Dijual rumah bekasi, Rumah murah Jatisari bisa KPR

Jl. Wibawa Mukti Jatiasih Bekasi Bekasi Jawa Barat

Rp67jt
KPR: 559rb/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.67.000.000 Dana Tunai yang Harus Disiapkan Rp.20.100.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.53.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.559.704 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.637.550 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.58.356.662
Total Pembayaran
Rp.132.592.662 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.53.600.000
1 Rp.559.704 Rp.135.371 Rp.424.333 Rp.53.464.629
2 Rp.559.704 Rp.136.442 Rp.423.262 Rp.53.328.187
3 Rp.559.704 Rp.137.523 Rp.422.181 Rp.53.190.664
4 Rp.559.704 Rp.138.611 Rp.421.093 Rp.53.052.053
5 Rp.559.704 Rp.139.709 Rp.419.995 Rp.52.912.344
6 Rp.559.704 Rp.140.815 Rp.418.889 Rp.52.771.529
7 Rp.559.704 Rp.141.929 Rp.417.775 Rp.52.629.600
8 Rp.559.704 Rp.143.053 Rp.416.651 Rp.52.486.547
9 Rp.559.704 Rp.144.186 Rp.415.518 Rp.52.342.361
10 Rp.559.704 Rp.145.327 Rp.414.377 Rp.52.197.034
11 Rp.559.704 Rp.146.477 Rp.413.227 Rp.52.050.557
12 Rp.559.704 Rp.147.637 Rp.412.067 Rp.51.902.920
13 Rp.559.704 Rp.148.806 Rp.410.898 Rp.51.754.114
14 Rp.559.704 Rp.149.984 Rp.409.720 Rp.51.604.130
15 Rp.559.704 Rp.151.171 Rp.408.533 Rp.51.452.959
16 Rp.559.704 Rp.152.368 Rp.407.336 Rp.51.300.591
17 Rp.559.704 Rp.153.574 Rp.406.130 Rp.51.147.017
18 Rp.559.704 Rp.154.790 Rp.404.914 Rp.50.992.227
19 Rp.559.704 Rp.156.016 Rp.403.688 Rp.50.836.211
20 Rp.559.704 Rp.157.251 Rp.402.453 Rp.50.678.960
21 Rp.559.704 Rp.158.496 Rp.401.208 Rp.50.520.464
22 Rp.559.704 Rp.159.750 Rp.399.954 Rp.50.360.714
23 Rp.559.704 Rp.161.015 Rp.398.689 Rp.50.199.699
24 Rp.559.704 Rp.162.290 Rp.397.414 Rp.50.037.409
25 Rp.559.704 Rp.163.575 Rp.396.129 Rp.49.873.834
26 Rp.559.704 Rp.164.869 Rp.394.835 Rp.49.708.965
27 Rp.559.704 Rp.166.175 Rp.393.529 Rp.49.542.790
28 Rp.559.704 Rp.167.490 Rp.392.214 Rp.49.375.300
29 Rp.559.704 Rp.168.816 Rp.390.888 Rp.49.206.484
30 Rp.559.704 Rp.170.153 Rp.389.551 Rp.49.036.331
31 Rp.559.704 Rp.171.500 Rp.388.204 Rp.48.864.831
32 Rp.559.704 Rp.172.857 Rp.386.847 Rp.48.691.974
33 Rp.559.704 Rp.174.226 Rp.385.478 Rp.48.517.748
34 Rp.559.704 Rp.175.605 Rp.384.099 Rp.48.342.143
35 Rp.559.704 Rp.176.995 Rp.382.709 Rp.48.165.148
36 Rp.559.704 Rp.178.397 Rp.381.307 Rp.47.986.751
37 Rp.637.550 Rp.147.685 Rp.489.865 Rp.47.839.066
38 Rp.637.550 Rp.149.193 Rp.488.357 Rp.47.689.873
39 Rp.637.550 Rp.150.716 Rp.486.834 Rp.47.539.157
40 Rp.637.550 Rp.152.254 Rp.485.296 Rp.47.386.903
41 Rp.637.550 Rp.153.809 Rp.483.741 Rp.47.233.094
42 Rp.637.550 Rp.155.379 Rp.482.171 Rp.47.077.715
43 Rp.637.550 Rp.156.965 Rp.480.585 Rp.46.920.750
