Perumahan Bumi Cimanggis Indah

Rumah Minimalis 2 Lantai, Full Furniture dan Kitchen Set, Dekat Mall Keren

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

Rp890jt
Bisa Nego
KPR: 7,43jt/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.890.000.000 Dana Tunai yang Harus Disiapkan Rp.267.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.712.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.434.880 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.468.949 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.775.184.483
Total Pembayaran
Rp.1.761.304.483 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.712.000.000
1 Rp.7.434.880 Rp.1.798.213 Rp.5.636.667 Rp.710.201.787
2 Rp.7.434.880 Rp.1.812.449 Rp.5.622.431 Rp.708.389.338
3 Rp.7.434.880 Rp.1.826.798 Rp.5.608.082 Rp.706.562.540
4 Rp.7.434.880 Rp.1.841.260 Rp.5.593.620 Rp.704.721.280
5 Rp.7.434.880 Rp.1.855.837 Rp.5.579.043 Rp.702.865.443
6 Rp.7.434.880 Rp.1.870.529 Rp.5.564.351 Rp.700.994.914
7 Rp.7.434.880 Rp.1.885.337 Rp.5.549.543 Rp.699.109.577
8 Rp.7.434.880 Rp.1.900.263 Rp.5.534.617 Rp.697.209.314
9 Rp.7.434.880 Rp.1.915.306 Rp.5.519.574 Rp.695.294.008
10 Rp.7.434.880 Rp.1.930.469 Rp.5.504.411 Rp.693.363.539
11 Rp.7.434.880 Rp.1.945.752 Rp.5.489.128 Rp.691.417.787
12 Rp.7.434.880 Rp.1.961.156 Rp.5.473.724 Rp.689.456.631
13 Rp.7.434.880 Rp.1.976.682 Rp.5.458.198 Rp.687.479.949
14 Rp.7.434.880 Rp.1.992.330 Rp.5.442.550 Rp.685.487.619
15 Rp.7.434.880 Rp.2.008.103 Rp.5.426.777 Rp.683.479.516
16 Rp.7.434.880 Rp.2.024.000 Rp.5.410.880 Rp.681.455.516
17 Rp.7.434.880 Rp.2.040.024 Rp.5.394.856 Rp.679.415.492
18 Rp.7.434.880 Rp.2.056.174 Rp.5.378.706 Rp.677.359.318
19 Rp.7.434.880 Rp.2.072.452 Rp.5.362.428 Rp.675.286.866
20 Rp.7.434.880 Rp.2.088.859 Rp.5.346.021 Rp.673.198.007
21 Rp.7.434.880 Rp.2.105.396 Rp.5.329.484 Rp.671.092.611
22 Rp.7.434.880 Rp.2.122.063 Rp.5.312.817 Rp.668.970.548
23 Rp.7.434.880 Rp.2.138.863 Rp.5.296.017 Rp.666.831.685
24 Rp.7.434.880 Rp.2.155.796 Rp.5.279.084 Rp.664.675.889
25 Rp.7.434.880 Rp.2.172.863 Rp.5.262.017 Rp.662.503.026
26 Rp.7.434.880 Rp.2.190.064 Rp.5.244.816 Rp.660.312.962
27 Rp.7.434.880 Rp.2.207.402 Rp.5.227.478 Rp.658.105.560
28 Rp.7.434.880 Rp.2.224.878 Rp.5.210.002 Rp.655.880.682
29 Rp.7.434.880 Rp.2.242.491 Rp.5.192.389 Rp.653.638.191
30 Rp.7.434.880 Rp.2.260.244 Rp.5.174.636 Rp.651.377.947
31 Rp.7.434.880 Rp.2.278.138 Rp.5.156.742 Rp.649.099.809
32 Rp.7.434.880 Rp.2.296.173 Rp.5.138.707 Rp.646.803.636
