Perumahan Bumi Cimanggis Indah

Beli Rumah Pakai Uang Bonus Akhir Tahun, Bisa KPR, DP Minimal Bisa 0 Juta

Bumi Cimanggis Indah Jl. Kp. Kebayunan Cimanggis, Tapos Depok Jawa Barat

Rp745jt
Bisa Nego
KPR: 6,22jt/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.745.000.000 Dana Tunai yang Harus Disiapkan Rp.223.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.596.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.223.579 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.089.177 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.648.890.312
Total Pembayaran
Rp.1.474.350.312 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.596.000.000
1 Rp.6.223.579 Rp.1.505.246 Rp.4.718.333 Rp.594.494.754
2 Rp.6.223.579 Rp.1.517.162 Rp.4.706.417 Rp.592.977.592
3 Rp.6.223.579 Rp.1.529.173 Rp.4.694.406 Rp.591.448.419
4 Rp.6.223.579 Rp.1.541.279 Rp.4.682.300 Rp.589.907.140
5 Rp.6.223.579 Rp.1.553.481 Rp.4.670.098 Rp.588.353.659
6 Rp.6.223.579 Rp.1.565.779 Rp.4.657.800 Rp.586.787.880
7 Rp.6.223.579 Rp.1.578.175 Rp.4.645.404 Rp.585.209.705
8 Rp.6.223.579 Rp.1.590.669 Rp.4.632.910 Rp.583.619.036
9 Rp.6.223.579 Rp.1.603.262 Rp.4.620.317 Rp.582.015.774
10 Rp.6.223.579 Rp.1.615.954 Rp.4.607.625 Rp.580.399.820
11 Rp.6.223.579 Rp.1.628.747 Rp.4.594.832 Rp.578.771.073
12 Rp.6.223.579 Rp.1.641.641 Rp.4.581.938 Rp.577.129.432
13 Rp.6.223.579 Rp.1.654.638 Rp.4.568.941 Rp.575.474.794
14 Rp.6.223.579 Rp.1.667.737 Rp.4.555.842 Rp.573.807.057
15 Rp.6.223.579 Rp.1.680.940 Rp.4.542.639 Rp.572.126.117
16 Rp.6.223.579 Rp.1.694.247 Rp.4.529.332 Rp.570.431.870
17 Rp.6.223.579 Rp.1.707.660 Rp.4.515.919 Rp.568.724.210
18 Rp.6.223.579 Rp.1.721.179 Rp.4.502.400 Rp.567.003.031
19 Rp.6.223.579 Rp.1.734.805 Rp.4.488.774 Rp.565.268.226
20 Rp.6.223.579 Rp.1.748.539 Rp.4.475.040 Rp.563.519.687
21 Rp.6.223.579 Rp.1.762.381 Rp.4.461.198 Rp.561.757.306
22 Rp.6.223.579 Rp.1.776.334 Rp.4.447.245 Rp.559.980.972
23 Rp.6.223.579 Rp.1.790.396 Rp.4.433.183 Rp.558.190.576
24 Rp.6.223.579 Rp.1.804.570 Rp.4.419.009 Rp.556.386.006
25 Rp.6.223.579 Rp.1.818.856 Rp.4.404.723 Rp.554.567.150
26 Rp.6.223.579 Rp.1.833.256 Rp.4.390.323 Rp.552.733.894
27 Rp.6.223.579 Rp.1.847.769 Rp.4.375.810 Rp.550.886.125
28 Rp.6.223.579 Rp.1.862.397 Rp.4.361.182 Rp.549.023.728
29 Rp.6.223.579 Rp.1.877.141 Rp.4.346.438 Rp.547.146.587
30 Rp.6.223.579 Rp.1.892.002 Rp.4.331.577 Rp.545.254.585
31 Rp.6.223.579 Rp.1.906.980 Rp.4.316.599 Rp.543.347.605
