Perumahan Taman Bougenville Estate

Dijual Rumah Bagus, Lokasi Strategis Jatibening Pondok Gede, Harga Nego

Taman Bougenville Estate Jl. Caman Jatibening Bekasi Jawa Barat

Rp3,79mily
Bisa Nego Pemilik Langsung
KPR: 31,7jt/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.3.799.000.000 Dana Tunai yang Harus Disiapkan Rp.1.139.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.039.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.31.736.077 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.36.150.044 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.308.905.092
Total Pembayaran
Rp.7.518.197.092 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.3.039.200.000
1 Rp.31.736.077 Rp.7.675.744 Rp.24.060.333 Rp.3.031.524.256
2 Rp.31.736.077 Rp.7.736.510 Rp.23.999.567 Rp.3.023.787.746
3 Rp.31.736.077 Rp.7.797.757 Rp.23.938.320 Rp.3.015.989.989
4 Rp.31.736.077 Rp.7.859.490 Rp.23.876.587 Rp.3.008.130.499
5 Rp.31.736.077 Rp.7.921.711 Rp.23.814.366 Rp.3.000.208.788
6 Rp.31.736.077 Rp.7.984.424 Rp.23.751.653 Rp.2.992.224.364
7 Rp.31.736.077 Rp.8.047.634 Rp.23.688.443 Rp.2.984.176.730
8 Rp.31.736.077 Rp.8.111.345 Rp.23.624.732 Rp.2.976.065.385
9 Rp.31.736.077 Rp.8.175.559 Rp.23.560.518 Rp.2.967.889.826
10 Rp.31.736.077 Rp.8.240.283 Rp.23.495.794 Rp.2.959.649.543
11 Rp.31.736.077 Rp.8.305.518 Rp.23.430.559 Rp.2.951.344.025
12 Rp.31.736.077 Rp.8.371.270 Rp.23.364.807 Rp.2.942.972.755
13 Rp.31.736.077 Rp.8.437.543 Rp.23.298.534 Rp.2.934.535.212
14 Rp.31.736.077 Rp.8.504.340 Rp.23.231.737 Rp.2.926.030.872
15 Rp.31.736.077 Rp.8.571.666 Rp.23.164.411 Rp.2.917.459.206
16 Rp.31.736.077 Rp.8.639.525 Rp.23.096.552 Rp.2.908.819.681
17 Rp.31.736.077 Rp.8.707.921 Rp.23.028.156 Rp.2.900.111.760
18 Rp.31.736.077 Rp.8.776.859 Rp.22.959.218 Rp.2.891.334.901
19 Rp.31.736.077 Rp.8.846.342 Rp.22.889.735 Rp.2.882.488.559
20 Rp.31.736.077 Rp.8.916.376 Rp.22.819.701 Rp.2.873.572.183
21 Rp.31.736.077 Rp.8.986.964 Rp.22.749.113 Rp.2.864.585.219
22 Rp.31.736.077 Rp.9.058.111 Rp.22.677.966 Rp.2.855.527.108
23 Rp.31.736.077 Rp.9.129.821 Rp.22.606.256 Rp.2.846.397.287
24 Rp.31.736.077 Rp.9.202.098 Rp.22.533.979 Rp.2.837.195.189
25 Rp.31.736.077 Rp.9.274.948 Rp.22.461.129 Rp.2.827.920.241
26 Rp.31.736.077 Rp.9.348.375 Rp.22.387.702 Rp.2.818.571.866
27 Rp.31.736.077 Rp.9.422.383 Rp.22.313.694 Rp.2.809.149.483
28 Rp.31.736.077 Rp.9.496.977 Rp.22.239.100 Rp.2.799.652.506
29 Rp.31.736.077 Rp.9.572.161 Rp.22.163.916 Rp.2.790.080.345
30 Rp.31.736.077 Rp.9.647.941 Rp.22.088.136 Rp.2.780.432.404