33 Rp.7.434.880 Rp.2.314.351 Rp.5.120.529 Rp.644.489.285
34 Rp.7.434.880 Rp.2.332.673 Rp.5.102.207 Rp.642.156.612
35 Rp.7.434.880 Rp.2.351.140 Rp.5.083.740 Rp.639.805.472
36 Rp.7.434.880 Rp.2.369.753 Rp.5.065.127 Rp.637.435.719
37 Rp.8.468.949 Rp.1.961.793 Rp.6.507.156 Rp.635.473.926
38 Rp.8.468.949 Rp.1.981.819 Rp.6.487.130 Rp.633.492.107
39 Rp.8.468.949 Rp.2.002.050 Rp.6.466.899 Rp.631.490.057
40 Rp.8.468.949 Rp.2.022.488 Rp.6.446.461 Rp.629.467.569
41 Rp.8.468.949 Rp.2.043.134 Rp.6.425.815 Rp.627.424.435
42 Rp.8.468.949 Rp.2.063.991 Rp.6.404.958 Rp.625.360.444
43 Rp.8.468.949 Rp.2.085.061 Rp.6.383.888 Rp.623.275.383
44 Rp.8.468.949 Rp.2.106.346 Rp.6.362.603 Rp.621.169.037
45 Rp.8.468.949 Rp.2.127.848 Rp.6.341.101 Rp.619.041.189
46 Rp.8.468.949 Rp.2.149.570 Rp.6.319.379 Rp.616.891.619
47 Rp.8.468.949 Rp.2.171.514 Rp.6.297.435 Rp.614.720.105
48 Rp.8.468.949 Rp.2.193.681 Rp.6.275.268 Rp.612.526.424
49 Rp.8.468.949 Rp.2.216.075 Rp.6.252.874 Rp.610.310.349
50 Rp.8.468.949 Rp.2.238.698 Rp.6.230.251 Rp.608.071.651
51 Rp.8.468.949 Rp.2.261.551 Rp.6.207.398 Rp.605.810.100
52 Rp.8.468.949 Rp.2.284.638 Rp.6.184.311 Rp.603.525.462
53 Rp.8.468.949 Rp.2.307.960 Rp.6.160.989 Rp.601.217.502
54 Rp.8.468.949 Rp.2.331.520 Rp.6.137.429 Rp.598.885.982
55 Rp.8.468.949 Rp.2.355.321 Rp.6.113.628 Rp.596.530.661
56 Rp.8.468.949 Rp.2.379.365 Rp.6.089.584 Rp.594.151.296
57 Rp.8.468.949 Rp.2.403.655 Rp.6.065.294 Rp.591.747.641
58 Rp.8.468.949 Rp.2.428.192 Rp.6.040.757 Rp.589.319.449
59 Rp.8.468.949 Rp.2.452.980 Rp.6.015.969 Rp.586.866.469
60 Rp.8.468.949 Rp.2.478.020 Rp.5.990.929 Rp.584.388.449
61 Rp.8.468.949 Rp.2.503.317 Rp.5.965.632 Rp.581.885.132
62 Rp.8.468.949 Rp.2.528.872 Rp.5.940.077 Rp.579.356.260
63 Rp.8.468.949 Rp.2.554.687 Rp.5.914.262 Rp.576.801.573
64 Rp.8.468.949 Rp.2.580.766 Rp.5.888.183 Rp.574.220.807
65 Rp.8.468.949 Rp.2.607.112 Rp.5.861.837 Rp.571.613.695
66 Rp.8.468.949 Rp.2.633.726 Rp.5.835.223 Rp.568.979.969
67 Rp.8.468.949 Rp.2.660.612 Rp.5.808.337 Rp.566.319.357
68 Rp.8.468.949 Rp.2.687.772 Rp.5.781.177 Rp.563.631.585
69 Rp.8.468.949 Rp.2.715.210 Rp.5.753.739 Rp.560.916.375
70 Rp.8.468.949 Rp.2.742.928 Rp.5.726.021 Rp.558.173.447
71 Rp.8.468.949 Rp.2.770.928 Rp.5.698.021 Rp.555.402.519
72 Rp.8.468.949 Rp.2.799.215 Rp.5.669.734 Rp.552.603.304
73 Rp.8.468.949 Rp.2.827.790 Rp.5.641.159 Rp.549.775.514
74 Rp.8.468.949 Rp.2.856.657 Rp.5.612.292 Rp.546.918.857
75 Rp.8.468.949 Rp.2.885.819 Rp.5.583.130 Rp.544.033.038
