp.6.375.502 Rp.1.601.864 Rp.4.773.638 Rp.466.019.782
46 Rp.6.375.502 Rp.1.618.217 Rp.4.757.285 Rp.464.401.565
47 Rp.6.375.502 Rp.1.634.736 Rp.4.740.766 Rp.462.766.829
48 Rp.6.375.502 Rp.1.651.424 Rp.4.724.078 Rp.461.115.405
49 Rp.6.375.502 Rp.1.668.282 Rp.4.707.220 Rp.459.447.123
50 Rp.6.375.502 Rp.1.685.313 Rp.4.690.189 Rp.457.761.810
51 Rp.6.375.502 Rp.1.702.517 Rp.4.672.985 Rp.456.059.293
52 Rp.6.375.502 Rp.1.719.897 Rp.4.655.605 Rp.454.339.396
53 Rp.6.375.502 Rp.1.737.454 Rp.4.638.048 Rp.452.601.942
54 Rp.6.375.502 Rp.1.755.191 Rp.4.620.311 Rp.450.846.751
55 Rp.6.375.502 Rp.1.773.108 Rp.4.602.394 Rp.449.073.643
56 Rp.6.375.502 Rp.1.791.209 Rp.4.584.293 Rp.447.282.434
57 Rp.6.375.502 Rp.1.809.494 Rp.4.566.008 Rp.445.472.940
58 Rp.6.375.502 Rp.1.827.966 Rp.4.547.536 Rp.443.644.974
59 Rp.6.375.502 Rp.1.846.626 Rp.4.528.876 Rp.441.798.348
60 Rp.6.375.502 Rp.1.865.477 Rp.4.510.025 Rp.439.932.871
61 Rp.6.375.502 Rp.1.884.521 Rp.4.490.981 Rp.438.048.350
62 Rp.6.375.502 Rp.1.903.758 Rp.4.471.744 Rp.436.144.592
63 Rp.6.375.502 Rp.1.923.193 Rp.4.452.309 Rp.434.221.399
64 Rp.6.375.502 Rp.1.942.825 Rp.4.432.677 Rp.432.278.574
65 Rp.6.375.502 Rp.1.962.658 Rp.4.412.844 Rp.430.315.916
66 Rp.6.375.502 Rp.1.982.694 Rp.4.392.808 Rp.428.333.222
67 Rp.6.375.502 Rp.2.002.934 Rp.4.372.568 Rp.426.330.288
68 Rp.6.375.502 Rp.2.023.380 Rp.4.352.122 Rp.424.306.908
69 Rp.6.375.502 Rp.2.044.036 Rp.4.331.466 Rp.422.262.872
70 Rp.6.375.502 Rp.2.064.902 Rp.4.310.600 Rp.420.197.970
71 Rp.6.375.502 Rp.2.085.981 Rp.4.289.521 Rp.418.111.989
72 Rp.6.375.502 Rp.2.107.275 Rp.4.268.227 Rp.416.004.714
73 Rp.6.375.502 Rp.2.128.787 Rp.4.246.715 Rp.413.875.927
74 Rp.6.375.502 Rp.2.150.519 Rp.4.224.983 Rp.411.725.408
75 Rp.6.375.502 Rp.2.172.472 Rp.4.203.030 Rp.409.552.936
76 Rp.6.375.502 Rp.2.194.649 Rp.4.180.853 Rp.407.358.287
77 Rp.6.375.502 Rp.2.217.053 Rp.4.158.449 Rp.405.141.234
78 Rp.6.375.502 Rp.2.239.685 Rp.4.135.817 Rp.402.901.549
79 Rp.6.375.502 Rp.2.262.549 Rp.4.112.953 Rp.400.639.000
80 Rp.6.375.502 Rp.2.285.646 Rp.4.089.856 Rp.398.353.354
81 Rp.6.375.502 Rp.2.308.978 Rp.4.066.524 Rp.396.044.376
82 Rp.6.375.502 Rp.2.332.549 Rp.4.042.953 Rp.393.711.827
83 Rp.6.375.502 Rp.2.356.360 Rp.4.019.142 Rp.391.355.467
84 Rp.6.375.502 Rp.2.380.415 Rp.3.995.087 Rp.388.975.052
85 Rp.6.375.502 Rp.2.404.715 Rp.3.970.787 Rp.386.570.337
86 Rp.6.375.502 Rp.2.429.263 Rp.3.946.239 Rp.384.141.074
87 Rp.6.375.502 Rp.2.454.062 Rp.3.921.440 Rp.381.687.012
88 Rp.6.375.502 Rp.2.479.114 Rp.3.896.388 Rp.379.207.898
89 Rp.6.375.502 Rp.2.504.421 Rp.3.871.081 Rp.376.703.477
90 Rp.6.375.502 Rp.2.529.987 Rp.3.845.515 Rp.374.173.490
91 Rp.6.375.502 Rp.2.555.814 Rp.3.819.688 Rp.371.617.676
92 Rp.6.375.502 Rp.2.581.905 Rp.3.793.597 Rp.369.035.771
93 Rp.6.375.502 Rp.2.608.262 Rp.3.767.240 Rp.366.427.509
94 Rp.6.375.502 Rp.2.634.888 Rp.3.740.614 Rp.363.792.621
95 Rp.6.375.502 Rp.2.661.786 Rp.3.713.716 Rp.361.130.835
