Over Kredit Rumah di Rancaekek

Samudra Griya Permai Jalan Raya Rancaekek - Majalaya, Solokan Jeruk Bandung Jawa Barat

Rp95jt
Pemilik Langsung
KPR: 793rb/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.95.000.000 Dana Tunai yang Harus Disiapkan Rp.28.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.76.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.793.611 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.903.989 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.82.744.393
Total Pembayaran
Rp.188.004.393 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.76.000.000
1 Rp.793.611 Rp.191.944 Rp.601.667 Rp.75.808.056
2 Rp.793.611 Rp.193.464 Rp.600.147 Rp.75.614.592
3 Rp.793.611 Rp.194.995 Rp.598.616 Rp.75.419.597
4 Rp.793.611 Rp.196.539 Rp.597.072 Rp.75.223.058
5 Rp.793.611 Rp.198.095 Rp.595.516 Rp.75.024.963
6 Rp.793.611 Rp.199.663 Rp.593.948 Rp.74.825.300
7 Rp.793.611 Rp.201.244 Rp.592.367 Rp.74.624.056
8 Rp.793.611 Rp.202.837 Rp.590.774 Rp.74.421.219
9 Rp.793.611 Rp.204.443 Rp.589.168 Rp.74.216.776
10 Rp.793.611 Rp.206.062 Rp.587.549 Rp.74.010.714
11 Rp.793.611 Rp.207.693 Rp.585.918 Rp.73.803.021
12 Rp.793.611 Rp.209.337 Rp.584.274 Rp.73.593.684
13 Rp.793.611 Rp.210.994 Rp.582.617 Rp.73.382.690
14 Rp.793.611 Rp.212.665 Rp.580.946 Rp.73.170.025
15 Rp.793.611 Rp.214.348 Rp.579.263 Rp.72.955.677
16 Rp.793.611 Rp.216.045 Rp.577.566 Rp.72.739.632
17 Rp.793.611 Rp.217.756 Rp.575.855 Rp.72.521.876
18 Rp.793.611 Rp.219.479 Rp.574.132 Rp.72.302.397
19 Rp.793.611 Rp.221.217 Rp.572.394 Rp.72.081.180
20 Rp.793.611 Rp.222.968 Rp.570.643 Rp.71.858.212
21 Rp.793.611 Rp.224.733 Rp.568.878 Rp.71.633.479
22 Rp.793.611 Rp.226.513 Rp.567.098 Rp.71.406.966
23 Rp.793.611 Rp.228.306 Rp.565.305 Rp.71.178.660
24 Rp.793.611 Rp.230.113 Rp.563.498 Rp.70.948.547
25 Rp.793.611 Rp.231.935 Rp.561.676 Rp.70.716.612
26 Rp.793.611 Rp.233.771 Rp.559.840 Rp.70.482.841
27 Rp.793.611 Rp.235.622 Rp.557.989 Rp.70.247.219
28 Rp.793.611 Rp.237.487 Rp.556.124 Rp.70.009.732
29 Rp.793.611 Rp.239.367 Rp.554.244 Rp.69.770.365
30 Rp.793.611 Rp.241.262 Rp.552.349 Rp.69.529.103
31 Rp.793.611 Rp.243.172 Rp.550.439 Rp.69.285.931
32 Rp.793.611 Rp.245.097 Rp.548.514 Rp.69.040.834
33 Rp.793.611 Rp.247.038 Rp.546.573 Rp.68.793.796
34 Rp.793.611 Rp.248.993 Rp.544.618 Rp.68.544.803
35 Rp.793.611 Rp.250.965 Rp.542.646 Rp.68.293.838
36 Rp.793.611 Rp.252.951 Rp.540.660 Rp.68.040.887
37 Rp.903.989 Rp.209.405 Rp.694.584 Rp.67.831.482
38 Rp.903.989 Rp.211.543 Rp.692.446 Rp.67.619.939
39 Rp.903.989 Rp.213.702 Rp.690.287 Rp.67.406.237