32 Rp.6.223.579 Rp.1.922.077 Rp.4.301.502 Rp.541.425.528
33 Rp.6.223.579 Rp.1.937.294 Rp.4.286.285 Rp.539.488.234
34 Rp.6.223.579 Rp.1.952.630 Rp.4.270.949 Rp.537.535.604
35 Rp.6.223.579 Rp.1.968.089 Rp.4.255.490 Rp.535.567.515
36 Rp.6.223.579 Rp.1.983.670 Rp.4.239.909 Rp.533.583.845
37 Rp.7.089.177 Rp.1.642.175 Rp.5.447.002 Rp.531.941.670
38 Rp.7.089.177 Rp.1.658.939 Rp.5.430.238 Rp.530.282.731
39 Rp.7.089.177 Rp.1.675.874 Rp.5.413.303 Rp.528.606.857
40 Rp.7.089.177 Rp.1.692.982 Rp.5.396.195 Rp.526.913.875
41 Rp.7.089.177 Rp.1.710.265 Rp.5.378.912 Rp.525.203.610
42 Rp.7.089.177 Rp.1.727.723 Rp.5.361.454 Rp.523.475.887
43 Rp.7.089.177 Rp.1.745.361 Rp.5.343.816 Rp.521.730.526
44 Rp.7.089.177 Rp.1.763.178 Rp.5.325.999 Rp.519.967.348
45 Rp.7.089.177 Rp.1.781.177 Rp.5.308.000 Rp.518.186.171
46 Rp.7.089.177 Rp.1.799.360 Rp.5.289.817 Rp.516.386.811
47 Rp.7.089.177 Rp.1.817.728 Rp.5.271.449 Rp.514.569.083
48 Rp.7.089.177 Rp.1.836.284 Rp.5.252.893 Rp.512.732.799
49 Rp.7.089.177 Rp.1.855.030 Rp.5.234.147 Rp.510.877.769
50 Rp.7.089.177 Rp.1.873.966 Rp.5.215.211 Rp.509.003.803
51 Rp.7.089.177 Rp.1.893.097 Rp.5.196.080 Rp.507.110.706
52 Rp.7.089.177 Rp.1.912.422 Rp.5.176.755 Rp.505.198.284
53 Rp.7.089.177 Rp.1.931.945 Rp.5.157.232 Rp.503.266.339
54 Rp.7.089.177 Rp.1.951.666 Rp.5.137.511 Rp.501.314.673
55 Rp.7.089.177 Rp.1.971.590 Rp.5.117.587 Rp.499.343.083
56 Rp.7.089.177 Rp.1.991.716 Rp.5.097.461 Rp.497.351.367
57 Rp.7.089.177 Rp.2.012.048 Rp.5.077.129 Rp.495.339.319
58 Rp.7.089.177 Rp.2.032.588 Rp.5.056.589 Rp.493.306.731
59 Rp.7.089.177 Rp.2.053.337 Rp.5.035.840 Rp.491.253.394
60 Rp.7.089.177 Rp.2.074.299 Rp.5.014.878 Rp.489.179.095
61 Rp.7.089.177 Rp.2.095.474 Rp.4.993.703 Rp.487.083.621
62 Rp.7.089.177 Rp.2.116.865 Rp.4.972.312 Rp.484.966.756
63 Rp.7.089.177 Rp.2.138.475 Rp.4.950.702 Rp.482.828.281
64 Rp.7.089.177 Rp.2.160.305 Rp.4.928.872 Rp.480.667.976
65 Rp.7.089.177 Rp.2.182.358 Rp.4.906.819 Rp.478.485.618
66 Rp.7.089.177 Rp.2.204.636 Rp.4.884.541 Rp.476.280.982
67 Rp.7.089.177 Rp.2.227.142 Rp.4.862.035 Rp.474.053.840
68 Rp.7.089.177 Rp.2.249.877 Rp.4.839.300 Rp.471.803.963
69 Rp.7.089.177 Rp.2.272.845 Rp.4.816.332 Rp.469.531.118
70 Rp.7.089.177 Rp.2.296.047 Rp.4.793.130 Rp.467.235.071
71 Rp.7.089.177 Rp.2.319.486 Rp.4.769.691 Rp.464.915.585
72 Rp.7.089.177 Rp.2.343.164 Rp.4.746.013 Rp.462.572.421
73 Rp.7.089.177 Rp.2.367.084 Rp.4.722.093 Rp.460.205.337
74 Rp.7.089.177 Rp.2.391.248 Rp.4.697.929 Rp.457.814.089