76 Rp.8.468.949 Rp.2.915.278 Rp.5.553.671 Rp.541.117.760
77 Rp.8.468.949 Rp.2.945.039 Rp.5.523.910 Rp.538.172.721
78 Rp.8.468.949 Rp.2.975.102 Rp.5.493.847 Rp.535.197.619
79 Rp.8.468.949 Rp.3.005.473 Rp.5.463.476 Rp.532.192.146
80 Rp.8.468.949 Rp.3.036.154 Rp.5.432.795 Rp.529.155.992
81 Rp.8.468.949 Rp.3.067.148 Rp.5.401.801 Rp.526.088.844
82 Rp.8.468.949 Rp.3.098.459 Rp.5.370.490 Rp.522.990.385
83 Rp.8.468.949 Rp.3.130.089 Rp.5.338.860 Rp.519.860.296
84 Rp.8.468.949 Rp.3.162.042 Rp.5.306.907 Rp.516.698.254
85 Rp.8.468.949 Rp.3.194.321 Rp.5.274.628 Rp.513.503.933
86 Rp.8.468.949 Rp.3.226.930 Rp.5.242.019 Rp.510.277.003
87 Rp.8.468.949 Rp.3.259.871 Rp.5.209.078 Rp.507.017.132
88 Rp.8.468.949 Rp.3.293.149 Rp.5.175.800 Rp.503.723.983
89 Rp.8.468.949 Rp.3.326.767 Rp.5.142.182 Rp.500.397.216
90 Rp.8.468.949 Rp.3.360.727 Rp.5.108.222 Rp.497.036.489
91 Rp.8.468.949 Rp.3.395.035 Rp.5.073.914 Rp.493.641.454
92 Rp.8.468.949 Rp.3.429.692 Rp.5.039.257 Rp.490.211.762
93 Rp.8.468.949 Rp.3.464.704 Rp.5.004.245 Rp.486.747.058
94 Rp.8.468.949 Rp.3.500.073 Rp.4.968.876 Rp.483.246.985
95 Rp.8.468.949 Rp.3.535.803 Rp.4.933.146 Rp.479.711.182
96 Rp.8.468.949 Rp.3.571.897 Rp.4.897.052 Rp.476.139.285
97 Rp.8.468.949 Rp.3.608.360 Rp.4.860.589 Rp.472.530.925
98 Rp.8.468.949 Rp.3.645.196 Rp.4.823.753 Rp.468.885.729
99 Rp.8.468.949 Rp.3.682.407 Rp.4.786.542 Rp.465.203.322
100 Rp.8.468.949 Rp.3.719.998 Rp.4.748.951 Rp.461.483.324
101 Rp.8.468.949 Rp.3.757.973 Rp.4.710.976 Rp.457.725.351
102 Rp.8.468.949 Rp.3.796.336 Rp.4.672.613 Rp.453.929.015
103 Rp.8.468.949 Rp.3.835.090 Rp.4.633.859 Rp.450.093.925
104 Rp.8.468.949 Rp.3.874.240 Rp.4.594.709 Rp.446.219.685
105 Rp.8.468.949 Rp.3.913.790 Rp.4.555.159 Rp.442.305.895
106 Rp.8.468.949 Rp.3.953.743 Rp.4.515.206 Rp.438.352.152
107 Rp.8.468.949 Rp.3.994.104 Rp.4.474.845 Rp.434.358.048
108 Rp.8.468.949 Rp.4.034.877 Rp.4.434.072 Rp.430.323.171
109 Rp.8.468.949 Rp.4.076.067 Rp.4.392.882 Rp.426.247.104
110 Rp.8.468.949 Rp.4.117.676 Rp.4.351.273 Rp.422.129.428
111 Rp.8.468.949 Rp.4.159.711 Rp.4.309.238 Rp.417.969.717
112 Rp.8.468.949 Rp.4.202.175 Rp.4.266.774 Rp.413.767.542
113 Rp.8.468.949 Rp.4.245.072 Rp.4.223.877 Rp.409.522.470
114 Rp.8.468.949 Rp.4.288.407 Rp.4.180.542 Rp.405.234.063
115 Rp.8.468.949 Rp.4.332.185 Rp.4.136.764 Rp.400.901.878
116 Rp.8.468.949 Rp.4.376.409 Rp.4.092.540 Rp.396.525.469
117 Rp.8.468.949 Rp.4.421.085 Rp.4.047.864 Rp.392.104.384
