Cluster Cantik di Cijengkol Setu Bekasi

Cijengkol Setu Bekasi Jawa Barat

Rp372jt
KPR: 3,1jt/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.372.000.000 Dana Tunai yang Harus Disiapkan Rp.111.600.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.297.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.107.613 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.539.830 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.324.009.718
Total Pembayaran
Rp.736.185.718 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.297.600.000
1 Rp.3.107.613 Rp.751.613 Rp.2.356.000 Rp.296.848.387
2 Rp.3.107.613 Rp.757.563 Rp.2.350.050 Rp.296.090.824
3 Rp.3.107.613 Rp.763.561 Rp.2.344.052 Rp.295.327.263
4 Rp.3.107.613 Rp.769.606 Rp.2.338.007 Rp.294.557.657
5 Rp.3.107.613 Rp.775.698 Rp.2.331.915 Rp.293.781.959
6 Rp.3.107.613 Rp.781.839 Rp.2.325.774 Rp.293.000.120
7 Rp.3.107.613 Rp.788.029 Rp.2.319.584 Rp.292.212.091
8 Rp.3.107.613 Rp.794.267 Rp.2.313.346 Rp.291.417.824
9 Rp.3.107.613 Rp.800.555 Rp.2.307.058 Rp.290.617.269
10 Rp.3.107.613 Rp.806.893 Rp.2.300.720 Rp.289.810.376
11 Rp.3.107.613 Rp.813.281 Rp.2.294.332 Rp.288.997.095
12 Rp.3.107.613 Rp.819.719 Rp.2.287.894 Rp.288.177.376
13 Rp.3.107.613 Rp.826.209 Rp.2.281.404 Rp.287.351.167
14 Rp.3.107.613 Rp.832.750 Rp.2.274.863 Rp.286.518.417
15 Rp.3.107.613 Rp.839.342 Rp.2.268.271 Rp.285.679.075
16 Rp.3.107.613 Rp.845.987 Rp.2.261.626 Rp.284.833.088
17 Rp.3.107.613 Rp.852.684 Rp.2.254.929 Rp.283.980.404
18 Rp.3.107.613 Rp.859.435 Rp.2.248.178 Rp.283.120.969
19 Rp.3.107.613 Rp.866.239 Rp.2.241.374 Rp.282.254.730
20 Rp.3.107.613 Rp.873.096 Rp.2.234.517 Rp.281.381.634
21 Rp.3.107.613 Rp.880.008 Rp.2.227.605 Rp.280.501.626
22 Rp.3.107.613 Rp.886.975 Rp.2.220.638 Rp.279.614.651
23 Rp.3.107.613 Rp.893.997 Rp.2.213.616 Rp.278.720.654
24 Rp.3.107.613 Rp.901.074 Rp.2.206.539 Rp.277.819.580
25 Rp.3.107.613 Rp.908.208 Rp.2.199.405 Rp.276.911.372
26 Rp.3.107.613 Rp.915.398 Rp.2.192.215 Rp.275.995.974
27 Rp.3.107.613 Rp.922.645 Rp.2.184.968 Rp.275.073.329
28 Rp.3.107.613 Rp.929.949 Rp.2.177.664 Rp.274.143.380
29 Rp.3.107.613 Rp.937.311 Rp.2.170.302 Rp.273.206.069
30 Rp.3.107.613 Rp.944.732 Rp.2.162.881 Rp.272.261.337
31 Rp.3.107.613 Rp.952.211 Rp.2.155.402 Rp.271.309.126
32 Rp.3.107.613 Rp.959.749 Rp.2.147.864 Rp.270.349.377
33 Rp.3.107.613 Rp.967.347 Rp.2.140.266 Rp.269.382.030
34 Rp.3.107.613 Rp.975.005 Rp.2.132.608 Rp.268.407.025
35 Rp.3.107.613 Rp.982.724 Rp.2.124.889 Rp.267.424.301
36 Rp.3.107.613 Rp.990.504 Rp.2.117.109 Rp.266.433.797
37 Rp.3.539.830 Rp.819.985 Rp.2.719.845 Rp.265.613.812
