Rumah tanah luas murah di jakarta selatan

Jalan Raya Pasar Minggu Pasar Minggu Jakarta Selatan Jakarta

Rp1,55mily
Bisa Nego
KPR: 12,9jt/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.1.550.000.000 Dana Tunai yang Harus Disiapkan Rp.465.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.240.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.12.948.386 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.14.749.294 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.350.040.304
Total Pembayaran
Rp.3.067.440.304 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.1.240.000.000
1 Rp.12.948.386 Rp.3.131.719 Rp.9.816.667 Rp.1.236.868.281
2 Rp.12.948.386 Rp.3.156.512 Rp.9.791.874 Rp.1.233.711.769
3 Rp.12.948.386 Rp.3.181.501 Rp.9.766.885 Rp.1.230.530.268
4 Rp.12.948.386 Rp.3.206.688 Rp.9.741.698 Rp.1.227.323.580
5 Rp.12.948.386 Rp.3.232.074 Rp.9.716.312 Rp.1.224.091.506
6 Rp.12.948.386 Rp.3.257.662 Rp.9.690.724 Rp.1.220.833.844
7 Rp.12.948.386 Rp.3.283.451 Rp.9.664.935 Rp.1.217.550.393
8 Rp.12.948.386 Rp.3.309.445 Rp.9.638.941 Rp.1.214.240.948
9 Rp.12.948.386 Rp.3.335.645 Rp.9.612.741 Rp.1.210.905.303
10 Rp.12.948.386 Rp.3.362.052 Rp.9.586.334 Rp.1.207.543.251
11 Rp.12.948.386 Rp.3.388.669 Rp.9.559.717 Rp.1.204.154.582
12 Rp.12.948.386 Rp.3.415.496 Rp.9.532.890 Rp.1.200.739.086
13 Rp.12.948.386 Rp.3.442.535 Rp.9.505.851 Rp.1.197.296.551
14 Rp.12.948.386 Rp.3.469.788 Rp.9.478.598 Rp.1.193.826.763
15 Rp.12.948.386 Rp.3.497.257 Rp.9.451.129 Rp.1.190.329.506
16 Rp.12.948.386 Rp.3.524.944 Rp.9.423.442 Rp.1.186.804.562
17 Rp.12.948.386 Rp.3.552.850 Rp.9.395.536 Rp.1.183.251.712
18 Rp.12.948.386 Rp.3.580.977 Rp.9.367.409 Rp.1.179.670.735
19 Rp.12.948.386 Rp.3.609.326 Rp.9.339.060 Rp.1.176.061.409
20 Rp.12.948.386 Rp.3.637.900 Rp.9.310.486 Rp.1.172.423.509
21 Rp.12.948.386 Rp.3.666.700 Rp.9.281.686 Rp.1.168.756.809
22 Rp.12.948.386 Rp.3.695.728 Rp.9.252.658 Rp.1.165.061.081
23 Rp.12.948.386 Rp.3.724.986 Rp.9.223.400 Rp.1.161.336.095
24 Rp.12.948.386 Rp.3.754.475 Rp.9.193.911 Rp.1.157.581.620
25 Rp.12.948.386 Rp.3.784.198 Rp.9.164.188 Rp.1.153.797.422
26 Rp.12.948.386 Rp.3.814.156 Rp.9.134.230 Rp.1.149.983.266
27 Rp.12.948.386 Rp.3.844.352 Rp.9.104.034 Rp.1.146.138.914
28 Rp.12.948.386 Rp.3.874.786 Rp.9.073.600 Rp.1.142.264.128
29 Rp.12.948.386 Rp.3.905.462 Rp.9.042.924 Rp.1.138.358.666
30 Rp.12.948.386 Rp.3.936.380 Rp.9.012.006 Rp.1.134.422.286
31 Rp.12.948.386 Rp.3.967.543 Rp.8.980.843 Rp.1.130.454.743
32 Rp.12.948.386 Rp.3.998.953 Rp.8.949.433 Rp.1.126.455.790
