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

Jl. Suryalaya Lengkong, Buah Batu Bandung Jawa Barat

Rp4,7mily
Bisa Nego Pemilik Langsung
KPR: 39,2jt/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.4.700.000.000 Dana Tunai yang Harus Disiapkan Rp.1.410.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.760.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.39.262.848 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.44.723.666 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.093.670.497
Total Pembayaran
Rp.9.301.270.497 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.3.760.000.000
1 Rp.39.262.848 Rp.9.496.181 Rp.29.766.667 Rp.3.750.503.819
2 Rp.39.262.848 Rp.9.571.359 Rp.29.691.489 Rp.3.740.932.460
3 Rp.39.262.848 Rp.9.647.133 Rp.29.615.715 Rp.3.731.285.327
4 Rp.39.262.848 Rp.9.723.506 Rp.29.539.342 Rp.3.721.561.821
5 Rp.39.262.848 Rp.9.800.484 Rp.29.462.364 Rp.3.711.761.337
6 Rp.39.262.848 Rp.9.878.071 Rp.29.384.777 Rp.3.701.883.266
7 Rp.39.262.848 Rp.9.956.272 Rp.29.306.576 Rp.3.691.926.994
8 Rp.39.262.848 Rp.10.035.093 Rp.29.227.755 Rp.3.681.891.901
9 Rp.39.262.848 Rp.10.114.537 Rp.29.148.311 Rp.3.671.777.364
10 Rp.39.262.848 Rp.10.194.611 Rp.29.068.237 Rp.3.661.582.753
11 Rp.39.262.848 Rp.10.275.318 Rp.28.987.530 Rp.3.651.307.435
12 Rp.39.262.848 Rp.10.356.664 Rp.28.906.184 Rp.3.640.950.771
13 Rp.39.262.848 Rp.10.438.654 Rp.28.824.194 Rp.3.630.512.117
14 Rp.39.262.848 Rp.10.521.294 Rp.28.741.554 Rp.3.619.990.823
15 Rp.39.262.848 Rp.10.604.587 Rp.28.658.261 Rp.3.609.386.236
16 Rp.39.262.848 Rp.10.688.540 Rp.28.574.308 Rp.3.598.697.696
17 Rp.39.262.848 Rp.10.773.158 Rp.28.489.690 Rp.3.587.924.538
18 Rp.39.262.848 Rp.10.858.445 Rp.28.404.403 Rp.3.577.066.093
19 Rp.39.262.848 Rp.10.944.408 Rp.28.318.440 Rp.3.566.121.685
20 Rp.39.262.848 Rp.11.031.051 Rp.28.231.797 Rp.3.555.090.634
21 Rp.39.262.848 Rp.11.118.380 Rp.28.144.468 Rp.3.543.972.254
22 Rp.39.262.848 Rp.11.206.401 Rp.28.056.447 Rp.3.532.765.853
23 Rp.39.262.848 Rp.11.295.118 Rp.27.967.730 Rp.3.521.470.735
24 Rp.39.262.848 Rp.11.384.538 Rp.27.878.310 Rp.3.510.086.197
25 Rp.39.262.848 Rp.11.474.666 Rp.27.788.182 Rp.3.498.611.531
26 Rp.39.262.848 Rp.11.565.507 Rp.27.697.341 Rp.3.487.046.024
27 Rp.39.262.848 Rp.11.657.067 Rp.27.605.781 Rp.3.475.388.957
28 Rp.39.262.848 Rp.11.749.352 Rp.27.513.496 Rp.3.463.639.605
29 Rp.39.262.848 Rp.11.842.368 Rp.27.420.480 Rp.3.451.797.237
30 Rp.39.262.848 Rp.11.936.120 Rp.27.326.728 Rp.3.439.861.117
