Perumahan Green Lake City

Dijual rumah di greenlake

greenlake asia Tangerang Banten

Rp2,1mily
KPR: 17,5jt/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.2.100.000.000 Dana Tunai yang Harus Disiapkan Rp.630.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.680.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.17.542.975 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.19.982.915 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.829.086.709
Total Pembayaran
Rp.4.155.886.709 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.1.680.000.000
1 Rp.17.542.975 Rp.4.242.975 Rp.13.300.000 Rp.1.675.757.025
2 Rp.17.542.975 Rp.4.276.565 Rp.13.266.410 Rp.1.671.480.460
3 Rp.17.542.975 Rp.4.310.421 Rp.13.232.554 Rp.1.667.170.039
4 Rp.17.542.975 Rp.4.344.546 Rp.13.198.429 Rp.1.662.825.493
5 Rp.17.542.975 Rp.4.378.940 Rp.13.164.035 Rp.1.658.446.553
6 Rp.17.542.975 Rp.4.413.606 Rp.13.129.369 Rp.1.654.032.947
7 Rp.17.542.975 Rp.4.448.548 Rp.13.094.427 Rp.1.649.584.399
8 Rp.17.542.975 Rp.4.483.765 Rp.13.059.210 Rp.1.645.100.634
9 Rp.17.542.975 Rp.4.519.262 Rp.13.023.713 Rp.1.640.581.372
10 Rp.17.542.975 Rp.4.555.039 Rp.12.987.936 Rp.1.636.026.333
11 Rp.17.542.975 Rp.4.591.100 Rp.12.951.875 Rp.1.631.435.233
12 Rp.17.542.975 Rp.4.627.446 Rp.12.915.529 Rp.1.626.807.787
13 Rp.17.542.975 Rp.4.664.080 Rp.12.878.895 Rp.1.622.143.707
14 Rp.17.542.975 Rp.4.701.004 Rp.12.841.971 Rp.1.617.442.703
15 Rp.17.542.975 Rp.4.738.220 Rp.12.804.755 Rp.1.612.704.483
16 Rp.17.542.975 Rp.4.775.731 Rp.12.767.244 Rp.1.607.928.752
17 Rp.17.542.975 Rp.4.813.539 Rp.12.729.436 Rp.1.603.115.213
18 Rp.17.542.975 Rp.4.851.646 Rp.12.691.329 Rp.1.598.263.567
19 Rp.17.542.975 Rp.4.890.055 Rp.12.652.920 Rp.1.593.373.512
20 Rp.17.542.975 Rp.4.928.768 Rp.12.614.207 Rp.1.588.444.744
21 Rp.17.542.975 Rp.4.967.787 Rp.12.575.188 Rp.1.583.476.957
22 Rp.17.542.975 Rp.5.007.116 Rp.12.535.859 Rp.1.578.469.841
23 Rp.17.542.975 Rp.5.046.755 Rp.12.496.220 Rp.1.573.423.086
24 Rp.17.542.975 Rp.5.086.709 Rp.12.456.266 Rp.1.568.336.377
25 Rp.17.542.975 Rp.5.126.979 Rp.12.415.996 Rp.1.563.209.398
26 Rp.17.542.975 Rp.5.167.567 Rp.12.375.408 Rp.1.558.041.831
27 Rp.17.542.975 Rp.5.208.477 Rp.12.334.498 Rp.1.552.833.354
28 Rp.17.542.975 Rp.5.249.711 Rp.12.293.264 Rp.1.547.583.643
29 Rp.17.542.975 Rp.5.291.271 Rp.12.251.704 Rp.1.542.292.372
30 Rp.17.542.975 Rp.5.333.160 Rp.12.209.815 Rp.1.536.959.212
31 Rp.17.542.975 Rp.5.375.381 Rp.12.167.594 Rp.1.531.583.831
32 Rp.17.542.975 Rp.5.417.936 Rp.12.125.039 Rp.1.526.165.895
33 Rp.17.542.975 Rp.5.460.828 Rp.12.082.147 Rp.1.520.705.067