38 Rp.3.539.830 Rp.828.356 Rp.2.711.474 Rp.264.785.456
39 Rp.3.539.830 Rp.836.812 Rp.2.703.018 Rp.263.948.644
40 Rp.3.539.830 Rp.845.354 Rp.2.694.476 Rp.263.103.290
41 Rp.3.539.830 Rp.853.984 Rp.2.685.846 Rp.262.249.306
42 Rp.3.539.830 Rp.862.702 Rp.2.677.128 Rp.261.386.604
43 Rp.3.539.830 Rp.871.508 Rp.2.668.322 Rp.260.515.096
44 Rp.3.539.830 Rp.880.405 Rp.2.659.425 Rp.259.634.691
45 Rp.3.539.830 Rp.889.393 Rp.2.650.437 Rp.258.745.298
46 Rp.3.539.830 Rp.898.472 Rp.2.641.358 Rp.257.846.826
47 Rp.3.539.830 Rp.907.644 Rp.2.632.186 Rp.256.939.182
48 Rp.3.539.830 Rp.916.909 Rp.2.622.921 Rp.256.022.273
49 Rp.3.539.830 Rp.926.269 Rp.2.613.561 Rp.255.096.004
50 Rp.3.539.830 Rp.935.725 Rp.2.604.105 Rp.254.160.279
51 Rp.3.539.830 Rp.945.277 Rp.2.594.553 Rp.253.215.002
52 Rp.3.539.830 Rp.954.927 Rp.2.584.903 Rp.252.260.075
53 Rp.3.539.830 Rp.964.675 Rp.2.575.155 Rp.251.295.400
54 Rp.3.539.830 Rp.974.523 Rp.2.565.307 Rp.250.320.877
55 Rp.3.539.830 Rp.984.471 Rp.2.555.359 Rp.249.336.406
56 Rp.3.539.830 Rp.994.521 Rp.2.545.309 Rp.248.341.885
57 Rp.3.539.830 Rp.1.004.673 Rp.2.535.157 Rp.247.337.212
58 Rp.3.539.830 Rp.1.014.929 Rp.2.524.901 Rp.246.322.283
59 Rp.3.539.830 Rp.1.025.290 Rp.2.514.540 Rp.245.296.993
60 Rp.3.539.830 Rp.1.035.757 Rp.2.504.073 Rp.244.261.236
61 Rp.3.539.830 Rp.1.046.330 Rp.2.493.500 Rp.243.214.906
62 Rp.3.539.830 Rp.1.057.011 Rp.2.482.819 Rp.242.157.895
63 Rp.3.539.830 Rp.1.067.801 Rp.2.472.029 Rp.241.090.094
64 Rp.3.539.830 Rp.1.078.702 Rp.2.461.128 Rp.240.011.392
65 Rp.3.539.830 Rp.1.089.714 Rp.2.450.116 Rp.238.921.678
66 Rp.3.539.830 Rp.1.100.838 Rp.2.438.992 Rp.237.820.840
67 Rp.3.539.830 Rp.1.112.076 Rp.2.427.754 Rp.236.708.764
68 Rp.3.539.830 Rp.1.123.428 Rp.2.416.402 Rp.235.585.336
69 Rp.3.539.830 Rp.1.134.896 Rp.2.404.934 Rp.234.450.440
70 Rp.3.539.830 Rp.1.146.482 Rp.2.393.348 Rp.233.303.958
71 Rp.3.539.830 Rp.1.158.185 Rp.2.381.645 Rp.232.145.773
72 Rp.3.539.830 Rp.1.170.009 Rp.2.369.821 Rp.230.975.764
73 Rp.3.539.830 Rp.1.181.952 Rp.2.357.878 Rp.229.793.812
74 Rp.3.539.830 Rp.1.194.018 Rp.2.345.812 Rp.228.599.794
75 Rp.3.539.830 Rp.1.206.207 Rp.2.333.623 Rp.227.393.587
76 Rp.3.539.830 Rp.1.218.520 Rp.2.321.310 Rp.226.175.067
77 Rp.3.539.830 Rp.1.230.960 Rp.2.308.870 Rp.224.944.107
78 Rp.3.539.830 Rp.1.243.526 Rp.2.296.304 Rp.223.700.581
79 Rp.3.539.830 Rp.1.256.220 Rp.2.283.610 Rp.222.444.361
80 Rp.3.539.830 Rp.1.269.044 Rp.2.270.786 Rp.221.175.317
81 Rp.3.539.830 Rp.1.281.999 Rp.2.257.831 Rp.219.893.318
82 Rp.3.539.830 Rp.1.295.086 Rp.2.244.744 Rp.218.598.232