31 Rp.39.262.848 Rp.12.030.614 Rp.27.232.234 Rp.3.427.830.503
32 Rp.39.262.848 Rp.12.125.857 Rp.27.136.991 Rp.3.415.704.646
33 Rp.39.262.848 Rp.12.221.853 Rp.27.040.995 Rp.3.403.482.793
34 Rp.39.262.848 Rp.12.318.609 Rp.26.944.239 Rp.3.391.164.184
35 Rp.39.262.848 Rp.12.416.132 Rp.26.846.716 Rp.3.378.748.052
36 Rp.39.262.848 Rp.12.514.426 Rp.26.748.422 Rp.3.366.233.626
37 Rp.44.723.666 Rp.10.360.031 Rp.34.363.635 Rp.3.355.873.595
38 Rp.44.723.666 Rp.10.465.790 Rp.34.257.876 Rp.3.345.407.805
39 Rp.44.723.666 Rp.10.572.628 Rp.34.151.038 Rp.3.334.835.177
40 Rp.44.723.666 Rp.10.680.557 Rp.34.043.109 Rp.3.324.154.620
41 Rp.44.723.666 Rp.10.789.588 Rp.33.934.078 Rp.3.313.365.032
42 Rp.44.723.666 Rp.10.899.731 Rp.33.823.935 Rp.3.302.465.301
43 Rp.44.723.666 Rp.11.010.999 Rp.33.712.667 Rp.3.291.454.302
44 Rp.44.723.666 Rp.11.123.403 Rp.33.600.263 Rp.3.280.330.899
45 Rp.44.723.666 Rp.11.236.955 Rp.33.486.711 Rp.3.269.093.944
46 Rp.44.723.666 Rp.11.351.665 Rp.33.372.001 Rp.3.257.742.279
47 Rp.44.723.666 Rp.11.467.547 Rp.33.256.119 Rp.3.246.274.732
48 Rp.44.723.666 Rp.11.584.611 Rp.33.139.055 Rp.3.234.690.121
49 Rp.44.723.666 Rp.11.702.871 Rp.33.020.795 Rp.3.222.987.250
50 Rp.44.723.666 Rp.11.822.338 Rp.32.901.328 Rp.3.211.164.912
51 Rp.44.723.666 Rp.11.943.024 Rp.32.780.642 Rp.3.199.221.888
52 Rp.44.723.666 Rp.12.064.943 Rp.32.658.723 Rp.3.187.156.945
53 Rp.44.723.666 Rp.12.188.106 Rp.32.535.560 Rp.3.174.968.839
54 Rp.44.723.666 Rp.12.312.526 Rp.32.411.140 Rp.3.162.656.313
55 Rp.44.723.666 Rp.12.438.216 Rp.32.285.450 Rp.3.150.218.097
56 Rp.44.723.666 Rp.12.565.190 Rp.32.158.476 Rp.3.137.652.907
57 Rp.44.723.666 Rp.12.693.459 Rp.32.030.207 Rp.3.124.959.448
58 Rp.44.723.666 Rp.12.823.038 Rp.31.900.628 Rp.3.112.136.410
59 Rp.44.723.666 Rp.12.953.940 Rp.31.769.726 Rp.3.099.182.470
60 Rp.44.723.666 Rp.13.086.178 Rp.31.637.488 Rp.3.086.096.292
61 Rp.44.723.666 Rp.13.219.766 Rp.31.503.900 Rp.3.072.876.526
62 Rp.44.723.666 Rp.13.354.718 Rp.31.368.948 Rp.3.059.521.808
63 Rp.44.723.666 Rp.13.491.048 Rp.31.232.618 Rp.3.046.030.760
64 Rp.44.723.666 Rp.13.628.769 Rp.31.094.897 Rp.3.032.401.991
65 Rp.44.723.666 Rp.13.767.896 Rp.30.955.770 Rp.3.018.634.095
66 Rp.44.723.666 Rp.13.908.443 Rp.30.815.223 Rp.3.004.725.652
67 Rp.44.723.666 Rp.14.050.425 Rp.30.673.241 Rp.2.990.675.227
68 Rp.44.723.666 Rp.14.193.856 Rp.30.529.810 Rp.2.976.481.371
69 Rp.44.723.666 Rp.14.338.752 Rp.30.384.914 Rp.2.962.142.619
70 Rp.44.723.666 Rp.14.485.127 Rp.30.238.539 Rp.2.947.657.492