34 Rp.17.542.975 Rp.5.504.060 Rp.12.038.915 Rp.1.515.201.007
35 Rp.17.542.975 Rp.5.547.634 Rp.11.995.341 Rp.1.509.653.373
36 Rp.17.542.975 Rp.5.591.552 Rp.11.951.423 Rp.1.504.061.821
37 Rp.19.982.915 Rp.4.628.951 Rp.15.353.964 Rp.1.499.432.870
38 Rp.19.982.915 Rp.4.676.204 Rp.15.306.711 Rp.1.494.756.666
39 Rp.19.982.915 Rp.4.723.941 Rp.15.258.974 Rp.1.490.032.725
40 Rp.19.982.915 Rp.4.772.164 Rp.15.210.751 Rp.1.485.260.561
41 Rp.19.982.915 Rp.4.820.880 Rp.15.162.035 Rp.1.480.439.681
42 Rp.19.982.915 Rp.4.870.093 Rp.15.112.822 Rp.1.475.569.588
43 Rp.19.982.915 Rp.4.919.809 Rp.15.063.106 Rp.1.470.649.779
44 Rp.19.982.915 Rp.4.970.032 Rp.15.012.883 Rp.1.465.679.747
45 Rp.19.982.915 Rp.5.020.768 Rp.14.962.147 Rp.1.460.658.979
46 Rp.19.982.915 Rp.5.072.021 Rp.14.910.894 Rp.1.455.586.958
47 Rp.19.982.915 Rp.5.123.798 Rp.14.859.117 Rp.1.450.463.160
48 Rp.19.982.915 Rp.5.176.104 Rp.14.806.811 Rp.1.445.287.056
49 Rp.19.982.915 Rp.5.228.943 Rp.14.753.972 Rp.1.440.058.113
50 Rp.19.982.915 Rp.5.282.322 Rp.14.700.593 Rp.1.434.775.791
51 Rp.19.982.915 Rp.5.336.245 Rp.14.646.670 Rp.1.429.439.546
52 Rp.19.982.915 Rp.5.390.720 Rp.14.592.195 Rp.1.424.048.826
53 Rp.19.982.915 Rp.5.445.750 Rp.14.537.165 Rp.1.418.603.076
54 Rp.19.982.915 Rp.5.501.342 Rp.14.481.573 Rp.1.413.101.734
55 Rp.19.982.915 Rp.5.557.501 Rp.14.425.414 Rp.1.407.544.233
56 Rp.19.982.915 Rp.5.614.234 Rp.14.368.681 Rp.1.401.929.999
57 Rp.19.982.915 Rp.5.671.546 Rp.14.311.369 Rp.1.396.258.453
58 Rp.19.982.915 Rp.5.729.443 Rp.14.253.472 Rp.1.390.529.010
59 Rp.19.982.915 Rp.5.787.931 Rp.14.194.984 Rp.1.384.741.079
60 Rp.19.982.915 Rp.5.847.016 Rp.14.135.899 Rp.1.378.894.063
61 Rp.19.982.915 Rp.5.906.705 Rp.14.076.210 Rp.1.372.987.358
62 Rp.19.982.915 Rp.5.967.002 Rp.14.015.913 Rp.1.367.020.356
63 Rp.19.982.915 Rp.6.027.916 Rp.13.954.999 Rp.1.360.992.440
64 Rp.19.982.915 Rp.6.089.451 Rp.13.893.464 Rp.1.354.902.989
65 Rp.19.982.915 Rp.6.151.614 Rp.13.831.301 Rp.1.348.751.375
66 Rp.19.982.915 Rp.6.214.411 Rp.13.768.504 Rp.1.342.536.964
67 Rp.19.982.915 Rp.6.277.850 Rp.13.705.065 Rp.1.336.259.114
68 Rp.19.982.915 Rp.6.341.937 Rp.13.640.978 Rp.1.329.917.177
69 Rp.19.982.915 Rp.6.406.677 Rp.13.576.238 Rp.1.323.510.500
70 Rp.19.982.915 Rp.6.472.079 Rp.13.510.836 Rp.1.317.038.421
71 Rp.19.982.915 Rp.6.538.148 Rp.13.444.767 Rp.1.310.500.273
72 Rp.19.982.915 Rp.6.604.891 Rp.13.378.024 Rp.1.303.895.382
73 Rp.19.982.915 Rp.6.672.316 Rp.13.310.599 Rp.1.297.223.066
74 Rp.19.982.915 Rp.6.740.430 Rp.13.242.485 Rp.1.290.482.636
75 Rp.19.982.915 Rp.6.809.238 Rp.13.173.677 Rp.1.283.673.398