83 Rp.3.539.830 Rp.1.308.306 Rp.2.231.524 Rp.217.289.926
84 Rp.3.539.830 Rp.1.321.662 Rp.2.218.168 Rp.215.968.264
85 Rp.3.539.830 Rp.1.335.154 Rp.2.204.676 Rp.214.633.110
86 Rp.3.539.830 Rp.1.348.784 Rp.2.191.046 Rp.213.284.326
87 Rp.3.539.830 Rp.1.362.553 Rp.2.177.277 Rp.211.921.773
88 Rp.3.539.830 Rp.1.376.462 Rp.2.163.368 Rp.210.545.311
89 Rp.3.539.830 Rp.1.390.513 Rp.2.149.317 Rp.209.154.798
90 Rp.3.539.830 Rp.1.404.708 Rp.2.135.122 Rp.207.750.090
91 Rp.3.539.830 Rp.1.419.048 Rp.2.120.782 Rp.206.331.042
92 Rp.3.539.830 Rp.1.433.534 Rp.2.106.296 Rp.204.897.508
93 Rp.3.539.830 Rp.1.448.168 Rp.2.091.662 Rp.203.449.340
94 Rp.3.539.830 Rp.1.462.951 Rp.2.076.879 Rp.201.986.389
95 Rp.3.539.830 Rp.1.477.886 Rp.2.061.944 Rp.200.508.503
96 Rp.3.539.830 Rp.1.492.972 Rp.2.046.858 Rp.199.015.531
97 Rp.3.539.830 Rp.1.508.213 Rp.2.031.617 Rp.197.507.318
98 Rp.3.539.830 Rp.1.523.609 Rp.2.016.221 Rp.195.983.709
99 Rp.3.539.830 Rp.1.539.163 Rp.2.000.667 Rp.194.444.546
100 Rp.3.539.830 Rp.1.554.875 Rp.1.984.955 Rp.192.889.671
101 Rp.3.539.830 Rp.1.570.748 Rp.1.969.082 Rp.191.318.923
102 Rp.3.539.830 Rp.1.586.783 Rp.1.953.047 Rp.189.732.140
103 Rp.3.539.830 Rp.1.602.981 Rp.1.936.849 Rp.188.129.159
104 Rp.3.539.830 Rp.1.619.345 Rp.1.920.485 Rp.186.509.814
105 Rp.3.539.830 Rp.1.635.876 Rp.1.903.954 Rp.184.873.938
106 Rp.3.539.830 Rp.1.652.575 Rp.1.887.255 Rp.183.221.363
107 Rp.3.539.830 Rp.1.669.445 Rp.1.870.385 Rp.181.551.918
108 Rp.3.539.830 Rp.1.686.488 Rp.1.853.342 Rp.179.865.430
109 Rp.3.539.830 Rp.1.703.704 Rp.1.836.126 Rp.178.161.726
110 Rp.3.539.830 Rp.1.721.096 Rp.1.818.734 Rp.176.440.630
111 Rp.3.539.830 Rp.1.738.665 Rp.1.801.165 Rp.174.701.965
112 Rp.3.539.830 Rp.1.756.414 Rp.1.783.416 Rp.172.945.551
113 Rp.3.539.830 Rp.1.774.344 Rp.1.765.486 Rp.171.171.207
114 Rp.3.539.830 Rp.1.792.457 Rp.1.747.373 Rp.169.378.750
115 Rp.3.539.830 Rp.1.810.755 Rp.1.729.075 Rp.167.567.995
116 Rp.3.539.830 Rp.1.829.240 Rp.1.710.590 Rp.165.738.755
117 Rp.3.539.830 Rp.1.847.914 Rp.1.691.916 Rp.163.890.841
118 Rp.3.539.830 Rp.1.866.778 Rp.1.673.052 Rp.162.024.063
119 Rp.3.539.830 Rp.1.885.834 Rp.1.653.996 Rp.160.138.229
120 Rp.3.539.830 Rp.1.905.086 Rp.1.634.744 Rp.158.233.143
121 Rp.3.539.830 Rp.1.924.533 Rp.1.615.297 Rp.156.308.610
122 Rp.3.539.830 Rp.1.944.180 Rp.1.595.650 Rp.154.364.430
123 Rp.3.539.830 Rp.1.964.026 Rp.1.575.804 Rp.152.400.404
124 Rp.3.539.830 Rp.1.984.076 Rp.1.555.754 Rp.150.416.328
125 Rp.3.539.830 Rp.2.004.330 Rp.1.535.500 Rp.148.411.998
126 Rp.3.539.830 Rp.2.024.791 Rp.1.515.039 Rp.146.387.207
