Dijual Rumah Pusat Kota Strategis Asri Nyaman @ Suryalaya Buah Batu Bandung

Jl. Suryalaya Lengkong, Buah Batu Bandung Jawa Barat

Rp4,65mily
Bisa Nego Pemilik Langsung
KPR: 38,8jt/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.4.650.000.000 Dana Tunai yang Harus Disiapkan Rp.1.395.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.720.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.38.845.158 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.44.247.883 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.050.120.713
Total Pembayaran
Rp.9.202.320.713 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.3.720.000.000
1 Rp.38.845.158 Rp.9.395.158 Rp.29.450.000 Rp.3.710.604.842
2 Rp.38.845.158 Rp.9.469.536 Rp.29.375.622 Rp.3.701.135.306
3 Rp.38.845.158 Rp.9.544.503 Rp.29.300.655 Rp.3.691.590.803
4 Rp.38.845.158 Rp.9.620.064 Rp.29.225.094 Rp.3.681.970.739
5 Rp.38.845.158 Rp.9.696.223 Rp.29.148.935 Rp.3.672.274.516
6 Rp.38.845.158 Rp.9.772.985 Rp.29.072.173 Rp.3.662.501.531
7 Rp.38.845.158 Rp.9.850.354 Rp.28.994.804 Rp.3.652.651.177
8 Rp.38.845.158 Rp.9.928.336 Rp.28.916.822 Rp.3.642.722.841
9 Rp.38.845.158 Rp.10.006.936 Rp.28.838.222 Rp.3.632.715.905
10 Rp.38.845.158 Rp.10.086.157 Rp.28.759.001 Rp.3.622.629.748
11 Rp.38.845.158 Rp.10.166.006 Rp.28.679.152 Rp.3.612.463.742
12 Rp.38.845.158 Rp.10.246.487 Rp.28.598.671 Rp.3.602.217.255
13 Rp.38.845.158 Rp.10.327.605 Rp.28.517.553 Rp.3.591.889.650
14 Rp.38.845.158 Rp.10.409.365 Rp.28.435.793 Rp.3.581.480.285
15 Rp.38.845.158 Rp.10.491.772 Rp.28.353.386 Rp.3.570.988.513
16 Rp.38.845.158 Rp.10.574.832 Rp.28.270.326 Rp.3.560.413.681
17 Rp.38.845.158 Rp.10.658.550 Rp.28.186.608 Rp.3.549.755.131
18 Rp.38.845.158 Rp.10.742.930 Rp.28.102.228 Rp.3.539.012.201
19 Rp.38.845.158 Rp.10.827.978 Rp.28.017.180 Rp.3.528.184.223
20 Rp.38.845.158 Rp.10.913.700 Rp.27.931.458 Rp.3.517.270.523
21 Rp.38.845.158 Rp.11.000.100 Rp.27.845.058 Rp.3.506.270.423
22 Rp.38.845.158 Rp.11.087.184 Rp.27.757.974 Rp.3.495.183.239
23 Rp.38.845.158 Rp.11.174.957 Rp.27.670.201 Rp.3.484.008.282
24 Rp.38.845.158 Rp.11.263.426 Rp.27.581.732 Rp.3.472.744.856
25 Rp.38.845.158 Rp.11.352.595 Rp.27.492.563 Rp.3.461.392.261
26 Rp.38.845.158 Rp.11.442.469 Rp.27.402.689 Rp.3.449.949.792
27 Rp.38.845.158 Rp.11.533.055 Rp.27.312.103 Rp.3.438.416.737
28 Rp.38.845.158 Rp.11.624.359 Rp.27.220.799 Rp.3.426.792.378