96 Rp.6.375.502 Rp.2.688.958 Rp.3.686.544 Rp.358.441.877
97 Rp.6.375.502 Rp.2.716.408 Rp.3.659.094 Rp.355.725.469
98 Rp.6.375.502 Rp.2.744.138 Rp.3.631.364 Rp.352.981.331
99 Rp.6.375.502 Rp.2.772.151 Rp.3.603.351 Rp.350.209.180
100 Rp.6.375.502 Rp.2.800.450 Rp.3.575.052 Rp.347.408.730
101 Rp.6.375.502 Rp.2.829.038 Rp.3.546.464 Rp.344.579.692
102 Rp.6.375.502 Rp.2.857.918 Rp.3.517.584 Rp.341.721.774
103 Rp.6.375.502 Rp.2.887.092 Rp.3.488.410 Rp.338.834.682
104 Rp.6.375.502 Rp.2.916.565 Rp.3.458.937 Rp.335.918.117
105 Rp.6.375.502 Rp.2.946.338 Rp.3.429.164 Rp.332.971.779
106 Rp.6.375.502 Rp.2.976.415 Rp.3.399.087 Rp.329.995.364
107 Rp.6.375.502 Rp.3.006.799 Rp.3.368.703 Rp.326.988.565
108 Rp.6.375.502 Rp.3.037.494 Rp.3.338.008 Rp.323.951.071
109 Rp.6.375.502 Rp.3.068.501 Rp.3.307.001 Rp.320.882.570
110 Rp.6.375.502 Rp.3.099.826 Rp.3.275.676 Rp.317.782.744
111 Rp.6.375.502 Rp.3.131.470 Rp.3.244.032 Rp.314.651.274
112 Rp.6.375.502 Rp.3.163.437 Rp.3.212.065 Rp.311.487.837
113 Rp.6.375.502 Rp.3.195.730 Rp.3.179.772 Rp.308.292.107
114 Rp.6.375.502 Rp.3.228.353 Rp.3.147.149 Rp.305.063.754
115 Rp.6.375.502 Rp.3.261.310 Rp.3.114.192 Rp.301.802.444
116 Rp.6.375.502 Rp.3.294.602 Rp.3.080.900 Rp.298.507.842
117 Rp.6.375.502 Rp.3.328.234 Rp.3.047.268 Rp.295.179.608
118 Rp.6.375.502 Rp.3.362.210 Rp.3.013.292 Rp.291.817.398
119 Rp.6.375.502 Rp.3.396.533 Rp.2.978.969 Rp.288.420.865
120 Rp.6.375.502 Rp.3.431.206 Rp.2.944.296 Rp.284.989.659
121 Rp.6.375.502 Rp.3.466.233 Rp.2.909.269 Rp.281.523.426
122 Rp.6.375.502 Rp.3.501.617 Rp.2.873.885 Rp.278.021.809
123 Rp.6.375.502 Rp.3.537.363 Rp.2.838.139 Rp.274.484.446
124 Rp.6.375.502 Rp.3.573.473 Rp.2.802.029 Rp.270.910.973
125 Rp.6.375.502 Rp.3.609.952 Rp.2.765.550 Rp.267.301.021
126 Rp.6.375.502 Rp.3.646.804 Rp.2.728.698 Rp.263.654.217
127 Rp.6.375.502 Rp.3.684.032 Rp.2.691.470 Rp.259.970.185
128 Rp.6.375.502 Rp.3.721.640 Rp.2.653.862 Rp.256.248.545
129 Rp.6.375.502 Rp.3.759.631 Rp.2.615.871 Rp.252.488.914
130 Rp.6.375.502 Rp.3.798.011 Rp.2.577.491 Rp.248.690.903
131 Rp.6.375.502 Rp.3.836.782 Rp.2.538.720 Rp.244.854.121
132 Rp.6.375.502 Rp.3.875.950 Rp.2.499.552 Rp.240.978.171
133 Rp.6.375.502 Rp.3.915.517 Rp.2.459.985 Rp.237.062.654
134 Rp.6.375.502 Rp.3.955.487 Rp.2.420.015 Rp.233.107.167
135 Rp.6.375.502 Rp.3.995.866 Rp.2.379.636 Rp.229.111.301
136 Rp.6.375.502 Rp.4.036.657 Rp.2.338.845 Rp.225.074.644
137 Rp.6.375.502 Rp.4.077.865 Rp.2.297.637 Rp.220.996.779
138 Rp.6.375.502 Rp.4.119.493 Rp.2.256.009 Rp.216.877.286
139 Rp.6.375.502 Rp.4.161.546 Rp.2.213.956 Rp.212.715.740
140 Rp.6.375.502 Rp.4.204.029 Rp.2.171.473 Rp.208.511.711
141 Rp.6.375.502 Rp.4.246.945 Rp.2.128.557 Rp.204.264.766
142 Rp.6.375.502 Rp.4.290.299 Rp.2.085.203 Rp.199.974.467
143 Rp.6.375.502 Rp.4.334.096 Rp.2.041.406 Rp.195.640.371
144 Rp.6.375.502 Rp.4.378.340 Rp.1.997.162 Rp.191.262.031
145 Rp.6.375.502 Rp.4.423.035 Rp.1.952.467 Rp.186.838.996