44 Rp.637.550 Rp.158.567 Rp.478.983 Rp.46.762.183
45 Rp.637.550 Rp.160.186 Rp.477.364 Rp.46.601.997
46 Rp.637.550 Rp.161.821 Rp.475.729 Rp.46.440.176
47 Rp.637.550 Rp.163.473 Rp.474.077 Rp.46.276.703
48 Rp.637.550 Rp.165.142 Rp.472.408 Rp.46.111.561
49 Rp.637.550 Rp.166.828 Rp.470.722 Rp.45.944.733
50 Rp.637.550 Rp.168.531 Rp.469.019 Rp.45.776.202
51 Rp.637.550 Rp.170.251 Rp.467.299 Rp.45.605.951
52 Rp.637.550 Rp.171.989 Rp.465.561 Rp.45.433.962
53 Rp.637.550 Rp.173.745 Rp.463.805 Rp.45.260.217
54 Rp.637.550 Rp.175.519 Rp.462.031 Rp.45.084.698
55 Rp.637.550 Rp.177.310 Rp.460.240 Rp.44.907.388
56 Rp.637.550 Rp.179.120 Rp.458.430 Rp.44.728.268
57 Rp.637.550 Rp.180.949 Rp.456.601 Rp.44.547.319
58 Rp.637.550 Rp.182.796 Rp.454.754 Rp.44.364.523
59 Rp.637.550 Rp.184.662 Rp.452.888 Rp.44.179.861
60 Rp.637.550 Rp.186.547 Rp.451.003 Rp.43.993.314
61 Rp.637.550 Rp.188.452 Rp.449.098 Rp.43.804.862
62 Rp.637.550 Rp.190.375 Rp.447.175 Rp.43.614.487
63 Rp.637.550 Rp.192.319 Rp.445.231 Rp.43.422.168
64 Rp.637.550 Rp.194.282 Rp.443.268 Rp.43.227.886
65 Rp.637.550 Rp.196.265 Rp.441.285 Rp.43.031.621
66 Rp.637.550 Rp.198.269 Rp.439.281 Rp.42.833.352
67 Rp.637.550 Rp.200.293 Rp.437.257 Rp.42.633.059
68 Rp.637.550 Rp.202.338 Rp.435.212 Rp.42.430.721
69 Rp.637.550 Rp.204.403 Rp.433.147 Rp.42.226.318
70 Rp.637.550 Rp.206.490 Rp.431.060 Rp.42.019.828
71 Rp.637.550 Rp.208.598 Rp.428.952 Rp.41.811.230
72 Rp.637.550 Rp.210.727 Rp.426.823 Rp.41.600.503
73 Rp.637.550 Rp.212.878 Rp.424.672 Rp.41.387.625
74 Rp.637.550 Rp.215.051 Rp.422.499 Rp.41.172.574
75 Rp.637.550 Rp.217.247 Rp.420.303 Rp.40.955.327
76 Rp.637.550 Rp.219.464 Rp.418.086 Rp.40.735.863
77 Rp.637.550 Rp.221.705 Rp.415.845 Rp.40.514.158
78 Rp.637.550 Rp.223.968 Rp.413.582 Rp.40.290.190
79 Rp.637.550 Rp.226.254 Rp.411.296 Rp.40.063.936
80 Rp.637.550 Rp.228.564 Rp.408.986 Rp.39.835.372
81 Rp.637.550 Rp.230.897 Rp.406.653 Rp.39.604.475
82 Rp.637.550 Rp.233.254 Rp.404.296 Rp.39.371.221
83 Rp.637.550 Rp.235.635 Rp.401.915 Rp.39.135.586
84 Rp.637.550 Rp.238.041 Rp.399.509 Rp.38.897.545
85 Rp.637.550 Rp.240.471 Rp.397.079 Rp.38.657.074
86 Rp.637.550 Rp.242.926 Rp.394.624 Rp.38.414.148
87 Rp.637.550 Rp.245.406 Rp.392.144 Rp.38.168.742
88 Rp.637.550 Rp.247.911 Rp.389.639 Rp.37.920.831
89 Rp.637.550 Rp.250.442 Rp.387.108 Rp.37.670.389
90 Rp.637.550 Rp.252.998 Rp.384.552 Rp.37.417.391
91 Rp.637.550 Rp.255.581 Rp.381.969 Rp.37.161.810
92 Rp.637.550 Rp.258.190 Rp.379.360 Rp.36.903.620
93 Rp.637.550 Rp.260.826 Rp.376.724 Rp.36.642.794
94 Rp.637.550 Rp.263.488 Rp.374.062 Rp.36.379.306
95 Rp.637.550 Rp.266.178 Rp.371.372 Rp.36.113.128
96 Rp.637.550 Rp.268.895 Rp.368.655 Rp.35.844.233
97 Rp.637.550 Rp.271.640 Rp.365.910 Rp.35.572.593