118 Rp.8.468.949 Rp.4.466.217 Rp.4.002.732 Rp.387.638.167
119 Rp.8.468.949 Rp.4.511.809 Rp.3.957.140 Rp.383.126.358
120 Rp.8.468.949 Rp.4.557.867 Rp.3.911.082 Rp.378.568.491
121 Rp.8.468.949 Rp.4.604.396 Rp.3.864.553 Rp.373.964.095
122 Rp.8.468.949 Rp.4.651.399 Rp.3.817.550 Rp.369.312.696
123 Rp.8.468.949 Rp.4.698.882 Rp.3.770.067 Rp.364.613.814
124 Rp.8.468.949 Rp.4.746.850 Rp.3.722.099 Rp.359.866.964
125 Rp.8.468.949 Rp.4.795.307 Rp.3.673.642 Rp.355.071.657
126 Rp.8.468.949 Rp.4.844.259 Rp.3.624.690 Rp.350.227.398
127 Rp.8.468.949 Rp.4.893.711 Rp.3.575.238 Rp.345.333.687
128 Rp.8.468.949 Rp.4.943.668 Rp.3.525.281 Rp.340.390.019
129 Rp.8.468.949 Rp.4.994.134 Rp.3.474.815 Rp.335.395.885
130 Rp.8.468.949 Rp.5.045.116 Rp.3.423.833 Rp.330.350.769
131 Rp.8.468.949 Rp.5.096.618 Rp.3.372.331 Rp.325.254.151
132 Rp.8.468.949 Rp.5.148.646 Rp.3.320.303 Rp.320.105.505
133 Rp.8.468.949 Rp.5.201.205 Rp.3.267.744 Rp.314.904.300
134 Rp.8.468.949 Rp.5.254.301 Rp.3.214.648 Rp.309.649.999
135 Rp.8.468.949 Rp.5.307.939 Rp.3.161.010 Rp.304.342.060
136 Rp.8.468.949 Rp.5.362.124 Rp.3.106.825 Rp.298.979.936
137 Rp.8.468.949 Rp.5.416.862 Rp.3.052.087 Rp.293.563.074
138 Rp.8.468.949 Rp.5.472.159 Rp.2.996.790 Rp.288.090.915
139 Rp.8.468.949 Rp.5.528.021 Rp.2.940.928 Rp.282.562.894
140 Rp.8.468.949 Rp.5.584.453 Rp.2.884.496 Rp.276.978.441
141 Rp.8.468.949 Rp.5.641.461 Rp.2.827.488 Rp.271.336.980
142 Rp.8.468.949 Rp.5.699.051 Rp.2.769.898 Rp.265.637.929
143 Rp.8.468.949 Rp.5.757.228 Rp.2.711.721 Rp.259.880.701
144 Rp.8.468.949 Rp.5.816.000 Rp.2.652.949 Rp.254.064.701
145 Rp.8.468.949 Rp.5.875.372 Rp.2.593.577 Rp.248.189.329
146 Rp.8.468.949 Rp.5.935.350 Rp.2.533.599 Rp.242.253.979
147 Rp.8.468.949 Rp.5.995.940 Rp.2.473.009 Rp.236.258.039
148 Rp.8.468.949 Rp.6.057.148 Rp.2.411.801 Rp.230.200.891
149 Rp.8.468.949 Rp.6.118.982 Rp.2.349.967 Rp.224.081.909
150 Rp.8.468.949 Rp.6.181.446 Rp.2.287.503 Rp.217.900.463
151 Rp.8.468.949 Rp.6.244.548 Rp.2.224.401 Rp.211.655.915
152 Rp.8.468.949 Rp.6.308.295 Rp.2.160.654 Rp.205.347.620
153 Rp.8.468.949 Rp.6.372.692 Rp.2.096.257 Rp.198.974.928
154 Rp.8.468.949 Rp.6.437.747 Rp.2.031.202 Rp.192.537.181
155 Rp.8.468.949 Rp.6.503.465 Rp.1.965.484 Rp.186.033.716
156 Rp.8.468.949 Rp.6.569.855 Rp.1.899.094 Rp.179.463.861
157 Rp.8.468.949 Rp.6.636.922 Rp.1.832.027 Rp.172.826.939
158 Rp.8.468.949 Rp.6.704.674 Rp.1.764.275 Rp.166.122.265
159 Rp.8.468.949 Rp.6.773.118 Rp.1.695.831 Rp.159.349.147
