Apartemen Gateway Cicadas

Di Jual Murah Apartemen Gateway Ahmad Yani Strategis City View

Gateway Cicadas Emerald 6 Jl. Ahmad Yani No. 669 Cicadas Bandung Jawa Barat

Rp460jt
Pemilik Langsung
KPR: 3,84jt/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.460.000.000 Dana Tunai yang Harus Disiapkan Rp.138.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.368.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.842.747 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.4.377.210 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.400.657.059
Total Pembayaran
Rp.910.337.059 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.368.000.000
1 Rp.3.842.747 Rp.929.414 Rp.2.913.333 Rp.367.070.586
2 Rp.3.842.747 Rp.936.772 Rp.2.905.975 Rp.366.133.814
3 Rp.3.842.747 Rp.944.188 Rp.2.898.559 Rp.365.189.626
4 Rp.3.842.747 Rp.951.662 Rp.2.891.085 Rp.364.237.964
5 Rp.3.842.747 Rp.959.196 Rp.2.883.551 Rp.363.278.768
6 Rp.3.842.747 Rp.966.790 Rp.2.875.957 Rp.362.311.978
7 Rp.3.842.747 Rp.974.444 Rp.2.868.303 Rp.361.337.534
8 Rp.3.842.747 Rp.982.158 Rp.2.860.589 Rp.360.355.376
9 Rp.3.842.747 Rp.989.934 Rp.2.852.813 Rp.359.365.442
10 Rp.3.842.747 Rp.997.771 Rp.2.844.976 Rp.358.367.671
11 Rp.3.842.747 Rp.1.005.670 Rp.2.837.077 Rp.357.362.001
12 Rp.3.842.747 Rp.1.013.631 Rp.2.829.116 Rp.356.348.370
13 Rp.3.842.747 Rp.1.021.656 Rp.2.821.091 Rp.355.326.714
14 Rp.3.842.747 Rp.1.029.744 Rp.2.813.003 Rp.354.296.970
15 Rp.3.842.747 Rp.1.037.896 Rp.2.804.851 Rp.353.259.074
16 Rp.3.842.747 Rp.1.046.113 Rp.2.796.634 Rp.352.212.961
17 Rp.3.842.747 Rp.1.054.394 Rp.2.788.353 Rp.351.158.567
18 Rp.3.842.747 Rp.1.062.742 Rp.2.780.005 Rp.350.095.825
19 Rp.3.842.747 Rp.1.071.155 Rp.2.771.592 Rp.349.024.670
20 Rp.3.842.747 Rp.1.079.635 Rp.2.763.112 Rp.347.945.035
21 Rp.3.842.747 Rp.1.088.182 Rp.2.754.565 Rp.346.856.853
22 Rp.3.842.747 Rp.1.096.797 Rp.2.745.950 Rp.345.760.056
23 Rp.3.842.747 Rp.1.105.480 Rp.2.737.267 Rp.344.654.576
24 Rp.3.842.747 Rp.1.114.232 Rp.2.728.515 Rp.343.540.344
25 Rp.3.842.747 Rp.1.123.053 Rp.2.719.694 Rp.342.417.291
26 Rp.3.842.747 Rp.1.131.943 Rp.2.710.804 Rp.341.285.348
27 Rp.3.842.747 Rp.1.140.905 Rp.2.701.842 Rp.340.144.443
28 Rp.3.842.747 Rp.1.149.937 Rp.2.692.810 Rp.338.994.506