40 Rp.903.989 Rp.215.884 Rp.688.105 Rp.67.190.353
41 Rp.903.989 Rp.218.087 Rp.685.902 Rp.66.972.266
42 Rp.903.989 Rp.220.314 Rp.683.675 Rp.66.751.952
43 Rp.903.989 Rp.222.563 Rp.681.426 Rp.66.529.389
44 Rp.903.989 Rp.224.835 Rp.679.154 Rp.66.304.554
45 Rp.903.989 Rp.227.130 Rp.676.859 Rp.66.077.424
46 Rp.903.989 Rp.229.449 Rp.674.540 Rp.65.847.975
47 Rp.903.989 Rp.231.791 Rp.672.198 Rp.65.616.184
48 Rp.903.989 Rp.234.157 Rp.669.832 Rp.65.382.027
49 Rp.903.989 Rp.236.547 Rp.667.442 Rp.65.145.480
50 Rp.903.989 Rp.238.962 Rp.665.027 Rp.64.906.518
51 Rp.903.989 Rp.241.402 Rp.662.587 Rp.64.665.116
52 Rp.903.989 Rp.243.866 Rp.660.123 Rp.64.421.250
53 Rp.903.989 Rp.246.355 Rp.657.634 Rp.64.174.895
54 Rp.903.989 Rp.248.870 Rp.655.119 Rp.63.926.025
55 Rp.903.989 Rp.251.411 Rp.652.578 Rp.63.674.614
56 Rp.903.989 Rp.253.977 Rp.650.012 Rp.63.420.637
57 Rp.903.989 Rp.256.570 Rp.647.419 Rp.63.164.067
58 Rp.903.989 Rp.259.189 Rp.644.800 Rp.62.904.878
59 Rp.903.989 Rp.261.835 Rp.642.154 Rp.62.643.043
60 Rp.903.989 Rp.264.508 Rp.639.481 Rp.62.378.535
61 Rp.903.989 Rp.267.208 Rp.636.781 Rp.62.111.327
62 Rp.903.989 Rp.269.936 Rp.634.053 Rp.61.841.391
63 Rp.903.989 Rp.272.691 Rp.631.298 Rp.61.568.700
64 Rp.903.989 Rp.275.475 Rp.628.514 Rp.61.293.225
65 Rp.903.989 Rp.278.287 Rp.625.702 Rp.61.014.938
66 Rp.903.989 Rp.281.128 Rp.622.861 Rp.60.733.810
67 Rp.903.989 Rp.283.998 Rp.619.991 Rp.60.449.812
68 Rp.903.989 Rp.286.897 Rp.617.092 Rp.60.162.915
69 Rp.903.989 Rp.289.826 Rp.614.163 Rp.59.873.089
70 Rp.903.989 Rp.292.785 Rp.611.204 Rp.59.580.304
71 Rp.903.989 Rp.295.773 Rp.608.216 Rp.59.284.531
72 Rp.903.989 Rp.298.793 Rp.605.196 Rp.58.985.738
73 Rp.903.989 Rp.301.843 Rp.602.146 Rp.58.683.895
74 Rp.903.989 Rp.304.924 Rp.599.065 Rp.58.378.971
75 Rp.903.989 Rp.308.037 Rp.595.952 Rp.58.070.934
76 Rp.903.989 Rp.311.182 Rp.592.807 Rp.57.759.752
77 Rp.903.989 Rp.314.358 Rp.589.631 Rp.57.445.394
78 Rp.903.989 Rp.317.567 Rp.586.422 Rp.57.127.827
79 Rp.903.989 Rp.320.809 Rp.583.180 Rp.56.807.018
80 Rp.903.989 Rp.324.084 Rp.579.905 Rp.56.482.934
81 Rp.903.989 Rp.327.392 Rp.576.597 Rp.56.155.542
82 Rp.903.989 Rp.330.735 Rp.573.254 Rp.55.824.807
83 Rp.903.989 Rp.334.111 Rp.569.878 Rp.55.490.696
84 Rp.903.989 Rp.337.521 Rp.566.468 Rp.55.153.175
85 Rp.903.989 Rp.340.967 Rp.563.022 Rp.54.812.208
86 Rp.903.989 Rp.344.448 Rp.559.541 Rp.54.467.760
87 Rp.903.989 Rp.347.964 Rp.556.025 Rp.54.119.796
88 Rp.903.989 Rp.351.516 Rp.552.473 Rp.53.768.280
89 Rp.903.989 Rp.355.104 Rp.548.885 Rp.53.413.176
90 Rp.903.989 Rp.358.729 Rp.545.260 Rp.53.054.447