31 Rp.31.736.077 Rp.9.724.320 Rp.22.011.757 Rp.2.770.708.084
32 Rp.31.736.077 Rp.9.801.305 Rp.21.934.772 Rp.2.760.906.779
33 Rp.31.736.077 Rp.9.878.898 Rp.21.857.179 Rp.2.751.027.881
34 Rp.31.736.077 Rp.9.957.106 Rp.21.778.971 Rp.2.741.070.775
35 Rp.31.736.077 Rp.10.035.933 Rp.21.700.144 Rp.2.731.034.842
36 Rp.31.736.077 Rp.10.115.385 Rp.21.620.692 Rp.2.720.919.457
37 Rp.36.150.044 Rp.8.373.991 Rp.27.776.053 Rp.2.712.545.466
38 Rp.36.150.044 Rp.8.459.476 Rp.27.690.568 Rp.2.704.085.990
39 Rp.36.150.044 Rp.8.545.833 Rp.27.604.211 Rp.2.695.540.157
40 Rp.36.150.044 Rp.8.633.072 Rp.27.516.972 Rp.2.686.907.085
41 Rp.36.150.044 Rp.8.721.201 Rp.27.428.843 Rp.2.678.185.884
42 Rp.36.150.044 Rp.8.810.230 Rp.27.339.814 Rp.2.669.375.654
43 Rp.36.150.044 Rp.8.900.168 Rp.27.249.876 Rp.2.660.475.486
44 Rp.36.150.044 Rp.8.991.023 Rp.27.159.021 Rp.2.651.484.463
45 Rp.36.150.044 Rp.9.082.807 Rp.27.067.237 Rp.2.642.401.656
46 Rp.36.150.044 Rp.9.175.527 Rp.26.974.517 Rp.2.633.226.129
47 Rp.36.150.044 Rp.9.269.194 Rp.26.880.850 Rp.2.623.956.935
48 Rp.36.150.044 Rp.9.363.817 Rp.26.786.227 Rp.2.614.593.118
49 Rp.36.150.044 Rp.9.459.406 Rp.26.690.638 Rp.2.605.133.712
50 Rp.36.150.044 Rp.9.555.971 Rp.26.594.073 Rp.2.595.577.741
51 Rp.36.150.044 Rp.9.653.521 Rp.26.496.523 Rp.2.585.924.220
52 Rp.36.150.044 Rp.9.752.068 Rp.26.397.976 Rp.2.576.172.152
53 Rp.36.150.044 Rp.9.851.620 Rp.26.298.424 Rp.2.566.320.532
54 Rp.36.150.044 Rp.9.952.189 Rp.26.197.855 Rp.2.556.368.343
55 Rp.36.150.044 Rp.10.053.784 Rp.26.096.260 Rp.2.546.314.559
56 Rp.36.150.044 Rp.10.156.416 Rp.25.993.628 Rp.2.536.158.143
57 Rp.36.150.044 Rp.10.260.096 Rp.25.889.948 Rp.2.525.898.047
58 Rp.36.150.044 Rp.10.364.835 Rp.25.785.209 Rp.2.515.533.212
59 Rp.36.150.044 Rp.10.470.642 Rp.25.679.402 Rp.2.505.062.570
60 Rp.36.150.044 Rp.10.577.530 Rp.25.572.514 Rp.2.494.485.040
61 Rp.36.150.044 Rp.10.685.509 Rp.25.464.535 Rp.2.483.799.531
62 Rp.36.150.044 Rp.10.794.590 Rp.25.355.454 Rp.2.473.004.941
63 Rp.36.150.044 Rp.10.904.785 Rp.25.245.259 Rp.2.462.100.156
64 Rp.36.150.044 Rp.11.016.105 Rp.25.133.939 Rp.2.451.084.051
65 Rp.36.150.044 Rp.11.128.561 Rp.25.021.483 Rp.2.439.955.490
66 Rp.36.150.044 Rp.11.242.165 Rp.24.907.879 Rp.2.428.713.325
67 Rp.36.150.044 Rp.11.356.929 Rp.24.793.115 Rp.2.417.356.396
68 Rp.36.150.044 Rp.11.472.864 Rp.24.677.180 Rp.2.405.883.532
69 Rp.36.150.044 Rp.11.589.983 Rp.24.560.061 Rp.2.394.293.549
70 Rp.36.150.044 Rp.11.708.297 Rp.24.441.747 Rp.2.382.585.252
71 Rp.36.150.044 Rp.11.827.820 Rp.24.322.224 Rp.2.370.757.432