29 Rp.3.842.747 Rp.1.159.040 Rp.2.683.707 Rp.337.835.466
30 Rp.3.842.747 Rp.1.168.216 Rp.2.674.531 Rp.336.667.250
31 Rp.3.842.747 Rp.1.177.465 Rp.2.665.282 Rp.335.489.785
32 Rp.3.842.747 Rp.1.186.786 Rp.2.655.961 Rp.334.302.999
33 Rp.3.842.747 Rp.1.196.182 Rp.2.646.565 Rp.333.106.817
34 Rp.3.842.747 Rp.1.205.651 Rp.2.637.096 Rp.331.901.166
35 Rp.3.842.747 Rp.1.215.196 Rp.2.627.551 Rp.330.685.970
36 Rp.3.842.747 Rp.1.224.816 Rp.2.617.931 Rp.329.461.154
37 Rp.4.377.210 Rp.1.013.961 Rp.3.363.249 Rp.328.447.193
38 Rp.4.377.210 Rp.1.024.312 Rp.3.352.898 Rp.327.422.881
39 Rp.4.377.210 Rp.1.034.768 Rp.3.342.442 Rp.326.388.113
40 Rp.4.377.210 Rp.1.045.331 Rp.3.331.879 Rp.325.342.782
41 Rp.4.377.210 Rp.1.056.002 Rp.3.321.208 Rp.324.286.780
42 Rp.4.377.210 Rp.1.066.782 Rp.3.310.428 Rp.323.219.998
43 Rp.4.377.210 Rp.1.077.673 Rp.3.299.537 Rp.322.142.325
44 Rp.4.377.210 Rp.1.088.674 Rp.3.288.536 Rp.321.053.651
45 Rp.4.377.210 Rp.1.099.787 Rp.3.277.423 Rp.319.953.864
46 Rp.4.377.210 Rp.1.111.014 Rp.3.266.196 Rp.318.842.850
47 Rp.4.377.210 Rp.1.122.356 Rp.3.254.854 Rp.317.720.494
48 Rp.4.377.210 Rp.1.133.813 Rp.3.243.397 Rp.316.586.681
49 Rp.4.377.210 Rp.1.145.388 Rp.3.231.822 Rp.315.441.293
50 Rp.4.377.210 Rp.1.157.080 Rp.3.220.130 Rp.314.284.213
51 Rp.4.377.210 Rp.1.168.892 Rp.3.208.318 Rp.313.115.321
52 Rp.4.377.210 Rp.1.180.824 Rp.3.196.386 Rp.311.934.497
53 Rp.4.377.210 Rp.1.192.879 Rp.3.184.331 Rp.310.741.618
54 Rp.4.377.210 Rp.1.205.056 Rp.3.172.154 Rp.309.536.562
55 Rp.4.377.210 Rp.1.217.358 Rp.3.159.852 Rp.308.319.204
56 Rp.4.377.210 Rp.1.229.785 Rp.3.147.425 Rp.307.089.419
57 Rp.4.377.210 Rp.1.242.339 Rp.3.134.871 Rp.305.847.080
58 Rp.4.377.210 Rp.1.255.021 Rp.3.122.189 Rp.304.592.059
59 Rp.4.377.210 Rp.1.267.833 Rp.3.109.377 Rp.303.324.226
60 Rp.4.377.210 Rp.1.280.775 Rp.3.096.435 Rp.302.043.451
61 Rp.4.377.210 Rp.1.293.850 Rp.3.083.360 Rp.300.749.601
62 Rp.4.377.210 Rp.1.307.058 Rp.3.070.152 Rp.299.442.543
63 Rp.4.377.210 Rp.1.320.401 Rp.3.056.809 Rp.298.122.142
64 Rp.4.377.210 Rp.1.333.880 Rp.3.043.330 Rp.296.788.262
65 Rp.4.377.210 Rp.1.347.496 Rp.3.029.714 Rp.295.440.766
66 Rp.4.377.210 Rp.1.361.252 Rp.3.015.958 Rp.294.079.514
67 Rp.4.377.210 Rp.1.375.148 Rp.3.002.062 Rp.292.704.366
68 Rp.4.377.210 Rp.1.389.186 Rp.2.988.024 Rp.291.315.180