146 Rp.6.375.502 Rp.4.468.187 Rp.1.907.315 Rp.182.370.809
147 Rp.6.375.502 Rp.4.513.800 Rp.1.861.702 Rp.177.857.009
148 Rp.6.375.502 Rp.4.559.878 Rp.1.815.624 Rp.173.297.131
149 Rp.6.375.502 Rp.4.606.427 Rp.1.769.075 Rp.168.690.704
150 Rp.6.375.502 Rp.4.653.451 Rp.1.722.051 Rp.164.037.253
151 Rp.6.375.502 Rp.4.700.955 Rp.1.674.547 Rp.159.336.298
152 Rp.6.375.502 Rp.4.748.944 Rp.1.626.558 Rp.154.587.354
153 Rp.6.375.502 Rp.4.797.423 Rp.1.578.079 Rp.149.789.931
154 Rp.6.375.502 Rp.4.846.396 Rp.1.529.106 Rp.144.943.535
155 Rp.6.375.502 Rp.4.895.870 Rp.1.479.632 Rp.140.047.665
156 Rp.6.375.502 Rp.4.945.849 Rp.1.429.653 Rp.135.101.816
157 Rp.6.375.502 Rp.4.996.338 Rp.1.379.164 Rp.130.105.478
158 Rp.6.375.502 Rp.5.047.342 Rp.1.328.160 Rp.125.058.136
159 Rp.6.375.502 Rp.5.098.867 Rp.1.276.635 Rp.119.959.269
160 Rp.6.375.502 Rp.5.150.918 Rp.1.224.584 Rp.114.808.351
161 Rp.6.375.502 Rp.5.203.500 Rp.1.172.002 Rp.109.604.851
162 Rp.6.375.502 Rp.5.256.619 Rp.1.118.883 Rp.104.348.232
163 Rp.6.375.502 Rp.5.310.280 Rp.1.065.222 Rp.99.037.952
164 Rp.6.375.502 Rp.5.364.490 Rp.1.011.012 Rp.93.673.462
165 Rp.6.375.502 Rp.5.419.252 Rp.956.250 Rp.88.254.210
166 Rp.6.375.502 Rp.5.474.574 Rp.900.928 Rp.82.779.636
167 Rp.6.375.502 Rp.5.530.460 Rp.845.042 Rp.77.249.176
168 Rp.6.375.502 Rp.5.586.917 Rp.788.585 Rp.71.662.259
169 Rp.6.375.502 Rp.5.643.950 Rp.731.552 Rp.66.018.309
170 Rp.6.375.502 Rp.5.701.565 Rp.673.937 Rp.60.316.744
171 Rp.6.375.502 Rp.5.759.769 Rp.615.733 Rp.54.556.975
172 Rp.6.375.502 Rp.5.818.566 Rp.556.936 Rp.48.738.409
173 Rp.6.375.502 Rp.5.877.964 Rp.497.538 Rp.42.860.445
174 Rp.6.375.502 Rp.5.937.968 Rp.437.534 Rp.36.922.477
175 Rp.6.375.502 Rp.5.998.585 Rp.376.917 Rp.30.923.892
176 Rp.6.375.502 Rp.6.059.821 Rp.315.681 Rp.24.864.071
177 Rp.6.375.502 Rp.6.121.681 Rp.253.821 Rp.18.742.390
178 Rp.6.375.502 Rp.6.184.173 Rp.191.329 Rp.12.558.217
179 Rp.6.375.502 Rp.6.247.304 Rp.128.198 Rp.6.310.913
180 Rp.6.375.502 Rp.6.310.913 Rp.64.424 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp500jt
    RUMAH Dijual
    di Bekasi
    Rp500jt
    • 2
    • 1
    • 73
    • 45
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily
  • TANAH Dijual
    di Bekasi
    Rp70mily
    TANAH Dijual
    di Bekasi
    Rp70mily
    • 35000
    Lihat Rincian
    Rp70mily
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 3
    • 2
    • 111
    • 98
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bekasi
    Rp475jt
    RUMAH Dijual
    di Bekasi
    Rp475jt
    • 2
    • 1
    • 100
    • 45
    Lihat Rincian
    Rp475jt
  • TANAH Dijual
    di Bekasi
    Rp18mily
    TANAH Dijual
    di Bekasi
    Rp18mily
    • 1700
    Lihat Rincian
    Rp18mily
  • RUMAH Dijual
    di Bekasi
    Rp675jt
    RUMAH Dijual
    di Bekasi
    Rp675jt
    • 3
    • 1
    • 100
    • 58
    Lihat Rincian
    Rp675jt

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