33 Rp.12.948.386 Rp.4.030.611 Rp.8.917.775 Rp.1.122.425.179
34 Rp.12.948.386 Rp.4.062.520 Rp.8.885.866 Rp.1.118.362.659
35 Rp.12.948.386 Rp.4.094.682 Rp.8.853.704 Rp.1.114.267.977
36 Rp.12.948.386 Rp.4.127.098 Rp.8.821.288 Rp.1.110.140.879
37 Rp.14.749.294 Rp.3.416.606 Rp.11.332.688 Rp.1.106.724.273
38 Rp.14.749.294 Rp.3.451.484 Rp.11.297.810 Rp.1.103.272.789
39 Rp.14.749.294 Rp.3.486.718 Rp.11.262.576 Rp.1.099.786.071
40 Rp.14.749.294 Rp.3.522.311 Rp.11.226.983 Rp.1.096.263.760
41 Rp.14.749.294 Rp.3.558.268 Rp.11.191.026 Rp.1.092.705.492
42 Rp.14.749.294 Rp.3.594.592 Rp.11.154.702 Rp.1.089.110.900
43 Rp.14.749.294 Rp.3.631.287 Rp.11.118.007 Rp.1.085.479.613
44 Rp.14.749.294 Rp.3.668.356 Rp.11.080.938 Rp.1.081.811.257
45 Rp.14.749.294 Rp.3.705.804 Rp.11.043.490 Rp.1.078.105.453
46 Rp.14.749.294 Rp.3.743.634 Rp.11.005.660 Rp.1.074.361.819
47 Rp.14.749.294 Rp.3.781.850 Rp.10.967.444 Rp.1.070.579.969
48 Rp.14.749.294 Rp.3.820.457 Rp.10.928.837 Rp.1.066.759.512
49 Rp.14.749.294 Rp.3.859.457 Rp.10.889.837 Rp.1.062.900.055
50 Rp.14.749.294 Rp.3.898.856 Rp.10.850.438 Rp.1.059.001.199
51 Rp.14.749.294 Rp.3.938.657 Rp.10.810.637 Rp.1.055.062.542
52 Rp.14.749.294 Rp.3.978.864 Rp.10.770.430 Rp.1.051.083.678
53 Rp.14.749.294 Rp.4.019.481 Rp.10.729.813 Rp.1.047.064.197
54 Rp.14.749.294 Rp.4.060.514 Rp.10.688.780 Rp.1.043.003.683
55 Rp.14.749.294 Rp.4.101.965 Rp.10.647.329 Rp.1.038.901.718
56 Rp.14.749.294 Rp.4.143.839 Rp.10.605.455 Rp.1.034.757.879
57 Rp.14.749.294 Rp.4.186.141 Rp.10.563.153 Rp.1.030.571.738
58 Rp.14.749.294 Rp.4.228.874 Rp.10.520.420 Rp.1.026.342.864
59 Rp.14.749.294 Rp.4.272.044 Rp.10.477.250 Rp.1.022.070.820
60 Rp.14.749.294 Rp.4.315.654 Rp.10.433.640 Rp.1.017.755.166
61 Rp.14.749.294 Rp.4.359.710 Rp.10.389.584 Rp.1.013.395.456
62 Rp.14.749.294 Rp.4.404.215 Rp.10.345.079 Rp.1.008.991.241
63 Rp.14.749.294 Rp.4.449.175 Rp.10.300.119 Rp.1.004.542.066
64 Rp.14.749.294 Rp.4.494.594 Rp.10.254.700 Rp.1.000.047.472
65 Rp.14.749.294 Rp.4.540.476 Rp.10.208.818 Rp.995.506.996
66 Rp.14.749.294 Rp.4.586.827 Rp.10.162.467 Rp.990.920.169
67 Rp.14.749.294 Rp.4.633.651 Rp.10.115.643 Rp.986.286.518
68 Rp.14.749.294 Rp.4.680.952 Rp.10.068.342 Rp.981.605.566
69 Rp.14.749.294 Rp.4.728.737 Rp.10.020.557 Rp.976.876.829
70 Rp.14.749.294 Rp.4.777.010 Rp.9.972.284 Rp.972.099.819
71 Rp.14.749.294 Rp.4.825.775 Rp.9.923.519 Rp.967.274.044
72 Rp.14.749.294 Rp.4.875.038 Rp.9.874.256 Rp.962.399.006
73 Rp.14.749.294 Rp.4.924.804 Rp.9.824.490 Rp.957.474.202