69 Rp.4.377.210 Rp.1.403.368 Rp.2.973.842 Rp.289.911.812
70 Rp.4.377.210 Rp.1.417.694 Rp.2.959.516 Rp.288.494.118
71 Rp.4.377.210 Rp.1.432.166 Rp.2.945.044 Rp.287.061.952
72 Rp.4.377.210 Rp.1.446.786 Rp.2.930.424 Rp.285.615.166
73 Rp.4.377.210 Rp.1.461.555 Rp.2.915.655 Rp.284.153.611
74 Rp.4.377.210 Rp.1.476.475 Rp.2.900.735 Rp.282.677.136
75 Rp.4.377.210 Rp.1.491.548 Rp.2.885.662 Rp.281.185.588
76 Rp.4.377.210 Rp.1.506.774 Rp.2.870.436 Rp.279.678.814
77 Rp.4.377.210 Rp.1.522.155 Rp.2.855.055 Rp.278.156.659
78 Rp.4.377.210 Rp.1.537.694 Rp.2.839.516 Rp.276.618.965
79 Rp.4.377.210 Rp.1.553.391 Rp.2.823.819 Rp.275.065.574
80 Rp.4.377.210 Rp.1.569.249 Rp.2.807.961 Rp.273.496.325
81 Rp.4.377.210 Rp.1.585.268 Rp.2.791.942 Rp.271.911.057
82 Rp.4.377.210 Rp.1.601.451 Rp.2.775.759 Rp.270.309.606
83 Rp.4.377.210 Rp.1.617.799 Rp.2.759.411 Rp.268.691.807
84 Rp.4.377.210 Rp.1.634.314 Rp.2.742.896 Rp.267.057.493
85 Rp.4.377.210 Rp.1.650.998 Rp.2.726.212 Rp.265.406.495
86 Rp.4.377.210 Rp.1.667.852 Rp.2.709.358 Rp.263.738.643
87 Rp.4.377.210 Rp.1.684.878 Rp.2.692.332 Rp.262.053.765
88 Rp.4.377.210 Rp.1.702.078 Rp.2.675.132 Rp.260.351.687
89 Rp.4.377.210 Rp.1.719.453 Rp.2.657.757 Rp.258.632.234
90 Rp.4.377.210 Rp.1.737.006 Rp.2.640.204 Rp.256.895.228
91 Rp.4.377.210 Rp.1.754.738 Rp.2.622.472 Rp.255.140.490
92 Rp.4.377.210 Rp.1.772.651 Rp.2.604.559 Rp.253.367.839
93 Rp.4.377.210 Rp.1.790.747 Rp.2.586.463 Rp.251.577.092
94 Rp.4.377.210 Rp.1.809.027 Rp.2.568.183 Rp.249.768.065
95 Rp.4.377.210 Rp.1.827.494 Rp.2.549.716 Rp.247.940.571
96 Rp.4.377.210 Rp.1.846.150 Rp.2.531.060 Rp.246.094.421
97 Rp.4.377.210 Rp.1.864.996 Rp.2.512.214 Rp.244.229.425
98 Rp.4.377.210 Rp.1.884.035 Rp.2.493.175 Rp.242.345.390
99 Rp.4.377.210 Rp.1.903.267 Rp.2.473.943 Rp.240.442.123
100 Rp.4.377.210 Rp.1.922.697 Rp.2.454.513 Rp.238.519.426
101 Rp.4.377.210 Rp.1.942.324 Rp.2.434.886 Rp.236.577.102
102 Rp.4.377.210 Rp.1.962.152 Rp.2.415.058 Rp.234.614.950
103 Rp.4.377.210 Rp.1.982.182 Rp.2.395.028 Rp.232.632.768
104 Rp.4.377.210 Rp.2.002.417 Rp.2.374.793 Rp.230.630.351
105 Rp.4.377.210 Rp.2.022.859 Rp.2.354.351 Rp.228.607.492
106 Rp.4.377.210 Rp.2.043.509 Rp.2.333.701 Rp.226.563.983
107 Rp.4.377.210 Rp.2.064.369 Rp.2.312.841 Rp.224.499.614