72 Rp.36.150.044 Rp.11.948.562 Rp.24.201.482 Rp.2.358.808.870
73 Rp.36.150.044 Rp.12.070.537 Rp.24.079.507 Rp.2.346.738.333
74 Rp.36.150.044 Rp.12.193.757 Rp.23.956.287 Rp.2.334.544.576
75 Rp.36.150.044 Rp.12.318.235 Rp.23.831.809 Rp.2.322.226.341
76 Rp.36.150.044 Rp.12.443.983 Rp.23.706.061 Rp.2.309.782.358
77 Rp.36.150.044 Rp.12.571.016 Rp.23.579.028 Rp.2.297.211.342
78 Rp.36.150.044 Rp.12.699.345 Rp.23.450.699 Rp.2.284.511.997
79 Rp.36.150.044 Rp.12.828.984 Rp.23.321.060 Rp.2.271.683.013
80 Rp.36.150.044 Rp.12.959.947 Rp.23.190.097 Rp.2.258.723.066
81 Rp.36.150.044 Rp.13.092.246 Rp.23.057.798 Rp.2.245.630.820
82 Rp.36.150.044 Rp.13.225.896 Rp.22.924.148 Rp.2.232.404.924
83 Rp.36.150.044 Rp.13.360.910 Rp.22.789.134 Rp.2.219.044.014
84 Rp.36.150.044 Rp.13.497.303 Rp.22.652.741 Rp.2.205.546.711
85 Rp.36.150.044 Rp.13.635.088 Rp.22.514.956 Rp.2.191.911.623
86 Rp.36.150.044 Rp.13.774.280 Rp.22.375.764 Rp.2.178.137.343
87 Rp.36.150.044 Rp.13.914.892 Rp.22.235.152 Rp.2.164.222.451
88 Rp.36.150.044 Rp.14.056.940 Rp.22.093.104 Rp.2.150.165.511
89 Rp.36.150.044 Rp.14.200.438 Rp.21.949.606 Rp.2.135.965.073
90 Rp.36.150.044 Rp.14.345.401 Rp.21.804.643 Rp.2.121.619.672
91 Rp.36.150.044 Rp.14.491.843 Rp.21.658.201 Rp.2.107.127.829
92 Rp.36.150.044 Rp.14.639.781 Rp.21.510.263 Rp.2.092.488.048
93 Rp.36.150.044 Rp.14.789.229 Rp.21.360.815 Rp.2.077.698.819
94 Rp.36.150.044 Rp.14.940.202 Rp.21.209.842 Rp.2.062.758.617
95 Rp.36.150.044 Rp.15.092.716 Rp.21.057.328 Rp.2.047.665.901
96 Rp.36.150.044 Rp.15.246.788 Rp.20.903.256 Rp.2.032.419.113
97 Rp.36.150.044 Rp.15.402.432 Rp.20.747.612 Rp.2.017.016.681
98 Rp.36.150.044 Rp.15.559.665 Rp.20.590.379 Rp.2.001.457.016
99 Rp.36.150.044 Rp.15.718.504 Rp.20.431.540 Rp.1.985.738.512
100 Rp.36.150.044 Rp.15.878.963 Rp.20.271.081 Rp.1.969.859.549
101 Rp.36.150.044 Rp.16.041.061 Rp.20.108.983 Rp.1.953.818.488
102 Rp.36.150.044 Rp.16.204.814 Rp.19.945.230 Rp.1.937.613.674
103 Rp.36.150.044 Rp.16.370.238 Rp.19.779.806 Rp.1.921.243.436
104 Rp.36.150.044 Rp.16.537.351 Rp.19.612.693 Rp.1.904.706.085
105 Rp.36.150.044 Rp.16.706.169 Rp.19.443.875 Rp.1.887.999.916
106 Rp.36.150.044 Rp.16.876.712 Rp.19.273.332 Rp.1.871.123.204
107 Rp.36.150.044 Rp.17.048.995 Rp.19.101.049 Rp.1.854.074.209
108 Rp.36.150.044 Rp.17.223.036 Rp.18.927.008 Rp.1.836.851.173
109 Rp.36.150.044 Rp.17.398.855 Rp.18.751.189 Rp.1.819.452.318
110 Rp.36.150.044 Rp.17.576.468 Rp.18.573.576 Rp.1.801.875.850
111 Rp.36.150.044 Rp.17.755.895 Rp.18.394.149 Rp.1.784.119.955
112 Rp.36.150.044 Rp.17.937.153 Rp.18.212.891 Rp.1.766.182.802