91 Rp.903.989 Rp.362.392 Rp.541.597 Rp.52.692.055
92 Rp.903.989 Rp.366.091 Rp.537.898 Rp.52.325.964
93 Rp.903.989 Rp.369.828 Rp.534.161 Rp.51.956.136
94 Rp.903.989 Rp.373.603 Rp.530.386 Rp.51.582.533
95 Rp.903.989 Rp.377.417 Rp.526.572 Rp.51.205.116
96 Rp.903.989 Rp.381.270 Rp.522.719 Rp.50.823.846
97 Rp.903.989 Rp.385.162 Rp.518.827 Rp.50.438.684
98 Rp.903.989 Rp.389.094 Rp.514.895 Rp.50.049.590
99 Rp.903.989 Rp.393.066 Rp.510.923 Rp.49.656.524
100 Rp.903.989 Rp.397.079 Rp.506.910 Rp.49.259.445
101 Rp.903.989 Rp.401.132 Rp.502.857 Rp.48.858.313
102 Rp.903.989 Rp.405.227 Rp.498.762 Rp.48.453.086
103 Rp.903.989 Rp.409.364 Rp.494.625 Rp.48.043.722
104 Rp.903.989 Rp.413.543 Rp.490.446 Rp.47.630.179
105 Rp.903.989 Rp.417.764 Rp.486.225 Rp.47.212.415
106 Rp.903.989 Rp.422.029 Rp.481.960 Rp.46.790.386
107 Rp.903.989 Rp.426.337 Rp.477.652 Rp.46.364.049
108 Rp.903.989 Rp.430.689 Rp.473.300 Rp.45.933.360
109 Rp.903.989 Rp.435.086 Rp.468.903 Rp.45.498.274
110 Rp.903.989 Rp.439.527 Rp.464.462 Rp.45.058.747
111 Rp.903.989 Rp.444.014 Rp.459.975 Rp.44.614.733
112 Rp.903.989 Rp.448.547 Rp.455.442 Rp.44.166.186
113 Rp.903.989 Rp.453.126 Rp.450.863 Rp.43.713.060
114 Rp.903.989 Rp.457.752 Rp.446.237 Rp.43.255.308
115 Rp.903.989 Rp.462.424 Rp.441.565 Rp.42.792.884
116 Rp.903.989 Rp.467.145 Rp.436.844 Rp.42.325.739
117 Rp.903.989 Rp.471.914 Rp.432.075 Rp.41.853.825
118 Rp.903.989 Rp.476.731 Rp.427.258 Rp.41.377.094
119 Rp.903.989 Rp.481.598 Rp.422.391 Rp.40.895.496
120 Rp.903.989 Rp.486.514 Rp.417.475 Rp.40.408.982
121 Rp.903.989 Rp.491.481 Rp.412.508 Rp.39.917.501
122 Rp.903.989 Rp.496.498 Rp.407.491 Rp.39.421.003
123 Rp.903.989 Rp.501.566 Rp.402.423 Rp.38.919.437
124 Rp.903.989 Rp.506.686 Rp.397.303 Rp.38.412.751
125 Rp.903.989 Rp.511.859 Rp.392.130 Rp.37.900.892
126 Rp.903.989 Rp.517.084 Rp.386.905 Rp.37.383.808
127 Rp.903.989 Rp.522.363 Rp.381.626 Rp.36.861.445
128 Rp.903.989 Rp.527.695 Rp.376.294 Rp.36.333.750
129 Rp.903.989 Rp.533.082 Rp.370.907 Rp.35.800.668
130 Rp.903.989 Rp.538.524 Rp.365.465 Rp.35.262.144
131 Rp.903.989 Rp.544.021 Rp.359.968 Rp.34.718.123
132 Rp.903.989 Rp.549.575 Rp.354.414 Rp.34.168.548
133 Rp.903.989 Rp.555.185 Rp.348.804 Rp.33.613.363
134 Rp.903.989 Rp.560.853 Rp.343.136 Rp.33.052.510
135 Rp.903.989 Rp.566.578 Rp.337.411 Rp.32.485.932
136 Rp.903.989 Rp.572.362 Rp.331.627 Rp.31.913.570
137 Rp.903.989 Rp.578.205 Rp.325.784 Rp.31.335.365
138 Rp.903.989 Rp.584.107 Rp.319.882 Rp.30.751.258
139 Rp.903.989 Rp.590.070 Rp.313.919 Rp.30.161.188
140 Rp.903.989 Rp.596.094 Rp.307.895 Rp.29.565.094