76 Rp.19.982.915 Rp.6.878.749 Rp.13.104.166 Rp.1.276.794.649
77 Rp.19.982.915 Rp.6.948.970 Rp.13.033.945 Rp.1.269.845.679
78 Rp.19.982.915 Rp.7.019.907 Rp.12.963.008 Rp.1.262.825.772
79 Rp.19.982.915 Rp.7.091.569 Rp.12.891.346 Rp.1.255.734.203
80 Rp.19.982.915 Rp.7.163.962 Rp.12.818.953 Rp.1.248.570.241
81 Rp.19.982.915 Rp.7.237.094 Rp.12.745.821 Rp.1.241.333.147
82 Rp.19.982.915 Rp.7.310.972 Rp.12.671.943 Rp.1.234.022.175
83 Rp.19.982.915 Rp.7.385.605 Rp.12.597.310 Rp.1.226.636.570
84 Rp.19.982.915 Rp.7.461.000 Rp.12.521.915 Rp.1.219.175.570
85 Rp.19.982.915 Rp.7.537.164 Rp.12.445.751 Rp.1.211.638.406
86 Rp.19.982.915 Rp.7.614.106 Rp.12.368.809 Rp.1.204.024.300
87 Rp.19.982.915 Rp.7.691.834 Rp.12.291.081 Rp.1.196.332.466
88 Rp.19.982.915 Rp.7.770.354 Rp.12.212.561 Rp.1.188.562.112
89 Rp.19.982.915 Rp.7.849.677 Rp.12.133.238 Rp.1.180.712.435
90 Rp.19.982.915 Rp.7.929.809 Rp.12.053.106 Rp.1.172.782.626
91 Rp.19.982.915 Rp.8.010.759 Rp.11.972.156 Rp.1.164.771.867
92 Rp.19.982.915 Rp.8.092.536 Rp.11.890.379 Rp.1.156.679.331
93 Rp.19.982.915 Rp.8.175.147 Rp.11.807.768 Rp.1.148.504.184
94 Rp.19.982.915 Rp.8.258.601 Rp.11.724.314 Rp.1.140.245.583
95 Rp.19.982.915 Rp.8.342.908 Rp.11.640.007 Rp.1.131.902.675
96 Rp.19.982.915 Rp.8.428.075 Rp.11.554.840 Rp.1.123.474.600
97 Rp.19.982.915 Rp.8.514.112 Rp.11.468.803 Rp.1.114.960.488
98 Rp.19.982.915 Rp.8.601.027 Rp.11.381.888 Rp.1.106.359.461
99 Rp.19.982.915 Rp.8.688.829 Rp.11.294.086 Rp.1.097.670.632
100 Rp.19.982.915 Rp.8.777.527 Rp.11.205.388 Rp.1.088.893.105
101 Rp.19.982.915 Rp.8.867.131 Rp.11.115.784 Rp.1.080.025.974
102 Rp.19.982.915 Rp.8.957.650 Rp.11.025.265 Rp.1.071.068.324
103 Rp.19.982.915 Rp.9.049.093 Rp.10.933.822 Rp.1.062.019.231
104 Rp.19.982.915 Rp.9.141.469 Rp.10.841.446 Rp.1.052.877.762
105 Rp.19.982.915 Rp.9.234.788 Rp.10.748.127 Rp.1.043.642.974
106 Rp.19.982.915 Rp.9.329.060 Rp.10.653.855 Rp.1.034.313.914
107 Rp.19.982.915 Rp.9.424.294 Rp.10.558.621 Rp.1.024.889.620
108 Rp.19.982.915 Rp.9.520.500 Rp.10.462.415 Rp.1.015.369.120
109 Rp.19.982.915 Rp.9.617.689 Rp.10.365.226 Rp.1.005.751.431
110 Rp.19.982.915 Rp.9.715.869 Rp.10.267.046 Rp.996.035.562
111 Rp.19.982.915 Rp.9.815.052 Rp.10.167.863 Rp.986.220.510
112 Rp.19.982.915 Rp.9.915.247 Rp.10.067.668 Rp.976.305.263
113 Rp.19.982.915 Rp.10.016.465 Rp.9.966.450 Rp.966.288.798
114 Rp.19.982.915 Rp.10.118.717 Rp.9.864.198 Rp.956.170.081
115 Rp.19.982.915 Rp.10.222.012 Rp.9.760.903 Rp.945.948.069
116 Rp.19.982.915 Rp.10.326.362 Rp.9.656.553 Rp.935.621.707
117 Rp.19.982.915 Rp.10.431.777 Rp.9.551.138 Rp.925.189.930