108 Rp.4.377.210 Rp.2.085.443 Rp.2.291.767 Rp.222.414.171
109 Rp.4.377.210 Rp.2.106.732 Rp.2.270.478 Rp.220.307.439
110 Rp.4.377.210 Rp.2.128.238 Rp.2.248.972 Rp.218.179.201
111 Rp.4.377.210 Rp.2.149.964 Rp.2.227.246 Rp.216.029.237
112 Rp.4.377.210 Rp.2.171.912 Rp.2.205.298 Rp.213.857.325
113 Rp.4.377.210 Rp.2.194.083 Rp.2.183.127 Rp.211.663.242
114 Rp.4.377.210 Rp.2.216.481 Rp.2.160.729 Rp.209.446.761
115 Rp.4.377.210 Rp.2.239.108 Rp.2.138.102 Rp.207.207.653
116 Rp.4.377.210 Rp.2.261.965 Rp.2.115.245 Rp.204.945.688
117 Rp.4.377.210 Rp.2.285.056 Rp.2.092.154 Rp.202.660.632
118 Rp.4.377.210 Rp.2.308.383 Rp.2.068.827 Rp.200.352.249
119 Rp.4.377.210 Rp.2.331.947 Rp.2.045.263 Rp.198.020.302
120 Rp.4.377.210 Rp.2.355.753 Rp.2.021.457 Rp.195.664.549
121 Rp.4.377.210 Rp.2.379.801 Rp.1.997.409 Rp.193.284.748
122 Rp.4.377.210 Rp.2.404.095 Rp.1.973.115 Rp.190.880.653
123 Rp.4.377.210 Rp.2.428.637 Rp.1.948.573 Rp.188.452.016
124 Rp.4.377.210 Rp.2.453.429 Rp.1.923.781 Rp.185.998.587
125 Rp.4.377.210 Rp.2.478.474 Rp.1.898.736 Rp.183.520.113
126 Rp.4.377.210 Rp.2.503.776 Rp.1.873.434 Rp.181.016.337
127 Rp.4.377.210 Rp.2.529.335 Rp.1.847.875 Rp.178.487.002
128 Rp.4.377.210 Rp.2.555.155 Rp.1.822.055 Rp.175.931.847
129 Rp.4.377.210 Rp.2.581.239 Rp.1.795.971 Rp.173.350.608
130 Rp.4.377.210 Rp.2.607.589 Rp.1.769.621 Rp.170.743.019
131 Rp.4.377.210 Rp.2.634.208 Rp.1.743.002 Rp.168.108.811
132 Rp.4.377.210 Rp.2.661.099 Rp.1.716.111 Rp.165.447.712
133 Rp.4.377.210 Rp.2.688.265 Rp.1.688.945 Rp.162.759.447
134 Rp.4.377.210 Rp.2.715.707 Rp.1.661.503 Rp.160.043.740
135 Rp.4.377.210 Rp.2.743.430 Rp.1.633.780 Rp.157.300.310
136 Rp.4.377.210 Rp.2.771.436 Rp.1.605.774 Rp.154.528.874
137 Rp.4.377.210 Rp.2.799.728 Rp.1.577.482 Rp.151.729.146
138 Rp.4.377.210 Rp.2.828.308 Rp.1.548.902 Rp.148.900.838
139 Rp.4.377.210 Rp.2.857.181 Rp.1.520.029 Rp.146.043.657
140 Rp.4.377.210 Rp.2.886.348 Rp.1.490.862 Rp.143.157.309
141 Rp.4.377.210 Rp.2.915.812 Rp.1.461.398 Rp.140.241.497
142 Rp.4.377.210 Rp.2.945.578 Rp.1.431.632 Rp.137.295.919
143 Rp.4.377.210 Rp.2.975.647 Rp.1.401.563 Rp.134.320.272
144 Rp.4.377.210 Rp.3.006.024 Rp.1.371.186 Rp.131.314.248
145 Rp.4.377.210 Rp.3.036.710 Rp.1.340.500 Rp.128.277.538
146 Rp.4.377.210 Rp.3.067.710 Rp.1.309.500 Rp.125.209.828