141 Rp.903.989 Rp.602.179 Rp.301.810 Rp.28.962.915
142 Rp.903.989 Rp.608.326 Rp.295.663 Rp.28.354.589
143 Rp.903.989 Rp.614.536 Rp.289.453 Rp.27.740.053
144 Rp.903.989 Rp.620.809 Rp.283.180 Rp.27.119.244
145 Rp.903.989 Rp.627.147 Rp.276.842 Rp.26.492.097
146 Rp.903.989 Rp.633.549 Rp.270.440 Rp.25.858.548
147 Rp.903.989 Rp.640.016 Rp.263.973 Rp.25.218.532
148 Rp.903.989 Rp.646.550 Rp.257.439 Rp.24.571.982
149 Rp.903.989 Rp.653.150 Rp.250.839 Rp.23.918.832
150 Rp.903.989 Rp.659.818 Rp.244.171 Rp.23.259.014
151 Rp.903.989 Rp.666.553 Rp.237.436 Rp.22.592.461
152 Rp.903.989 Rp.673.358 Rp.230.631 Rp.21.919.103
153 Rp.903.989 Rp.680.231 Rp.223.758 Rp.21.238.872
154 Rp.903.989 Rp.687.176 Rp.216.813 Rp.20.551.696
155 Rp.903.989 Rp.694.190 Rp.209.799 Rp.19.857.506
156 Rp.903.989 Rp.701.277 Rp.202.712 Rp.19.156.229
157 Rp.903.989 Rp.708.436 Rp.195.553 Rp.18.447.793
158 Rp.903.989 Rp.715.668 Rp.188.321 Rp.17.732.125
159 Rp.903.989 Rp.722.974 Rp.181.015 Rp.17.009.151
160 Rp.903.989 Rp.730.354 Rp.173.635 Rp.16.278.797
161 Rp.903.989 Rp.737.810 Rp.166.179 Rp.15.540.987
162 Rp.903.989 Rp.745.341 Rp.158.648 Rp.14.795.646
163 Rp.903.989 Rp.752.950 Rp.151.039 Rp.14.042.696
164 Rp.903.989 Rp.760.636 Rp.143.353 Rp.13.282.060
165 Rp.903.989 Rp.768.401 Rp.135.588 Rp.12.513.659
166 Rp.903.989 Rp.776.245 Rp.127.744 Rp.11.737.414
167 Rp.903.989 Rp.784.170 Rp.119.819 Rp.10.953.244
168 Rp.903.989 Rp.792.175 Rp.111.814 Rp.10.161.069
169 Rp.903.989 Rp.800.261 Rp.103.728 Rp.9.360.808
170 Rp.903.989 Rp.808.431 Rp.95.558 Rp.8.552.377
171 Rp.903.989 Rp.816.683 Rp.87.306 Rp.7.735.694
172 Rp.903.989 Rp.825.020 Rp.78.969 Rp.6.910.674
173 Rp.903.989 Rp.833.443 Rp.70.546 Rp.6.077.231
174 Rp.903.989 Rp.841.951 Rp.62.038 Rp.5.235.280
175 Rp.903.989 Rp.850.546 Rp.53.443 Rp.4.384.734
176 Rp.903.989 Rp.859.228 Rp.44.761 Rp.3.525.506
177 Rp.903.989 Rp.867.999 Rp.35.990 Rp.2.657.507
178 Rp.903.989 Rp.876.860 Rp.27.129 Rp.1.780.647
179 Rp.903.989 Rp.885.812 Rp.18.177 Rp.894.835
180 Rp.903.989 Rp.894.835 Rp.9.135 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Disewa
    di Bandung
    Rp17jt/thn
    RUMAH Disewa
    di Bandung
    Rp17jt/thn
    • 2
    • 1
    • 84
    • 40
    Lihat Rincian
    Rp17jt/thn
  • 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
    Rp250jt
    RUMAH Dijual
    di Bandung
    Rp250jt
    • 2
    • 1
    • 93
    • 75
    Lihat Rincian
    Rp250jt
  • 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 Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    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