118 Rp.19.982.915 Rp.10.538.268 Rp.9.444.647 Rp.914.651.662
119 Rp.19.982.915 Rp.10.645.846 Rp.9.337.069 Rp.904.005.816
120 Rp.19.982.915 Rp.10.754.522 Rp.9.228.393 Rp.893.251.294
121 Rp.19.982.915 Rp.10.864.308 Rp.9.118.607 Rp.882.386.986
122 Rp.19.982.915 Rp.10.975.215 Rp.9.007.700 Rp.871.411.771
123 Rp.19.982.915 Rp.11.087.253 Rp.8.895.662 Rp.860.324.518
124 Rp.19.982.915 Rp.11.200.436 Rp.8.782.479 Rp.849.124.082
125 Rp.19.982.915 Rp.11.314.773 Rp.8.668.142 Rp.837.809.309
126 Rp.19.982.915 Rp.11.430.278 Rp.8.552.637 Rp.826.379.031
127 Rp.19.982.915 Rp.11.546.962 Rp.8.435.953 Rp.814.832.069
128 Rp.19.982.915 Rp.11.664.838 Rp.8.318.077 Rp.803.167.231
129 Rp.19.982.915 Rp.11.783.916 Rp.8.198.999 Rp.791.383.315
130 Rp.19.982.915 Rp.11.904.210 Rp.8.078.705 Rp.779.479.105
131 Rp.19.982.915 Rp.12.025.732 Rp.7.957.183 Rp.767.453.373
132 Rp.19.982.915 Rp.12.148.495 Rp.7.834.420 Rp.755.304.878
133 Rp.19.982.915 Rp.12.272.511 Rp.7.710.404 Rp.743.032.367
134 Rp.19.982.915 Rp.12.397.793 Rp.7.585.122 Rp.730.634.574
135 Rp.19.982.915 Rp.12.524.354 Rp.7.458.561 Rp.718.110.220
136 Rp.19.982.915 Rp.12.652.207 Rp.7.330.708 Rp.705.458.013
137 Rp.19.982.915 Rp.12.781.364 Rp.7.201.551 Rp.692.676.649
138 Rp.19.982.915 Rp.12.911.841 Rp.7.071.074 Rp.679.764.808
139 Rp.19.982.915 Rp.13.043.649 Rp.6.939.266 Rp.666.721.159
140 Rp.19.982.915 Rp.13.176.803 Rp.6.806.112 Rp.653.544.356
141 Rp.19.982.915 Rp.13.311.316 Rp.6.671.599 Rp.640.233.040
142 Rp.19.982.915 Rp.13.447.203 Rp.6.535.712 Rp.626.785.837
143 Rp.19.982.915 Rp.13.584.476 Rp.6.398.439 Rp.613.201.361
144 Rp.19.982.915 Rp.13.723.151 Rp.6.259.764 Rp.599.478.210
145 Rp.19.982.915 Rp.13.863.242 Rp.6.119.673 Rp.585.614.968
146 Rp.19.982.915 Rp.14.004.762 Rp.5.978.153 Rp.571.610.206
147 Rp.19.982.915 Rp.14.147.727 Rp.5.835.188 Rp.557.462.479
148 Rp.19.982.915 Rp.14.292.152 Rp.5.690.763 Rp.543.170.327
149 Rp.19.982.915 Rp.14.438.051 Rp.5.544.864 Rp.528.732.276
150 Rp.19.982.915 Rp.14.585.440 Rp.5.397.475 Rp.514.146.836
151 Rp.19.982.915 Rp.14.734.333 Rp.5.248.582 Rp.499.412.503
152 Rp.19.982.915 Rp.14.884.746 Rp.5.098.169 Rp.484.527.757
153 Rp.19.982.915 Rp.15.036.694 Rp.4.946.221 Rp.469.491.063
154 Rp.19.982.915 Rp.15.190.194 Rp.4.792.721 Rp.454.300.869
155 Rp.19.982.915 Rp.15.345.260 Rp.4.637.655 Rp.438.955.609
156 Rp.19.982.915 Rp.15.501.910 Rp.4.481.005 Rp.423.453.699
157 Rp.19.982.915 Rp.15.660.158 Rp.4.322.757 Rp.407.793.541
158 Rp.19.982.915 Rp.15.820.023 Rp.4.162.892 Rp.391.973.518
159 Rp.19.982.915 Rp.15.981.519 Rp.4.001.396 Rp.375.991.999
160 Rp.19.982.915 Rp.16.144.663 Rp.3.838.252 Rp.359.847.336