74 Rp.14.749.294 Rp.4.975.078 Rp.9.774.216 Rp.952.499.124
75 Rp.14.749.294 Rp.5.025.865 Rp.9.723.429 Rp.947.473.259
76 Rp.14.749.294 Rp.5.077.171 Rp.9.672.123 Rp.942.396.088
77 Rp.14.749.294 Rp.5.129.001 Rp.9.620.293 Rp.937.267.087
78 Rp.14.749.294 Rp.5.181.359 Rp.9.567.935 Rp.932.085.728
79 Rp.14.749.294 Rp.5.234.252 Rp.9.515.042 Rp.926.851.476
80 Rp.14.749.294 Rp.5.287.685 Rp.9.461.609 Rp.921.563.791
81 Rp.14.749.294 Rp.5.341.664 Rp.9.407.630 Rp.916.222.127
82 Rp.14.749.294 Rp.5.396.193 Rp.9.353.101 Rp.910.825.934
83 Rp.14.749.294 Rp.5.451.279 Rp.9.298.015 Rp.905.374.655
84 Rp.14.749.294 Rp.5.506.928 Rp.9.242.366 Rp.899.867.727
85 Rp.14.749.294 Rp.5.563.144 Rp.9.186.150 Rp.894.304.583
86 Rp.14.749.294 Rp.5.619.935 Rp.9.129.359 Rp.888.684.648
87 Rp.14.749.294 Rp.5.677.305 Rp.9.071.989 Rp.883.007.343
88 Rp.14.749.294 Rp.5.735.261 Rp.9.014.033 Rp.877.272.082
89 Rp.14.749.294 Rp.5.793.808 Rp.8.955.486 Rp.871.478.274
90 Rp.14.749.294 Rp.5.852.953 Rp.8.896.341 Rp.865.625.321
91 Rp.14.749.294 Rp.5.912.702 Rp.8.836.592 Rp.859.712.619
92 Rp.14.749.294 Rp.5.973.061 Rp.8.776.233 Rp.853.739.558
93 Rp.14.749.294 Rp.6.034.036 Rp.8.715.258 Rp.847.705.522
94 Rp.14.749.294 Rp.6.095.633 Rp.8.653.661 Rp.841.609.889
95 Rp.14.749.294 Rp.6.157.860 Rp.8.591.434 Rp.835.452.029
96 Rp.14.749.294 Rp.6.220.721 Rp.8.528.573 Rp.829.231.308
97 Rp.14.749.294 Rp.6.284.224 Rp.8.465.070 Rp.822.947.084
98 Rp.14.749.294 Rp.6.348.376 Rp.8.400.918 Rp.816.598.708
99 Rp.14.749.294 Rp.6.413.182 Rp.8.336.112 Rp.810.185.526
100 Rp.14.749.294 Rp.6.478.650 Rp.8.270.644 Rp.803.706.876
101 Rp.14.749.294 Rp.6.544.786 Rp.8.204.508 Rp.797.162.090
102 Rp.14.749.294 Rp.6.611.598 Rp.8.137.696 Rp.790.550.492
103 Rp.14.749.294 Rp.6.679.091 Rp.8.070.203 Rp.783.871.401
104 Rp.14.749.294 Rp.6.747.273 Rp.8.002.021 Rp.777.124.128
105 Rp.14.749.294 Rp.6.816.152 Rp.7.933.142 Rp.770.307.976
106 Rp.14.749.294 Rp.6.885.733 Rp.7.863.561 Rp.763.422.243
107 Rp.14.749.294 Rp.6.956.025 Rp.7.793.269 Rp.756.466.218
108 Rp.14.749.294 Rp.7.027.035 Rp.7.722.259 Rp.749.439.183
109 Rp.14.749.294 Rp.7.098.769 Rp.7.650.525 Rp.742.340.414
110 Rp.14.749.294 Rp.7.171.236 Rp.7.578.058 Rp.735.169.178
111 Rp.14.749.294 Rp.7.244.442 Rp.7.504.852 Rp.727.924.736
112 Rp.14.749.294 Rp.7.318.396 Rp.7.430.898 Rp.720.606.340
113 Rp.14.749.294 Rp.7.393.104 Rp.7.356.190 Rp.713.213.236
114 Rp.14.749.294 Rp.7.468.576 Rp.7.280.718 Rp.705.744.660
115 Rp.14.749.294 Rp.7.544.817 Rp.7.204.477 Rp.698.199.843
116 Rp.14.749.294 Rp.7.621.837 Rp.7.127.457 Rp.690.578.006