75 Rp.7.089.177 Rp.2.415.658 Rp.4.673.519 Rp.455.398.431
76 Rp.7.089.177 Rp.2.440.318 Rp.4.648.859 Rp.452.958.113
77 Rp.7.089.177 Rp.2.465.230 Rp.4.623.947 Rp.450.492.883
78 Rp.7.089.177 Rp.2.490.395 Rp.4.598.782 Rp.448.002.488
79 Rp.7.089.177 Rp.2.515.818 Rp.4.573.359 Rp.445.486.670
80 Rp.7.089.177 Rp.2.541.501 Rp.4.547.676 Rp.442.945.169
81 Rp.7.089.177 Rp.2.567.445 Rp.4.521.732 Rp.440.377.724
82 Rp.7.089.177 Rp.2.593.654 Rp.4.495.523 Rp.437.784.070
83 Rp.7.089.177 Rp.2.620.131 Rp.4.469.046 Rp.435.163.939
84 Rp.7.089.177 Rp.2.646.878 Rp.4.442.299 Rp.432.517.061
85 Rp.7.089.177 Rp.2.673.899 Rp.4.415.278 Rp.429.843.162
86 Rp.7.089.177 Rp.2.701.195 Rp.4.387.982 Rp.427.141.967
87 Rp.7.089.177 Rp.2.728.769 Rp.4.360.408 Rp.424.413.198
88 Rp.7.089.177 Rp.2.756.626 Rp.4.332.551 Rp.421.656.572
89 Rp.7.089.177 Rp.2.784.766 Rp.4.304.411 Rp.418.871.806
90 Rp.7.089.177 Rp.2.813.194 Rp.4.275.983 Rp.416.058.612
91 Rp.7.089.177 Rp.2.841.912 Rp.4.247.265 Rp.413.216.700
92 Rp.7.089.177 Rp.2.870.923 Rp.4.218.254 Rp.410.345.777
93 Rp.7.089.177 Rp.2.900.231 Rp.4.188.946 Rp.407.445.546
94 Rp.7.089.177 Rp.2.929.837 Rp.4.159.340 Rp.404.515.709
95 Rp.7.089.177 Rp.2.959.746 Rp.4.129.431 Rp.401.555.963
96 Rp.7.089.177 Rp.2.989.960 Rp.4.099.217 Rp.398.566.003
97 Rp.7.089.177 Rp.3.020.482 Rp.4.068.695 Rp.395.545.521
98 Rp.7.089.177 Rp.3.051.316 Rp.4.037.861 Rp.392.494.205
99 Rp.7.089.177 Rp.3.082.465 Rp.4.006.712 Rp.389.411.740
100 Rp.7.089.177 Rp.3.113.932 Rp.3.975.245 Rp.386.297.808
101 Rp.7.089.177 Rp.3.145.720 Rp.3.943.457 Rp.383.152.088
102 Rp.7.089.177 Rp.3.177.833 Rp.3.911.344 Rp.379.974.255
103 Rp.7.089.177 Rp.3.210.273 Rp.3.878.904 Rp.376.763.982
104 Rp.7.089.177 Rp.3.243.045 Rp.3.846.132 Rp.373.520.937
105 Rp.7.089.177 Rp.3.276.151 Rp.3.813.026 Rp.370.244.786
106 Rp.7.089.177 Rp.3.309.595 Rp.3.779.582 Rp.366.935.191
107 Rp.7.089.177 Rp.3.343.380 Rp.3.745.797 Rp.363.591.811
108 Rp.7.089.177 Rp.3.377.511 Rp.3.711.666 Rp.360.214.300
109 Rp.7.089.177 Rp.3.411.989 Rp.3.677.188 Rp.356.802.311
110 Rp.7.089.177 Rp.3.446.820 Rp.3.642.357 Rp.353.355.491
111 Rp.7.089.177 Rp.3.482.006 Rp.3.607.171 Rp.349.873.485
112 Rp.7.089.177 Rp.3.517.552 Rp.3.571.625 Rp.346.355.933
113 Rp.7.089.177 Rp.3.553.460 Rp.3.535.717 Rp.342.802.473
114 Rp.7.089.177 Rp.3.589.735 Rp.3.499.442 Rp.339.212.738
115 Rp.7.089.177 Rp.3.626.380 Rp.3.462.797 Rp.335.586.358
116 Rp.7.089.177 Rp.3.663.400 Rp.3.425.777 Rp.331.922.958
117 Rp.7.089.177 Rp.3.700.797 Rp.3.388.380 Rp.328.222.161