71 Rp.44.723.666 Rp.14.632.996 Rp.30.090.670 Rp.2.933.024.496
72 Rp.44.723.666 Rp.14.782.374 Rp.29.941.292 Rp.2.918.242.122
73 Rp.44.723.666 Rp.14.933.278 Rp.29.790.388 Rp.2.903.308.844
74 Rp.44.723.666 Rp.15.085.722 Rp.29.637.944 Rp.2.888.223.122
75 Rp.44.723.666 Rp.15.239.722 Rp.29.483.944 Rp.2.872.983.400
76 Rp.44.723.666 Rp.15.395.294 Rp.29.328.372 Rp.2.857.588.106
77 Rp.44.723.666 Rp.15.552.454 Rp.29.171.212 Rp.2.842.035.652
78 Rp.44.723.666 Rp.15.711.219 Rp.29.012.447 Rp.2.826.324.433
79 Rp.44.723.666 Rp.15.871.604 Rp.28.852.062 Rp.2.810.452.829
80 Rp.44.723.666 Rp.16.033.627 Rp.28.690.039 Rp.2.794.419.202
81 Rp.44.723.666 Rp.16.197.303 Rp.28.526.363 Rp.2.778.221.899
82 Rp.44.723.666 Rp.16.362.651 Rp.28.361.015 Rp.2.761.859.248
83 Rp.44.723.666 Rp.16.529.686 Rp.28.193.980 Rp.2.745.329.562
84 Rp.44.723.666 Rp.16.698.427 Rp.28.025.239 Rp.2.728.631.135
85 Rp.44.723.666 Rp.16.868.890 Rp.27.854.776 Rp.2.711.762.245
86 Rp.44.723.666 Rp.17.041.093 Rp.27.682.573 Rp.2.694.721.152
87 Rp.44.723.666 Rp.17.215.054 Rp.27.508.612 Rp.2.677.506.098
88 Rp.44.723.666 Rp.17.390.791 Rp.27.332.875 Rp.2.660.115.307
89 Rp.44.723.666 Rp.17.568.322 Rp.27.155.344 Rp.2.642.546.985
90 Rp.44.723.666 Rp.17.747.666 Rp.26.976.000 Rp.2.624.799.319
91 Rp.44.723.666 Rp.17.928.840 Rp.26.794.826 Rp.2.606.870.479
92 Rp.44.723.666 Rp.18.111.863 Rp.26.611.803 Rp.2.588.758.616
93 Rp.44.723.666 Rp.18.296.755 Rp.26.426.911 Rp.2.570.461.861
94 Rp.44.723.666 Rp.18.483.535 Rp.26.240.131 Rp.2.551.978.326
95 Rp.44.723.666 Rp.18.672.221 Rp.26.051.445 Rp.2.533.306.105
96 Rp.44.723.666 Rp.18.862.833 Rp.25.860.833 Rp.2.514.443.272
97 Rp.44.723.666 Rp.19.055.391 Rp.25.668.275 Rp.2.495.387.881
98 Rp.44.723.666 Rp.19.249.915 Rp.25.473.751 Rp.2.476.137.966
99 Rp.44.723.666 Rp.19.446.424 Rp.25.277.242 Rp.2.456.691.542
100 Rp.44.723.666 Rp.19.644.940 Rp.25.078.726 Rp.2.437.046.602
101 Rp.44.723.666 Rp.19.845.482 Rp.24.878.184 Rp.2.417.201.120
102 Rp.44.723.666 Rp.20.048.071 Rp.24.675.595 Rp.2.397.153.049
103 Rp.44.723.666 Rp.20.252.729 Rp.24.470.937 Rp.2.376.900.320
104 Rp.44.723.666 Rp.20.459.475 Rp.24.264.191 Rp.2.356.440.845
105 Rp.44.723.666 Rp.20.668.332 Rp.24.055.334 Rp.2.335.772.513
106 Rp.44.723.666 Rp.20.879.322 Rp.23.844.344 Rp.2.314.893.191
107 Rp.44.723.666 Rp.21.092.465 Rp.23.631.201 Rp.2.293.800.726
108 Rp.44.723.666 Rp.21.307.784 Rp.23.415.882 Rp.2.272.492.942
109 Rp.44.723.666 Rp.21.525.301 Rp.23.198.365 Rp.2.250.967.641
110 Rp.44.723.666 Rp.21.745.038 Rp.22.978.628 Rp.2.229.222.603