29 Rp.38.845.158 Rp.11.716.385 Rp.27.128.773 Rp.3.415.075.993
30 Rp.38.845.158 Rp.11.809.140 Rp.27.036.018 Rp.3.403.266.853
31 Rp.38.845.158 Rp.11.902.629 Rp.26.942.529 Rp.3.391.364.224
32 Rp.38.845.158 Rp.11.996.858 Rp.26.848.300 Rp.3.379.367.366
33 Rp.38.845.158 Rp.12.091.833 Rp.26.753.325 Rp.3.367.275.533
34 Rp.38.845.158 Rp.12.187.560 Rp.26.657.598 Rp.3.355.087.973
35 Rp.38.845.158 Rp.12.284.045 Rp.26.561.113 Rp.3.342.803.928
36 Rp.38.845.158 Rp.12.381.294 Rp.26.463.864 Rp.3.330.422.634
37 Rp.44.247.883 Rp.10.249.819 Rp.33.998.064 Rp.3.320.172.815
38 Rp.44.247.883 Rp.10.354.452 Rp.33.893.431 Rp.3.309.818.363
39 Rp.44.247.883 Rp.10.460.154 Rp.33.787.729 Rp.3.299.358.209
40 Rp.44.247.883 Rp.10.566.935 Rp.33.680.948 Rp.3.288.791.274
41 Rp.44.247.883 Rp.10.674.805 Rp.33.573.078 Rp.3.278.116.469
42 Rp.44.247.883 Rp.10.783.777 Rp.33.464.106 Rp.3.267.332.692
43 Rp.44.247.883 Rp.10.893.862 Rp.33.354.021 Rp.3.256.438.830
44 Rp.44.247.883 Rp.11.005.070 Rp.33.242.813 Rp.3.245.433.760
45 Rp.44.247.883 Rp.11.117.413 Rp.33.130.470 Rp.3.234.316.347
46 Rp.44.247.883 Rp.11.230.904 Rp.33.016.979 Rp.3.223.085.443
47 Rp.44.247.883 Rp.11.345.552 Rp.32.902.331 Rp.3.211.739.891
48 Rp.44.247.883 Rp.11.461.372 Rp.32.786.511 Rp.3.200.278.519
49 Rp.44.247.883 Rp.11.578.373 Rp.32.669.510 Rp.3.188.700.146
50 Rp.44.247.883 Rp.11.696.569 Rp.32.551.314 Rp.3.177.003.577
51 Rp.44.247.883 Rp.11.815.971 Rp.32.431.912 Rp.3.165.187.606
52 Rp.44.247.883 Rp.11.936.593 Rp.32.311.290 Rp.3.153.251.013
53 Rp.44.247.883 Rp.12.058.446 Rp.32.189.437 Rp.3.141.192.567
54 Rp.44.247.883 Rp.12.181.542 Rp.32.066.341 Rp.3.129.011.025
55 Rp.44.247.883 Rp.12.305.895 Rp.31.941.988 Rp.3.116.705.130
56 Rp.44.247.883 Rp.12.431.518 Rp.31.816.365 Rp.3.104.273.612
57 Rp.44.247.883 Rp.12.558.423 Rp.31.689.460 Rp.3.091.715.189
58 Rp.44.247.883 Rp.12.686.624 Rp.31.561.259 Rp.3.079.028.565
59 Rp.44.247.883 Rp.12.816.133 Rp.31.431.750 Rp.3.066.212.432
60 Rp.44.247.883 Rp.12.946.964 Rp.31.300.919 Rp.3.053.265.468
61 Rp.44.247.883 Rp.13.079.131 Rp.31.168.752 Rp.3.040.186.337
62 Rp.44.247.883 Rp.13.212.647 Rp.31.035.236 Rp.3.026.973.690
63 Rp.44.247.883 Rp.13.347.527 Rp.30.900.356 Rp.3.013.626.163
64 Rp.44.247.883 Rp.13.483.783 Rp.30.764.100 Rp.3.000.142.380
65 Rp.44.247.883 Rp.13.621.430 Rp.30.626.453 Rp.2.986.520.950
66 Rp.44.247.883 Rp.13.760.482 Rp.30.487.401 Rp.2.972.760.468
67 Rp.44.247.883 Rp.13.900.953 Rp.30.346.930 Rp.2.958.859.515