160 Rp.8.468.949 Rp.6.842.260 Rp.1.626.689 Rp.152.506.887
161 Rp.8.468.949 Rp.6.912.108 Rp.1.556.841 Rp.145.594.779
162 Rp.8.468.949 Rp.6.982.669 Rp.1.486.280 Rp.138.612.110
163 Rp.8.468.949 Rp.7.053.950 Rp.1.414.999 Rp.131.558.160
164 Rp.8.468.949 Rp.7.125.959 Rp.1.342.990 Rp.124.432.201
165 Rp.8.468.949 Rp.7.198.704 Rp.1.270.245 Rp.117.233.497
166 Rp.8.468.949 Rp.7.272.190 Rp.1.196.759 Rp.109.961.307
167 Rp.8.468.949 Rp.7.346.427 Rp.1.122.522 Rp.102.614.880
168 Rp.8.468.949 Rp.7.421.422 Rp.1.047.527 Rp.95.193.458
169 Rp.8.468.949 Rp.7.497.182 Rp.971.767 Rp.87.696.276
170 Rp.8.468.949 Rp.7.573.716 Rp.895.233 Rp.80.122.560
171 Rp.8.468.949 Rp.7.651.031 Rp.817.918 Rp.72.471.529
172 Rp.8.468.949 Rp.7.729.135 Rp.739.814 Rp.64.742.394
173 Rp.8.468.949 Rp.7.808.037 Rp.660.912 Rp.56.934.357
174 Rp.8.468.949 Rp.7.887.744 Rp.581.205 Rp.49.046.613
175 Rp.8.468.949 Rp.7.968.265 Rp.500.684 Rp.41.078.348
176 Rp.8.468.949 Rp.8.049.608 Rp.419.341 Rp.33.028.740
177 Rp.8.468.949 Rp.8.131.781 Rp.337.168 Rp.24.896.959
178 Rp.8.468.949 Rp.8.214.793 Rp.254.156 Rp.16.682.166
179 Rp.8.468.949 Rp.8.298.652 Rp.170.297 Rp.8.383.514
180 Rp.8.468.949 Rp.8.383.514 Rp.85.582 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp970jt
    RUMAH Dijual
    di Depok
    Rp970jt
    • 3
    • 3
    • 102
    • 70
    Lihat Rincian
    Rp970jt
  • RUMAH Dijual
    di Depok
    Rp1,62mily
    RUMAH Dijual
    di Depok
    Rp1,62mily
    • 2
    • 2
    • 212
    • 68
    Lihat Rincian
    Rp1,62mily
  • RUMAH Dijual
    di Depok
    Rp850jt
    RUMAH Dijual
    di Depok
    Rp850jt
    • 2
    • 2
    • 112
    • 87
    Lihat Rincian
    Rp850jt
  • RUMAH Dijual
    di Depok
    Rp1,02mily
    RUMAH Dijual
    di Depok
    Rp1,02mily
    • 3
    • 3
    • 102
    • 80
    Lihat Rincian
    Rp1,02mily
  • RUMAH Disewa
    di Depok
    Rp18,7jt/thn
    RUMAH Disewa
    di Depok
    Rp18,7jt/thn
    • 2
    • 1
    • 128
    • 63
    Lihat Rincian
    Rp18,7jt/thn
  • RUMAH Dijual
    di Depok
    Rp910jt
    RUMAH Dijual
    di Depok
    Rp910jt
    • 3
    • 2
    • 105
    • 55
    Lihat Rincian
    Rp910jt
  • RUKO Dijual
    di Depok
    Rp1,65mily
    RUKO Dijual
    di Depok
    Rp1,65mily
    • 2
    • 68
    • 110
    Lihat Rincian
    Rp1,65mily
  • RUMAH Dijual
    di Depok
    Rp1,07mily
    RUMAH Dijual
    di Depok
    Rp1,07mily
    • 3
    • 3
    • 102
    • 90
    Lihat Rincian
    Rp1,07mily

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