111 Rp.44.723.666 Rp.21.967.019 Rp.22.756.647 Rp.2.207.255.584
112 Rp.44.723.666 Rp.22.191.265 Rp.22.532.401 Rp.2.185.064.319
113 Rp.44.723.666 Rp.22.417.801 Rp.22.305.865 Rp.2.162.646.518
114 Rp.44.723.666 Rp.22.646.649 Rp.22.077.017 Rp.2.139.999.869
115 Rp.44.723.666 Rp.22.877.834 Rp.21.845.832 Rp.2.117.122.035
116 Rp.44.723.666 Rp.23.111.379 Rp.21.612.287 Rp.2.094.010.656
117 Rp.44.723.666 Rp.23.347.307 Rp.21.376.359 Rp.2.070.663.349
118 Rp.44.723.666 Rp.23.585.644 Rp.21.138.022 Rp.2.047.077.705
119 Rp.44.723.666 Rp.23.826.414 Rp.20.897.252 Rp.2.023.251.291
120 Rp.44.723.666 Rp.24.069.642 Rp.20.654.024 Rp.1.999.181.649
121 Rp.44.723.666 Rp.24.315.353 Rp.20.408.313 Rp.1.974.866.296
122 Rp.44.723.666 Rp.24.563.573 Rp.20.160.093 Rp.1.950.302.723
123 Rp.44.723.666 Rp.24.814.326 Rp.19.909.340 Rp.1.925.488.397
124 Rp.44.723.666 Rp.25.067.639 Rp.19.656.027 Rp.1.900.420.758
125 Rp.44.723.666 Rp.25.323.537 Rp.19.400.129 Rp.1.875.097.221
126 Rp.44.723.666 Rp.25.582.049 Rp.19.141.617 Rp.1.849.515.172
127 Rp.44.723.666 Rp.25.843.199 Rp.18.880.467 Rp.1.823.671.973
128 Rp.44.723.666 Rp.26.107.015 Rp.18.616.651 Rp.1.797.564.958
129 Rp.44.723.666 Rp.26.373.524 Rp.18.350.142 Rp.1.771.191.434
130 Rp.44.723.666 Rp.26.642.753 Rp.18.080.913 Rp.1.744.548.681
131 Rp.44.723.666 Rp.26.914.732 Rp.17.808.934 Rp.1.717.633.949
132 Rp.44.723.666 Rp.27.189.486 Rp.17.534.180 Rp.1.690.444.463
133 Rp.44.723.666 Rp.27.467.045 Rp.17.256.621 Rp.1.662.977.418
134 Rp.44.723.666 Rp.27.747.438 Rp.16.976.228 Rp.1.635.229.980
135 Rp.44.723.666 Rp.28.030.693 Rp.16.692.973 Rp.1.607.199.287
136 Rp.44.723.666 Rp.28.316.840 Rp.16.406.826 Rp.1.578.882.447
137 Rp.44.723.666 Rp.28.605.908 Rp.16.117.758 Rp.1.550.276.539
138 Rp.44.723.666 Rp.28.897.926 Rp.15.825.740 Rp.1.521.378.613
139 Rp.44.723.666 Rp.29.192.926 Rp.15.530.740 Rp.1.492.185.687
140 Rp.44.723.666 Rp.29.490.937 Rp.15.232.729 Rp.1.462.694.750
141 Rp.44.723.666 Rp.29.791.990 Rp.14.931.676 Rp.1.432.902.760
142 Rp.44.723.666 Rp.30.096.117 Rp.14.627.549 Rp.1.402.806.643
143 Rp.44.723.666 Rp.30.403.348 Rp.14.320.318 Rp.1.372.403.295
144 Rp.44.723.666 Rp.30.713.716 Rp.14.009.950 Rp.1.341.689.579
145 Rp.44.723.666 Rp.31.027.252 Rp.13.696.414 Rp.1.310.662.327
146 Rp.44.723.666 Rp.31.343.988 Rp.13.379.678 Rp.1.279.318.339
147 Rp.44.723.666 Rp.31.663.958 Rp.13.059.708 Rp.1.247.654.381
148 Rp.44.723.666 Rp.31.987.194 Rp.12.736.472 Rp.1.215.667.187
149 Rp.44.723.666 Rp.32.313.730 Rp.12.409.936 Rp.1.183.353.457
150 Rp.44.723.666 Rp.32.643.599 Rp.12.080.067 Rp.1.150.709.858