68 Rp.44.247.883 Rp.14.042.859 Rp.30.205.024 Rp.2.944.816.656
69 Rp.44.247.883 Rp.14.186.213 Rp.30.061.670 Rp.2.930.630.443
70 Rp.44.247.883 Rp.14.331.031 Rp.29.916.852 Rp.2.916.299.412
71 Rp.44.247.883 Rp.14.477.327 Rp.29.770.556 Rp.2.901.822.085
72 Rp.44.247.883 Rp.14.625.116 Rp.29.622.767 Rp.2.887.196.969
73 Rp.44.247.883 Rp.14.774.414 Rp.29.473.469 Rp.2.872.422.555
74 Rp.44.247.883 Rp.14.925.236 Rp.29.322.647 Rp.2.857.497.319
75 Rp.44.247.883 Rp.15.077.598 Rp.29.170.285 Rp.2.842.419.721
76 Rp.44.247.883 Rp.15.231.515 Rp.29.016.368 Rp.2.827.188.206
77 Rp.44.247.883 Rp.15.387.003 Rp.28.860.880 Rp.2.811.801.203
78 Rp.44.247.883 Rp.15.544.079 Rp.28.703.804 Rp.2.796.257.124
79 Rp.44.247.883 Rp.15.702.758 Rp.28.545.125 Rp.2.780.554.366
80 Rp.44.247.883 Rp.15.863.057 Rp.28.384.826 Rp.2.764.691.309
81 Rp.44.247.883 Rp.16.024.993 Rp.28.222.890 Rp.2.748.666.316
82 Rp.44.247.883 Rp.16.188.581 Rp.28.059.302 Rp.2.732.477.735
83 Rp.44.247.883 Rp.16.353.839 Rp.27.894.044 Rp.2.716.123.896
84 Rp.44.247.883 Rp.16.520.785 Rp.27.727.098 Rp.2.699.603.111
85 Rp.44.247.883 Rp.16.689.435 Rp.27.558.448 Rp.2.682.913.676
86 Rp.44.247.883 Rp.16.859.806 Rp.27.388.077 Rp.2.666.053.870
87 Rp.44.247.883 Rp.17.031.916 Rp.27.215.967 Rp.2.649.021.954
88 Rp.44.247.883 Rp.17.205.784 Rp.27.042.099 Rp.2.631.816.170
89 Rp.44.247.883 Rp.17.381.426 Rp.26.866.457 Rp.2.614.434.744
90 Rp.44.247.883 Rp.17.558.862 Rp.26.689.021 Rp.2.596.875.882
91 Rp.44.247.883 Rp.17.738.108 Rp.26.509.775 Rp.2.579.137.774
92 Rp.44.247.883 Rp.17.919.185 Rp.26.328.698 Rp.2.561.218.589
93 Rp.44.247.883 Rp.18.102.110 Rp.26.145.773 Rp.2.543.116.479
94 Rp.44.247.883 Rp.18.286.902 Rp.25.960.981 Rp.2.524.829.577
95 Rp.44.247.883 Rp.18.473.581 Rp.25.774.302 Rp.2.506.355.996
96 Rp.44.247.883 Rp.18.662.166 Rp.25.585.717 Rp.2.487.693.830
97 Rp.44.247.883 Rp.18.852.675 Rp.25.395.208 Rp.2.468.841.155
98 Rp.44.247.883 Rp.19.045.130 Rp.25.202.753 Rp.2.449.796.025
99 Rp.44.247.883 Rp.19.239.549 Rp.25.008.334 Rp.2.430.556.476
100 Rp.44.247.883 Rp.19.435.952 Rp.24.811.931 Rp.2.411.120.524
101 Rp.44.247.883 Rp.19.634.361 Rp.24.613.522 Rp.2.391.486.163
102 Rp.44.247.883 Rp.19.834.795 Rp.24.413.088 Rp.2.371.651.368
103 Rp.44.247.883 Rp.20.037.275 Rp.24.210.608 Rp.2.351.614.093
104 Rp.44.247.883 Rp.20.241.822 Rp.24.006.061 Rp.2.331.372.271
105 Rp.44.247.883 Rp.20.448.458 Rp.23.799.425 Rp.2.310.923.813