161 Rp.19.982.915 Rp.16.309.473 Rp.3.673.442 Rp.343.537.863
162 Rp.19.982.915 Rp.16.475.966 Rp.3.506.949 Rp.327.061.897
163 Rp.19.982.915 Rp.16.644.158 Rp.3.338.757 Rp.310.417.739
164 Rp.19.982.915 Rp.16.814.067 Rp.3.168.848 Rp.293.603.672
165 Rp.19.982.915 Rp.16.985.711 Rp.2.997.204 Rp.276.617.961
166 Rp.19.982.915 Rp.17.159.107 Rp.2.823.808 Rp.259.458.854
167 Rp.19.982.915 Rp.17.334.273 Rp.2.648.642 Rp.242.124.581
168 Rp.19.982.915 Rp.17.511.227 Rp.2.471.688 Rp.224.613.354
169 Rp.19.982.915 Rp.17.689.987 Rp.2.292.928 Rp.206.923.367
170 Rp.19.982.915 Rp.17.870.572 Rp.2.112.343 Rp.189.052.795
171 Rp.19.982.915 Rp.18.053.001 Rp.1.929.914 Rp.170.999.794
172 Rp.19.982.915 Rp.18.237.292 Rp.1.745.623 Rp.152.762.502
173 Rp.19.982.915 Rp.18.423.464 Rp.1.559.451 Rp.134.339.038
174 Rp.19.982.915 Rp.18.611.537 Rp.1.371.378 Rp.115.727.501
175 Rp.19.982.915 Rp.18.801.530 Rp.1.181.385 Rp.96.925.971
176 Rp.19.982.915 Rp.18.993.462 Rp.989.453 Rp.77.932.509
177 Rp.19.982.915 Rp.19.187.354 Rp.795.561 Rp.58.745.155
178 Rp.19.982.915 Rp.19.383.225 Rp.599.690 Rp.39.361.930
179 Rp.19.982.915 Rp.19.581.095 Rp.401.820 Rp.19.780.835
180 Rp.19.982.915 Rp.19.780.835 Rp.201.929 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Tangerang
    Rp5,4mily
    TANAH Dijual
    di Tangerang
    Rp5,4mily
    • 338
    Lihat Rincian
    Rp5,4mily
  • RUMAH Dijual
    di Tangerang Selatan
    Rp790jt
    RUMAH Dijual
    di Tangerang Selatan
    Rp790jt
    • 2
    • 2
    • 88
    • 66
    Lihat Rincian
    Rp790jt
  • RUMAH Dijual
    di Tangerang
    Rp1,1mily
    RUMAH Dijual
    di Tangerang
    Rp1,1mily
    • 5
    • 3
    • 173
    • 140
    Lihat Rincian
    Rp1,1mily
  • RUMAH Dijual
    di Tangerang Selatan
    Rp4,4mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp4,4mily
    • 4
    • 3
    • 170
    • 283
    Lihat Rincian
    Rp4,4mily
  • RUMAH Dijual
    di Tangerang
    Rp1,85mily
    RUMAH Dijual
    di Tangerang
    Rp1,85mily
    • 3
    • 3
    • 94
    • 163
    Lihat Rincian
    Rp1,85mily
  • RUMAH Dijual
    di Tangerang
    Rp650jt
    RUMAH Dijual
    di Tangerang
    Rp650jt
    • 2
    • 1
    • 90
    • 49
    Lihat Rincian
    Rp650jt
  • TANAH Dijual
    di Tangerang
    Rp7,2mily
    TANAH Dijual
    di Tangerang
    Rp7,2mily
    • 450
    Lihat Rincian
    Rp7,2mily
  • APARTEMEN Dijual
    di Tangerang Selatan
    Rp452jt
    APARTEMEN Dijual
    di Tangerang Selatan
    Rp452jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp452jt

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