151 Rp.44.723.666 Rp.32.976.836 Rp.11.746.830 Rp.1.117.733.022
152 Rp.44.723.666 Rp.33.313.475 Rp.11.410.191 Rp.1.084.419.547
153 Rp.44.723.666 Rp.33.653.550 Rp.11.070.116 Rp.1.050.765.997
154 Rp.44.723.666 Rp.33.997.096 Rp.10.726.570 Rp.1.016.768.901
155 Rp.44.723.666 Rp.34.344.150 Rp.10.379.516 Rp.982.424.751
156 Rp.44.723.666 Rp.34.694.747 Rp.10.028.919 Rp.947.730.004
157 Rp.44.723.666 Rp.35.048.922 Rp.9.674.744 Rp.912.681.082
158 Rp.44.723.666 Rp.35.406.713 Rp.9.316.953 Rp.877.274.369
159 Rp.44.723.666 Rp.35.768.157 Rp.8.955.509 Rp.841.506.212
160 Rp.44.723.666 Rp.36.133.290 Rp.8.590.376 Rp.805.372.922
161 Rp.44.723.666 Rp.36.502.151 Rp.8.221.515 Rp.768.870.771
162 Rp.44.723.666 Rp.36.874.777 Rp.7.848.889 Rp.731.995.994
163 Rp.44.723.666 Rp.37.251.207 Rp.7.472.459 Rp.694.744.787
164 Rp.44.723.666 Rp.37.631.480 Rp.7.092.186 Rp.657.113.307
165 Rp.44.723.666 Rp.38.015.634 Rp.6.708.032 Rp.619.097.673
166 Rp.44.723.666 Rp.38.403.711 Rp.6.319.955 Rp.580.693.962
167 Rp.44.723.666 Rp.38.795.748 Rp.5.927.918 Rp.541.898.214
168 Rp.44.723.666 Rp.39.191.788 Rp.5.531.878 Rp.502.706.426
169 Rp.44.723.666 Rp.39.591.871 Rp.5.131.795 Rp.463.114.555
170 Rp.44.723.666 Rp.39.996.038 Rp.4.727.628 Rp.423.118.517
171 Rp.44.723.666 Rp.40.404.331 Rp.4.319.335 Rp.382.714.186
172 Rp.44.723.666 Rp.40.816.792 Rp.3.906.874 Rp.341.897.394
173 Rp.44.723.666 Rp.41.233.463 Rp.3.490.203 Rp.300.663.931
174 Rp.44.723.666 Rp.41.654.388 Rp.3.069.278 Rp.259.009.543
175 Rp.44.723.666 Rp.42.079.610 Rp.2.644.056 Rp.216.929.933
176 Rp.44.723.666 Rp.42.509.173 Rp.2.214.493 Rp.174.420.760
177 Rp.44.723.666 Rp.42.943.121 Rp.1.780.545 Rp.131.477.639
178 Rp.44.723.666 Rp.43.381.498 Rp.1.342.168 Rp.88.096.141
179 Rp.44.723.666 Rp.43.824.351 Rp.899.315 Rp.44.271.790
180 Rp.44.723.666 Rp.44.271.790 Rp.451.941 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Disewa
    di Bandung
    Rp4,2jt/bln
    RUMAH Disewa
    di Bandung
    Rp4,2jt/bln
    • 1
    • 1
    • 45
    • 45
    Lihat Rincian
    Rp4,2jt/bln
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 3
    • 2
    • 60
    • 102
    Lihat Rincian
    Rp350jt
  • 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
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Disewa
    di Bandung
    Rp17jt/thn
    RUMAH Disewa
    di Bandung
    Rp17jt/thn
    • 2
    • 1
    • 84
    • 40
    Lihat Rincian
    Rp17jt/thn
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt

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