117 Rp.14.749.294 Rp.7.699.644 Rp.7.049.650 Rp.682.878.362
118 Rp.14.749.294 Rp.7.778.244 Rp.6.971.050 Rp.675.100.118
119 Rp.14.749.294 Rp.7.857.647 Rp.6.891.647 Rp.667.242.471
120 Rp.14.749.294 Rp.7.937.860 Rp.6.811.434 Rp.659.304.611
121 Rp.14.749.294 Rp.8.018.893 Rp.6.730.401 Rp.651.285.718
122 Rp.14.749.294 Rp.8.100.752 Rp.6.648.542 Rp.643.184.966
123 Rp.14.749.294 Rp.8.183.447 Rp.6.565.847 Rp.635.001.519
124 Rp.14.749.294 Rp.8.266.987 Rp.6.482.307 Rp.626.734.532
125 Rp.14.749.294 Rp.8.351.379 Rp.6.397.915 Rp.618.383.153
126 Rp.14.749.294 Rp.8.436.633 Rp.6.312.661 Rp.609.946.520
127 Rp.14.749.294 Rp.8.522.757 Rp.6.226.537 Rp.601.423.763
128 Rp.14.749.294 Rp.8.609.760 Rp.6.139.534 Rp.592.814.003
129 Rp.14.749.294 Rp.8.697.651 Rp.6.051.643 Rp.584.116.352
130 Rp.14.749.294 Rp.8.786.440 Rp.5.962.854 Rp.575.329.912
131 Rp.14.749.294 Rp.8.876.134 Rp.5.873.160 Rp.566.453.778
132 Rp.14.749.294 Rp.8.966.745 Rp.5.782.549 Rp.557.487.033
133 Rp.14.749.294 Rp.9.058.281 Rp.5.691.013 Rp.548.428.752
134 Rp.14.749.294 Rp.9.150.750 Rp.5.598.544 Rp.539.278.002
135 Rp.14.749.294 Rp.9.244.164 Rp.5.505.130 Rp.530.033.838
136 Rp.14.749.294 Rp.9.338.532 Rp.5.410.762 Rp.520.695.306
137 Rp.14.749.294 Rp.9.433.863 Rp.5.315.431 Rp.511.261.443
138 Rp.14.749.294 Rp.9.530.167 Rp.5.219.127 Rp.501.731.276
139 Rp.14.749.294 Rp.9.627.454 Rp.5.121.840 Rp.492.103.822
140 Rp.14.749.294 Rp.9.725.734 Rp.5.023.560 Rp.482.378.088
141 Rp.14.749.294 Rp.9.825.018 Rp.4.924.276 Rp.472.553.070
142 Rp.14.749.294 Rp.9.925.315 Rp.4.823.979 Rp.462.627.755
143 Rp.14.749.294 Rp.10.026.636 Rp.4.722.658 Rp.452.601.119
144 Rp.14.749.294 Rp.10.128.991 Rp.4.620.303 Rp.442.472.128
145 Rp.14.749.294 Rp.10.232.391 Rp.4.516.903 Rp.432.239.737
146 Rp.14.749.294 Rp.10.336.847 Rp.4.412.447 Rp.421.902.890
147 Rp.14.749.294 Rp.10.442.369 Rp.4.306.925 Rp.411.460.521
148 Rp.14.749.294 Rp.10.548.968 Rp.4.200.326 Rp.400.911.553
149 Rp.14.749.294 Rp.10.656.655 Rp.4.092.639 Rp.390.254.898
150 Rp.14.749.294 Rp.10.765.442 Rp.3.983.852 Rp.379.489.456
151 Rp.14.749.294 Rp.10.875.339 Rp.3.873.955 Rp.368.614.117
152 Rp.14.749.294 Rp.10.986.358 Rp.3.762.936 Rp.357.627.759
153 Rp.14.749.294 Rp.11.098.511 Rp.3.650.783 Rp.346.529.248
154 Rp.14.749.294 Rp.11.211.808 Rp.3.537.486 Rp.335.317.440
155 Rp.14.749.294 Rp.11.326.262 Rp.3.423.032 Rp.323.991.178
156 Rp.14.749.294 Rp.11.441.884 Rp.3.307.410 Rp.312.549.294
157 Rp.14.749.294 Rp.11.558.687 Rp.3.190.607 Rp.300.990.607
158 Rp.14.749.294 Rp.11.676.682 Rp.3.072.612 Rp.289.313.925