113 Rp.36.150.044 Rp.18.120.261 Rp.18.029.783 Rp.1.748.062.541
114 Rp.36.150.044 Rp.18.305.239 Rp.17.844.805 Rp.1.729.757.302
115 Rp.36.150.044 Rp.18.492.105 Rp.17.657.939 Rp.1.711.265.197
116 Rp.36.150.044 Rp.18.680.878 Rp.17.469.166 Rp.1.692.584.319
117 Rp.36.150.044 Rp.18.871.579 Rp.17.278.465 Rp.1.673.712.740
118 Rp.36.150.044 Rp.19.064.226 Rp.17.085.818 Rp.1.654.648.514
119 Rp.36.150.044 Rp.19.258.840 Rp.16.891.204 Rp.1.635.389.674
120 Rp.36.150.044 Rp.19.455.441 Rp.16.694.603 Rp.1.615.934.233
121 Rp.36.150.044 Rp.19.654.049 Rp.16.495.995 Rp.1.596.280.184
122 Rp.36.150.044 Rp.19.854.684 Rp.16.295.360 Rp.1.576.425.500
123 Rp.36.150.044 Rp.20.057.367 Rp.16.092.677 Rp.1.556.368.133
124 Rp.36.150.044 Rp.20.262.119 Rp.15.887.925 Rp.1.536.106.014
125 Rp.36.150.044 Rp.20.468.962 Rp.15.681.082 Rp.1.515.637.052
126 Rp.36.150.044 Rp.20.677.916 Rp.15.472.128 Rp.1.494.959.136
127 Rp.36.150.044 Rp.20.889.003 Rp.15.261.041 Rp.1.474.070.133
128 Rp.36.150.044 Rp.21.102.245 Rp.15.047.799 Rp.1.452.967.888
129 Rp.36.150.044 Rp.21.317.663 Rp.14.832.381 Rp.1.431.650.225
130 Rp.36.150.044 Rp.21.535.281 Rp.14.614.763 Rp.1.410.114.944
131 Rp.36.150.044 Rp.21.755.121 Rp.14.394.923 Rp.1.388.359.823
132 Rp.36.150.044 Rp.21.977.204 Rp.14.172.840 Rp.1.366.382.619
133 Rp.36.150.044 Rp.22.201.555 Rp.13.948.489 Rp.1.344.181.064
134 Rp.36.150.044 Rp.22.428.196 Rp.13.721.848 Rp.1.321.752.868
135 Rp.36.150.044 Rp.22.657.150 Rp.13.492.894 Rp.1.299.095.718
136 Rp.36.150.044 Rp.22.888.442 Rp.13.261.602 Rp.1.276.207.276
137 Rp.36.150.044 Rp.23.122.095 Rp.13.027.949 Rp.1.253.085.181
138 Rp.36.150.044 Rp.23.358.133 Rp.12.791.911 Rp.1.229.727.048
139 Rp.36.150.044 Rp.23.596.580 Rp.12.553.464 Rp.1.206.130.468
140 Rp.36.150.044 Rp.23.837.462 Rp.12.312.582 Rp.1.182.293.006
141 Rp.36.150.044 Rp.24.080.803 Rp.12.069.241 Rp.1.158.212.203
142 Rp.36.150.044 Rp.24.326.628 Rp.11.823.416 Rp.1.133.885.575
143 Rp.36.150.044 Rp.24.574.962 Rp.11.575.082 Rp.1.109.310.613
144 Rp.36.150.044 Rp.24.825.831 Rp.11.324.213 Rp.1.084.484.782
145 Rp.36.150.044 Rp.25.079.262 Rp.11.070.782 Rp.1.059.405.520
146 Rp.36.150.044 Rp.25.335.279 Rp.10.814.765 Rp.1.034.070.241
147 Rp.36.150.044 Rp.25.593.910 Rp.10.556.134 Rp.1.008.476.331
148 Rp.36.150.044 Rp.25.855.181 Rp.10.294.863 Rp.982.621.150
149 Rp.36.150.044 Rp.26.119.120 Rp.10.030.924 Rp.956.502.030
150 Rp.36.150.044 Rp.26.385.752 Rp.9.764.292 Rp.930.116.278
151 Rp.36.150.044 Rp.26.655.107 Rp.9.494.937 Rp.903.461.171
152 Rp.36.150.044 Rp.26.927.211 Rp.9.222.833 Rp.876.533.960