147 Rp.4.377.210 Rp.3.099.026 Rp.1.278.184 Rp.122.110.802
148 Rp.4.377.210 Rp.3.130.662 Rp.1.246.548 Rp.118.980.140
149 Rp.4.377.210 Rp.3.162.621 Rp.1.214.589 Rp.115.817.519
150 Rp.4.377.210 Rp.3.194.906 Rp.1.182.304 Rp.112.622.613
151 Rp.4.377.210 Rp.3.227.521 Rp.1.149.689 Rp.109.395.092
152 Rp.4.377.210 Rp.3.260.468 Rp.1.116.742 Rp.106.134.624
153 Rp.4.377.210 Rp.3.293.752 Rp.1.083.458 Rp.102.840.872
154 Rp.4.377.210 Rp.3.327.376 Rp.1.049.834 Rp.99.513.496
155 Rp.4.377.210 Rp.3.361.343 Rp.1.015.867 Rp.96.152.153
156 Rp.4.377.210 Rp.3.395.657 Rp.981.553 Rp.92.756.496
157 Rp.4.377.210 Rp.3.430.321 Rp.946.889 Rp.89.326.175
158 Rp.4.377.210 Rp.3.465.339 Rp.911.871 Rp.85.860.836
159 Rp.4.377.210 Rp.3.500.714 Rp.876.496 Rp.82.360.122
160 Rp.4.377.210 Rp.3.536.450 Rp.840.760 Rp.78.823.672
161 Rp.4.377.210 Rp.3.572.552 Rp.804.658 Rp.75.251.120
162 Rp.4.377.210 Rp.3.609.021 Rp.768.189 Rp.71.642.099
163 Rp.4.377.210 Rp.3.645.864 Rp.731.346 Rp.67.996.235
164 Rp.4.377.210 Rp.3.683.082 Rp.694.128 Rp.64.313.153
165 Rp.4.377.210 Rp.3.720.680 Rp.656.530 Rp.60.592.473
166 Rp.4.377.210 Rp.3.758.662 Rp.618.548 Rp.56.833.811
167 Rp.4.377.210 Rp.3.797.032 Rp.580.178 Rp.53.036.779
168 Rp.4.377.210 Rp.3.835.793 Rp.541.417 Rp.49.200.986
169 Rp.4.377.210 Rp.3.874.950 Rp.502.260 Rp.45.326.036
170 Rp.4.377.210 Rp.3.914.507 Rp.462.703 Rp.41.411.529
171 Rp.4.377.210 Rp.3.954.467 Rp.422.743 Rp.37.457.062
172 Rp.4.377.210 Rp.3.994.836 Rp.382.374 Rp.33.462.226
173 Rp.4.377.210 Rp.4.035.616 Rp.341.594 Rp.29.426.610
174 Rp.4.377.210 Rp.4.076.813 Rp.300.397 Rp.25.349.797
175 Rp.4.377.210 Rp.4.118.431 Rp.258.779 Rp.21.231.366
176 Rp.4.377.210 Rp.4.160.473 Rp.216.737 Rp.17.070.893
177 Rp.4.377.210 Rp.4.202.945 Rp.174.265 Rp.12.867.948
178 Rp.4.377.210 Rp.4.245.850 Rp.131.360 Rp.8.622.098
179 Rp.4.377.210 Rp.4.289.193 Rp.88.017 Rp.4.332.905
180 Rp.4.377.210 Rp.4.332.905 Rp.44.232 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • 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
    Rp3,2mily
    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
  • 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
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily

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