98 Rp.637.550 Rp.274.413 Rp.363.137 Rp.35.298.180
99 Rp.637.550 Rp.277.214 Rp.360.336 Rp.35.020.966
100 Rp.637.550 Rp.280.044 Rp.357.506 Rp.34.740.922
101 Rp.637.550 Rp.282.903 Rp.354.647 Rp.34.458.019
102 Rp.637.550 Rp.285.791 Rp.351.759 Rp.34.172.228
103 Rp.637.550 Rp.288.709 Rp.348.841 Rp.33.883.519
104 Rp.637.550 Rp.291.656 Rp.345.894 Rp.33.591.863
105 Rp.637.550 Rp.294.633 Rp.342.917 Rp.33.297.230
106 Rp.637.550 Rp.297.641 Rp.339.909 Rp.32.999.589
107 Rp.637.550 Rp.300.679 Rp.336.871 Rp.32.698.910
108 Rp.637.550 Rp.303.749 Rp.333.801 Rp.32.395.161
109 Rp.637.550 Rp.306.849 Rp.330.701 Rp.32.088.312
110 Rp.637.550 Rp.309.982 Rp.327.568 Rp.31.778.330
111 Rp.637.550 Rp.313.146 Rp.324.404 Rp.31.465.184
112 Rp.637.550 Rp.316.343 Rp.321.207 Rp.31.148.841
113 Rp.637.550 Rp.319.572 Rp.317.978 Rp.30.829.269
114 Rp.637.550 Rp.322.835 Rp.314.715 Rp.30.506.434
115 Rp.637.550 Rp.326.130 Rp.311.420 Rp.30.180.304
116 Rp.637.550 Rp.329.459 Rp.308.091 Rp.29.850.845
117 Rp.637.550 Rp.332.823 Rp.304.727 Rp.29.518.022
118 Rp.637.550 Rp.336.220 Rp.301.330 Rp.29.181.802
119 Rp.637.550 Rp.339.652 Rp.297.898 Rp.28.842.150
120 Rp.637.550 Rp.343.120 Rp.294.430 Rp.28.499.030
121 Rp.637.550 Rp.346.622 Rp.290.928 Rp.28.152.408
122 Rp.637.550 Rp.350.161 Rp.287.389 Rp.27.802.247
123 Rp.637.550 Rp.353.735 Rp.283.815 Rp.27.448.512
124 Rp.637.550 Rp.357.346 Rp.280.204 Rp.27.091.166
125 Rp.637.550 Rp.360.994 Rp.276.556 Rp.26.730.172
126 Rp.637.550 Rp.364.679 Rp.272.871 Rp.26.365.493
127 Rp.637.550 Rp.368.402 Rp.269.148 Rp.25.997.091
128 Rp.637.550 Rp.372.163 Rp.265.387 Rp.25.624.928
129 Rp.637.550 Rp.375.962 Rp.261.588 Rp.25.248.966
130 Rp.637.550 Rp.379.800 Rp.257.750 Rp.24.869.166
131 Rp.637.550 Rp.383.677 Rp.253.873 Rp.24.485.489
132 Rp.637.550 Rp.387.594 Rp.249.956 Rp.24.097.895
133 Rp.637.550 Rp.391.551 Rp.245.999 Rp.23.706.344
134 Rp.637.550 Rp.395.548 Rp.242.002 Rp.23.310.796
135 Rp.637.550 Rp.399.586 Rp.237.964 Rp.22.911.210
136 Rp.637.550 Rp.403.665 Rp.233.885 Rp.22.507.545
137 Rp.637.550 Rp.407.785 Rp.229.765 Rp.22.099.760
138 Rp.637.550 Rp.411.948 Rp.225.602 Rp.21.687.812
139 Rp.637.550 Rp.416.154 Rp.221.396 Rp.21.271.658
140 Rp.637.550 Rp.420.402 Rp.217.148 Rp.20.851.256
141 Rp.637.550 Rp.424.693 Rp.212.857 Rp.20.426.563
142 Rp.637.550 Rp.429.029 Rp.208.521 Rp.19.997.534
143 Rp.637.550 Rp.433.409 Rp.204.141 Rp.19.564.125
144 Rp.637.550 Rp.437.833 Rp.199.717 Rp.19.126.292
145 Rp.637.550 Rp.442.302 Rp.195.248 Rp.18.683.990
146 Rp.637.550 Rp.446.818 Rp.190.732 Rp.18.237.172
147 Rp.637.550 Rp.451.379 Rp.186.171 Rp.17.785.793
148 Rp.637.550 Rp.455.987 Rp.181.563 Rp.17.329.806
149 Rp.637.550 Rp.460.642 Rp.176.908 Rp.16.869.164
150 Rp.637.550 Rp.465.344 Rp.172.206 Rp.16.403.820