106 Rp.44.247.883 Rp.20.657.202 Rp.23.590.681 Rp.2.290.266.611
107 Rp.44.247.883 Rp.20.868.078 Rp.23.379.805 Rp.2.269.398.533
108 Rp.44.247.883 Rp.21.081.106 Rp.23.166.777 Rp.2.248.317.427
109 Rp.44.247.883 Rp.21.296.309 Rp.22.951.574 Rp.2.227.021.118
110 Rp.44.247.883 Rp.21.513.709 Rp.22.734.174 Rp.2.205.507.409
111 Rp.44.247.883 Rp.21.733.328 Rp.22.514.555 Rp.2.183.774.081
112 Rp.44.247.883 Rp.21.955.189 Rp.22.292.694 Rp.2.161.818.892
113 Rp.44.247.883 Rp.22.179.315 Rp.22.068.568 Rp.2.139.639.577
114 Rp.44.247.883 Rp.22.405.729 Rp.21.842.154 Rp.2.117.233.848
115 Rp.44.247.883 Rp.22.634.454 Rp.21.613.429 Rp.2.094.599.394
116 Rp.44.247.883 Rp.22.865.514 Rp.21.382.369 Rp.2.071.733.880
117 Rp.44.247.883 Rp.23.098.933 Rp.21.148.950 Rp.2.048.634.947
118 Rp.44.247.883 Rp.23.334.735 Rp.20.913.148 Rp.2.025.300.212
119 Rp.44.247.883 Rp.23.572.943 Rp.20.674.940 Rp.2.001.727.269
120 Rp.44.247.883 Rp.23.813.584 Rp.20.434.299 Rp.1.977.913.685
121 Rp.44.247.883 Rp.24.056.681 Rp.20.191.202 Rp.1.953.857.004
122 Rp.44.247.883 Rp.24.302.259 Rp.19.945.624 Rp.1.929.554.745
123 Rp.44.247.883 Rp.24.550.345 Rp.19.697.538 Rp.1.905.004.400
124 Rp.44.247.883 Rp.24.800.963 Rp.19.446.920 Rp.1.880.203.437
125 Rp.44.247.883 Rp.25.054.140 Rp.19.193.743 Rp.1.855.149.297
126 Rp.44.247.883 Rp.25.309.901 Rp.18.937.982 Rp.1.829.839.396
127 Rp.44.247.883 Rp.25.568.272 Rp.18.679.611 Rp.1.804.271.124
128 Rp.44.247.883 Rp.25.829.282 Rp.18.418.601 Rp.1.778.441.842
129 Rp.44.247.883 Rp.26.092.956 Rp.18.154.927 Rp.1.752.348.886
130 Rp.44.247.883 Rp.26.359.321 Rp.17.888.562 Rp.1.725.989.565
131 Rp.44.247.883 Rp.26.628.406 Rp.17.619.477 Rp.1.699.361.159
132 Rp.44.247.883 Rp.26.900.238 Rp.17.347.645 Rp.1.672.460.921
133 Rp.44.247.883 Rp.27.174.844 Rp.17.073.039 Rp.1.645.286.077
134 Rp.44.247.883 Rp.27.452.254 Rp.16.795.629 Rp.1.617.833.823
135 Rp.44.247.883 Rp.27.732.496 Rp.16.515.387 Rp.1.590.101.327
136 Rp.44.247.883 Rp.28.015.599 Rp.16.232.284 Rp.1.562.085.728
137 Rp.44.247.883 Rp.28.301.591 Rp.15.946.292 Rp.1.533.784.137
138 Rp.44.247.883 Rp.28.590.503 Rp.15.657.380 Rp.1.505.193.634
139 Rp.44.247.883 Rp.28.882.365 Rp.15.365.518 Rp.1.476.311.269
140 Rp.44.247.883 Rp.29.177.205 Rp.15.070.678 Rp.1.447.134.064
141 Rp.44.247.883 Rp.29.475.056 Rp.14.772.827 Rp.1.417.659.008
142 Rp.44.247.883 Rp.29.775.947 Rp.14.471.936 Rp.1.387.883.061