118 Rp.7.089.177 Rp.3.738.576 Rp.3.350.601 Rp.324.483.585
119 Rp.7.089.177 Rp.3.776.740 Rp.3.312.437 Rp.320.706.845
120 Rp.7.089.177 Rp.3.815.295 Rp.3.273.882 Rp.316.891.550
121 Rp.7.089.177 Rp.3.854.242 Rp.3.234.935 Rp.313.037.308
122 Rp.7.089.177 Rp.3.893.588 Rp.3.195.589 Rp.309.143.720
123 Rp.7.089.177 Rp.3.933.335 Rp.3.155.842 Rp.305.210.385
124 Rp.7.089.177 Rp.3.973.488 Rp.3.115.689 Rp.301.236.897
125 Rp.7.089.177 Rp.4.014.050 Rp.3.075.127 Rp.297.222.847
126 Rp.7.089.177 Rp.4.055.027 Rp.3.034.150 Rp.293.167.820
127 Rp.7.089.177 Rp.4.096.422 Rp.2.992.755 Rp.289.071.398
128 Rp.7.089.177 Rp.4.138.240 Rp.2.950.937 Rp.284.933.158
129 Rp.7.089.177 Rp.4.180.484 Rp.2.908.693 Rp.280.752.674
130 Rp.7.089.177 Rp.4.223.160 Rp.2.866.017 Rp.276.529.514
131 Rp.7.089.177 Rp.4.266.272 Rp.2.822.905 Rp.272.263.242
132 Rp.7.089.177 Rp.4.309.823 Rp.2.779.354 Rp.267.953.419
133 Rp.7.089.177 Rp.4.353.819 Rp.2.735.358 Rp.263.599.600
134 Rp.7.089.177 Rp.4.398.264 Rp.2.690.913 Rp.259.201.336
135 Rp.7.089.177 Rp.4.443.163 Rp.2.646.014 Rp.254.758.173
136 Rp.7.089.177 Rp.4.488.521 Rp.2.600.656 Rp.250.269.652
137 Rp.7.089.177 Rp.4.534.341 Rp.2.554.836 Rp.245.735.311
138 Rp.7.089.177 Rp.4.580.629 Rp.2.508.548 Rp.241.154.682
139 Rp.7.089.177 Rp.4.627.390 Rp.2.461.787 Rp.236.527.292
140 Rp.7.089.177 Rp.4.674.628 Rp.2.414.549 Rp.231.852.664
141 Rp.7.089.177 Rp.4.722.348 Rp.2.366.829 Rp.227.130.316
142 Rp.7.089.177 Rp.4.770.555 Rp.2.318.622 Rp.222.359.761
143 Rp.7.089.177 Rp.4.819.254 Rp.2.269.923 Rp.217.540.507
144 Rp.7.089.177 Rp.4.868.451 Rp.2.220.726 Rp.212.672.056
145 Rp.7.089.177 Rp.4.918.150 Rp.2.171.027 Rp.207.753.906
146 Rp.7.089.177 Rp.4.968.356 Rp.2.120.821 Rp.202.785.550
147 Rp.7.089.177 Rp.5.019.075 Rp.2.070.102 Rp.197.766.475
148 Rp.7.089.177 Rp.5.070.311 Rp.2.018.866 Rp.192.696.164
149 Rp.7.089.177 Rp.5.122.070 Rp.1.967.107 Rp.187.574.094
150 Rp.7.089.177 Rp.5.174.358 Rp.1.914.819 Rp.182.399.736
151 Rp.7.089.177 Rp.5.227.180 Rp.1.861.997 Rp.177.172.556
152 Rp.7.089.177 Rp.5.280.540 Rp.1.808.637 Rp.171.892.016
153 Rp.7.089.177 Rp.5.334.446 Rp.1.754.731 Rp.166.557.570
154 Rp.7.089.177 Rp.5.388.902 Rp.1.700.275 Rp.161.168.668
155 Rp.7.089.177 Rp.5.443.914 Rp.1.645.263 Rp.155.724.754
156 Rp.7.089.177 Rp.5.499.487 Rp.1.589.690 Rp.150.225.267
157 Rp.7.089.177 Rp.5.555.627 Rp.1.533.550 Rp.144.669.640
158 Rp.7.089.177 Rp.5.612.341 Rp.1.476.836 Rp.139.057.299
159 Rp.7.089.177 Rp.5.669.634 Rp.1.419.543 Rp.133.387.665