151 Rp.637.550 Rp.470.094 Rp.167.456 Rp.15.933.726
152 Rp.637.550 Rp.474.893 Rp.162.657 Rp.15.458.833
153 Rp.637.550 Rp.479.741 Rp.157.809 Rp.14.979.092
154 Rp.637.550 Rp.484.638 Rp.152.912 Rp.14.494.454
155 Rp.637.550 Rp.489.586 Rp.147.964 Rp.14.004.868
156 Rp.637.550 Rp.494.584 Rp.142.966 Rp.13.510.284
157 Rp.637.550 Rp.499.633 Rp.137.917 Rp.13.010.651
158 Rp.637.550 Rp.504.733 Rp.132.817 Rp.12.505.918
159 Rp.637.550 Rp.509.885 Rp.127.665 Rp.11.996.033
160 Rp.637.550 Rp.515.090 Rp.122.460 Rp.11.480.943
161 Rp.637.550 Rp.520.349 Rp.117.201 Rp.10.960.594
162 Rp.637.550 Rp.525.661 Rp.111.889 Rp.10.434.933
163 Rp.637.550 Rp.531.027 Rp.106.523 Rp.9.903.906
164 Rp.637.550 Rp.536.448 Rp.101.102 Rp.9.367.458
165 Rp.637.550 Rp.541.924 Rp.95.626 Rp.8.825.534
166 Rp.637.550 Rp.547.456 Rp.90.094 Rp.8.278.078
167 Rp.637.550 Rp.553.045 Rp.84.505 Rp.7.725.033
168 Rp.637.550 Rp.558.690 Rp.78.860 Rp.7.166.343
169 Rp.637.550 Rp.564.394 Rp.73.156 Rp.6.601.949
170 Rp.637.550 Rp.570.155 Rp.67.395 Rp.6.031.794
171 Rp.637.550 Rp.575.975 Rp.61.575 Rp.5.455.819
172 Rp.637.550 Rp.581.855 Rp.55.695 Rp.4.873.964
173 Rp.637.550 Rp.587.795 Rp.49.755 Rp.4.286.169
174 Rp.637.550 Rp.593.795 Rp.43.755 Rp.3.692.374
175 Rp.637.550 Rp.599.857 Rp.37.693 Rp.3.092.517
176 Rp.637.550 Rp.605.981 Rp.31.569 Rp.2.486.536
177 Rp.637.550 Rp.612.167 Rp.25.383 Rp.1.874.369
178 Rp.637.550 Rp.618.416 Rp.19.134 Rp.1.255.953
179 Rp.637.550 Rp.624.729 Rp.12.821 Rp.631.224
180 Rp.637.550 Rp.631.224 Rp.6.444 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp550jt
    RUMAH Dijual
    di Bekasi
    Rp550jt
    • 2
    • 1
    • 106
    • 40
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bekasi
    Rp1,22mily
    RUMAH Dijual
    di Bekasi
    Rp1,22mily
    • 3
    • 3
    • 115
    • 96
    Lihat Rincian
    Rp1,22mily
  • RUMAH Dijual
    di Bekasi
    Rp448jt
    RUMAH Dijual
    di Bekasi
    Rp448jt
    • 2
    • 1
    • 78
    • 45
    Lihat Rincian
    Rp448jt
  • RUMAH Dijual
    di Bekasi
    Rp370jt
    RUMAH Dijual
    di Bekasi
    Rp370jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp370jt
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 3
    • 2
    • 111
    • 98
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bekasi
    Rp570jt
    RUMAH Dijual
    di Bekasi
    Rp570jt
    • 2
    • 1
    • 75
    • 40
    Lihat Rincian
    Rp570jt
  • RUMAH Dijual
    di Bekasi
    Rp2,7mily
    RUMAH Dijual
    di Bekasi
    Rp2,7mily
    • 7
    • 3
    • 370
    • 300
    Lihat Rincian
    Rp2,7mily
  • RUMAH Dijual
    di Bekasi
    Rp1,31mily
    RUMAH Dijual
    di Bekasi
    Rp1,31mily
    • 2
    • 2
    • 156
    • 58
    Lihat Rincian
    Rp1,31mily

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