159 Rp.14.749.294 Rp.11.795.881 Rp.2.953.413 Rp.277.518.044
160 Rp.14.749.294 Rp.11.916.297 Rp.2.832.997 Rp.265.601.747
161 Rp.14.749.294 Rp.12.037.943 Rp.2.711.351 Rp.253.563.804
162 Rp.14.749.294 Rp.12.160.830 Rp.2.588.464 Rp.241.402.974
163 Rp.14.749.294 Rp.12.284.972 Rp.2.464.322 Rp.229.118.002
164 Rp.14.749.294 Rp.12.410.381 Rp.2.338.913 Rp.216.707.621
165 Rp.14.749.294 Rp.12.537.070 Rp.2.212.224 Rp.204.170.551
166 Rp.14.749.294 Rp.12.665.053 Rp.2.084.241 Rp.191.505.498
167 Rp.14.749.294 Rp.12.794.342 Rp.1.954.952 Rp.178.711.156
168 Rp.14.749.294 Rp.12.924.951 Rp.1.824.343 Rp.165.786.205
169 Rp.14.749.294 Rp.13.056.893 Rp.1.692.401 Rp.152.729.312
170 Rp.14.749.294 Rp.13.190.182 Rp.1.559.112 Rp.139.539.130
171 Rp.14.749.294 Rp.13.324.832 Rp.1.424.462 Rp.126.214.298
172 Rp.14.749.294 Rp.13.460.856 Rp.1.288.438 Rp.112.753.442
173 Rp.14.749.294 Rp.13.598.269 Rp.1.151.025 Rp.99.155.173
174 Rp.14.749.294 Rp.13.737.085 Rp.1.012.209 Rp.85.418.088
175 Rp.14.749.294 Rp.13.877.318 Rp.871.976 Rp.71.540.770
176 Rp.14.749.294 Rp.14.018.982 Rp.730.312 Rp.57.521.788
177 Rp.14.749.294 Rp.14.162.092 Rp.587.202 Rp.43.359.696
178 Rp.14.749.294 Rp.14.306.664 Rp.442.630 Rp.29.053.032
179 Rp.14.749.294 Rp.14.452.711 Rp.296.583 Rp.14.600.321
180 Rp.14.749.294 Rp.14.600.321 Rp.149.045 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    • 5
    • 3
    • 600
    • 375
    Lihat Rincian
    Rp6mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp42mily
    TANAH Dijual
    di Jakarta Selatan
    Rp42mily
    • 586
    Lihat Rincian
    Rp42mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,75mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,75mily
    • 3
    • 3
    • 120
    • 150
    Lihat Rincian
    Rp1,75mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp3,6mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp3,6mily
    • 2
    • 96
    Lihat Rincian
    Rp3,6mily
  • KOST Disewa
    di Jakarta Selatan
    Rp6jt/bln
    KOST Disewa
    di Jakarta Selatan
    Rp6jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp6jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,95mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,95mily
    • 2
    • 2
    • 85
    • 85
    Lihat Rincian
    Rp2,95mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp365jt
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp365jt
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp365jt

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