143 Rp.44.247.883 Rp.30.079.910 Rp.14.167.973 Rp.1.357.803.151
144 Rp.44.247.883 Rp.30.386.976 Rp.13.860.907 Rp.1.327.416.175
145 Rp.44.247.883 Rp.30.697.176 Rp.13.550.707 Rp.1.296.718.999
146 Rp.44.247.883 Rp.31.010.543 Rp.13.237.340 Rp.1.265.708.456
147 Rp.44.247.883 Rp.31.327.109 Rp.12.920.774 Rp.1.234.381.347
148 Rp.44.247.883 Rp.31.646.907 Rp.12.600.976 Rp.1.202.734.440
149 Rp.44.247.883 Rp.31.969.969 Rp.12.277.914 Rp.1.170.764.471
150 Rp.44.247.883 Rp.32.296.329 Rp.11.951.554 Rp.1.138.468.142
151 Rp.44.247.883 Rp.32.626.021 Rp.11.621.862 Rp.1.105.842.121
152 Rp.44.247.883 Rp.32.959.078 Rp.11.288.805 Rp.1.072.883.043
153 Rp.44.247.883 Rp.33.295.535 Rp.10.952.348 Rp.1.039.587.508
154 Rp.44.247.883 Rp.33.635.427 Rp.10.612.456 Rp.1.005.952.081
155 Rp.44.247.883 Rp.33.978.789 Rp.10.269.094 Rp.971.973.292
156 Rp.44.247.883 Rp.34.325.656 Rp.9.922.227 Rp.937.647.636
157 Rp.44.247.883 Rp.34.676.063 Rp.9.571.820 Rp.902.971.573
158 Rp.44.247.883 Rp.35.030.048 Rp.9.217.835 Rp.867.941.525
159 Rp.44.247.883 Rp.35.387.647 Rp.8.860.236 Rp.832.553.878
160 Rp.44.247.883 Rp.35.748.895 Rp.8.498.988 Rp.796.804.983
161 Rp.44.247.883 Rp.36.113.832 Rp.8.134.051 Rp.760.691.151
162 Rp.44.247.883 Rp.36.482.494 Rp.7.765.389 Rp.724.208.657
163 Rp.44.247.883 Rp.36.854.920 Rp.7.392.963 Rp.687.353.737
164 Rp.44.247.883 Rp.37.231.147 Rp.7.016.736 Rp.650.122.590
165 Rp.44.247.883 Rp.37.611.215 Rp.6.636.668 Rp.612.511.375
166 Rp.44.247.883 Rp.37.995.163 Rp.6.252.720 Rp.574.516.212
167 Rp.44.247.883 Rp.38.383.030 Rp.5.864.853 Rp.536.133.182
168 Rp.44.247.883 Rp.38.774.857 Rp.5.473.026 Rp.497.358.325
169 Rp.44.247.883 Rp.39.170.683 Rp.5.077.200 Rp.458.187.642
170 Rp.44.247.883 Rp.39.570.551 Rp.4.677.332 Rp.418.617.091
171 Rp.44.247.883 Rp.39.974.500 Rp.4.273.383 Rp.378.642.591
172 Rp.44.247.883 Rp.40.382.573 Rp.3.865.310 Rp.338.260.018
173 Rp.44.247.883 Rp.40.794.812 Rp.3.453.071 Rp.297.465.206
174 Rp.44.247.883 Rp.41.211.259 Rp.3.036.624 Rp.256.253.947
175 Rp.44.247.883 Rp.41.631.957 Rp.2.615.926 Rp.214.621.990
176 Rp.44.247.883 Rp.42.056.950 Rp.2.190.933 Rp.172.565.040
177 Rp.44.247.883 Rp.42.486.282 Rp.1.761.601 Rp.130.078.758
178 Rp.44.247.883 Rp.42.919.996 Rp.1.327.887 Rp.87.158.762
179 Rp.44.247.883 Rp.43.358.137 Rp.889.746 Rp.43.800.625
180 Rp.44.247.883 Rp.43.800.625 Rp.447.131 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily

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