153 Rp.36.150.044 Rp.27.202.093 Rp.8.947.951 Rp.849.331.867
154 Rp.36.150.044 Rp.27.479.781 Rp.8.670.263 Rp.821.852.086
155 Rp.36.150.044 Rp.27.760.304 Rp.8.389.740 Rp.794.091.782
156 Rp.36.150.044 Rp.28.043.690 Rp.8.106.354 Rp.766.048.092
157 Rp.36.150.044 Rp.28.329.970 Rp.7.820.074 Rp.737.718.122
158 Rp.36.150.044 Rp.28.619.172 Rp.7.530.872 Rp.709.098.950
159 Rp.36.150.044 Rp.28.911.326 Rp.7.238.718 Rp.680.187.624
160 Rp.36.150.044 Rp.29.206.462 Rp.6.943.582 Rp.650.981.162
161 Rp.36.150.044 Rp.29.504.611 Rp.6.645.433 Rp.621.476.551
162 Rp.36.150.044 Rp.29.805.804 Rp.6.344.240 Rp.591.670.747
163 Rp.36.150.044 Rp.30.110.072 Rp.6.039.972 Rp.561.560.675
164 Rp.36.150.044 Rp.30.417.445 Rp.5.732.599 Rp.531.143.230
165 Rp.36.150.044 Rp.30.727.957 Rp.5.422.087 Rp.500.415.273
166 Rp.36.150.044 Rp.31.041.638 Rp.5.108.406 Rp.469.373.635
167 Rp.36.150.044 Rp.31.358.521 Rp.4.791.523 Rp.438.015.114
168 Rp.36.150.044 Rp.31.678.640 Rp.4.471.404 Rp.406.336.474
169 Rp.36.150.044 Rp.32.002.026 Rp.4.148.018 Rp.374.334.448
170 Rp.36.150.044 Rp.32.328.713 Rp.3.821.331 Rp.342.005.735
171 Rp.36.150.044 Rp.32.658.735 Rp.3.491.309 Rp.309.347.000
172 Rp.36.150.044 Rp.32.992.127 Rp.3.157.917 Rp.276.354.873
173 Rp.36.150.044 Rp.33.328.921 Rp.2.821.123 Rp.243.025.952
174 Rp.36.150.044 Rp.33.669.154 Rp.2.480.890 Rp.209.356.798
175 Rp.36.150.044 Rp.34.012.860 Rp.2.137.184 Rp.175.343.938
176 Rp.36.150.044 Rp.34.360.075 Rp.1.789.969 Rp.140.983.863
177 Rp.36.150.044 Rp.34.710.834 Rp.1.439.210 Rp.106.273.029
178 Rp.36.150.044 Rp.35.065.173 Rp.1.084.871 Rp.71.207.856
179 Rp.36.150.044 Rp.35.423.130 Rp.726.914 Rp.35.784.726
180 Rp.36.150.044 Rp.35.784.726 Rp.365.302 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp740jt
    RUMAH Dijual
    di Bekasi
    Rp740jt
    • 2
    • 1
    • 70
    • 45
    Lihat Rincian
    Rp740jt
  • GUDANG Dijual
    di Bekasi
    Rp10,5mily
    GUDANG Dijual
    di Bekasi
    Rp10,5mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10,5mily
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • RUMAH Dijual
    di Bekasi
    Rp306jt
    RUMAH Dijual
    di Bekasi
    Rp306jt
    • 2
    • 1
    • 63
    • 40
    Lihat Rincian
    Rp306jt
  • KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    • 2
    • 3235
    • 1500
    Lihat Rincian
    Rp8,5mily
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp550jt
    RUMAH Dijual
    di Bekasi
    Rp550jt
    • 2
    • 1
    • 98
    • 50
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily

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