160 Rp.7.089.177 Rp.5.727.511 Rp.1.361.666 Rp.127.660.154
161 Rp.7.089.177 Rp.5.785.980 Rp.1.303.197 Rp.121.874.174
162 Rp.7.089.177 Rp.5.845.045 Rp.1.244.132 Rp.116.029.129
163 Rp.7.089.177 Rp.5.904.713 Rp.1.184.464 Rp.110.124.416
164 Rp.7.089.177 Rp.5.964.990 Rp.1.124.187 Rp.104.159.426
165 Rp.7.089.177 Rp.6.025.883 Rp.1.063.294 Rp.98.133.543
166 Rp.7.089.177 Rp.6.087.397 Rp.1.001.780 Rp.92.046.146
167 Rp.7.089.177 Rp.6.149.539 Rp.939.638 Rp.85.896.607
168 Rp.7.089.177 Rp.6.212.316 Rp.876.861 Rp.79.684.291
169 Rp.7.089.177 Rp.6.275.733 Rp.813.444 Rp.73.408.558
170 Rp.7.089.177 Rp.6.339.798 Rp.749.379 Rp.67.068.760
171 Rp.7.089.177 Rp.6.404.517 Rp.684.660 Rp.60.664.243
172 Rp.7.089.177 Rp.6.469.896 Rp.619.281 Rp.54.194.347
173 Rp.7.089.177 Rp.6.535.943 Rp.553.234 Rp.47.658.404
174 Rp.7.089.177 Rp.6.602.664 Rp.486.513 Rp.41.055.740
175 Rp.7.089.177 Rp.6.670.066 Rp.419.111 Rp.34.385.674
176 Rp.7.089.177 Rp.6.738.157 Rp.351.020 Rp.27.647.517
177 Rp.7.089.177 Rp.6.806.942 Rp.282.235 Rp.20.840.575
178 Rp.7.089.177 Rp.6.876.429 Rp.212.748 Rp.13.964.146
179 Rp.7.089.177 Rp.6.946.626 Rp.142.551 Rp.7.017.520
180 Rp.7.089.177 Rp.7.017.520 Rp.71.637 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp810jt
    RUMAH Dijual
    di Depok
    Rp810jt
    • 3
    • 2
    • 102
    • 55
    Lihat Rincian
    Rp810jt
  • RUMAH Dijual
    di Depok
    Rp595jt
    RUMAH Dijual
    di Depok
    Rp595jt
    • 2
    • 1
    • 84
    • 30
    Lihat Rincian
    Rp595jt
  • RUMAH Dijual
    di Depok
    Rp755jt
    RUMAH Dijual
    di Depok
    Rp755jt
    • 2
    • 1
    • 66
    • 30
    Lihat Rincian
    Rp755jt
  • RUMAH Dijual
    di Depok
    Rp2mily
    RUMAH Dijual
    di Depok
    Rp2mily
    • 2
    • 2
    • 212
    • 68
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Depok
    Rp555jt
    RUMAH Dijual
    di Depok
    Rp555jt
    • 2
    • 1
    • 64
    • 36
    Lihat Rincian
    Rp555jt
  • RUMAH Dijual
    di Depok
    Rp745jt
    RUMAH Dijual
    di Depok
    Rp745jt
    • 3
    • 2
    • 84
    • 55
    Lihat Rincian
    Rp745jt
  • RUMAH Dijual
    di Depok
    Rp695jt
    RUMAH Dijual
    di Depok
    Rp695jt
    • 3
    • 2
    • 72
    • 55
    Lihat Rincian
    Rp695jt
  • RUMAH Dijual
    di Depok
    Rp695jt
    RUMAH Dijual
    di Depok
    Rp695jt
    • 3
    • 2
    • 72
    • 55
    Lihat Rincian
    Rp695jt

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