127 Rp.3.539.830 Rp.2.045.461 Rp.1.494.369 Rp.144.341.746
128 Rp.3.539.830 Rp.2.066.341 Rp.1.473.489 Rp.142.275.405
129 Rp.3.539.830 Rp.2.087.435 Rp.1.452.395 Rp.140.187.970
130 Rp.3.539.830 Rp.2.108.744 Rp.1.431.086 Rp.138.079.226
131 Rp.3.539.830 Rp.2.130.271 Rp.1.409.559 Rp.135.948.955
132 Rp.3.539.830 Rp.2.152.018 Rp.1.387.812 Rp.133.796.937
133 Rp.3.539.830 Rp.2.173.986 Rp.1.365.844 Rp.131.622.951
134 Rp.3.539.830 Rp.2.196.179 Rp.1.343.651 Rp.129.426.772
135 Rp.3.539.830 Rp.2.218.598 Rp.1.321.232 Rp.127.208.174
136 Rp.3.539.830 Rp.2.241.247 Rp.1.298.583 Rp.124.966.927
137 Rp.3.539.830 Rp.2.264.126 Rp.1.275.704 Rp.122.702.801
138 Rp.3.539.830 Rp.2.287.239 Rp.1.252.591 Rp.120.415.562
139 Rp.3.539.830 Rp.2.310.588 Rp.1.229.242 Rp.118.104.974
140 Rp.3.539.830 Rp.2.334.175 Rp.1.205.655 Rp.115.770.799
141 Rp.3.539.830 Rp.2.358.003 Rp.1.181.827 Rp.113.412.796
142 Rp.3.539.830 Rp.2.382.074 Rp.1.157.756 Rp.111.030.722
143 Rp.3.539.830 Rp.2.406.391 Rp.1.133.439 Rp.108.624.331
144 Rp.3.539.830 Rp.2.430.957 Rp.1.108.873 Rp.106.193.374
145 Rp.3.539.830 Rp.2.455.773 Rp.1.084.057 Rp.103.737.601
146 Rp.3.539.830 Rp.2.480.842 Rp.1.058.988 Rp.101.256.759
147 Rp.3.539.830 Rp.2.506.167 Rp.1.033.663 Rp.98.750.592
148 Rp.3.539.830 Rp.2.531.751 Rp.1.008.079 Rp.96.218.841
149 Rp.3.539.830 Rp.2.557.596 Rp.982.234 Rp.93.661.245
150 Rp.3.539.830 Rp.2.583.705 Rp.956.125 Rp.91.077.540
151 Rp.3.539.830 Rp.2.610.080 Rp.929.750 Rp.88.467.460
152 Rp.3.539.830 Rp.2.636.725 Rp.903.105 Rp.85.830.735
153 Rp.3.539.830 Rp.2.663.641 Rp.876.189 Rp.83.167.094
154 Rp.3.539.830 Rp.2.690.833 Rp.848.997 Rp.80.476.261
155 Rp.3.539.830 Rp.2.718.302 Rp.821.528 Rp.77.757.959
156 Rp.3.539.830 Rp.2.746.051 Rp.793.779 Rp.75.011.908
157 Rp.3.539.830 Rp.2.774.083 Rp.765.747 Rp.72.237.825
158 Rp.3.539.830 Rp.2.802.402 Rp.737.428 Rp.69.435.423
159 Rp.3.539.830 Rp.2.831.010 Rp.708.820 Rp.66.604.413
160 Rp.3.539.830 Rp.2.859.910 Rp.679.920 Rp.63.744.503
161 Rp.3.539.830 Rp.2.889.105 Rp.650.725 Rp.60.855.398
162 Rp.3.539.830 Rp.2.918.598 Rp.621.232 Rp.57.936.800
163 Rp.3.539.830 Rp.2.948.392 Rp.591.438 Rp.54.988.408
164 Rp.3.539.830 Rp.2.978.490 Rp.561.340 Rp.52.009.918
165 Rp.3.539.830 Rp.3.008.895 Rp.530.935 Rp.49.001.023
166 Rp.3.539.830 Rp.3.039.611 Rp.500.219 Rp.45.961.412
167 Rp.3.539.830 Rp.3.070.641 Rp.469.189 Rp.42.890.771
168 Rp.3.539.830 Rp.3.101.987 Rp.437.843 Rp.39.788.784
169 Rp.3.539.830 Rp.3.133.653 Rp.406.177 Rp.36.655.131
170 Rp.3.539.830 Rp.3.165.642 Rp.374.188 Rp.33.489.489
171 Rp.3.539.830 Rp.3.197.958 Rp.341.872 Rp.30.291.531
172 Rp.3.539.830 Rp.3.230.604 Rp.309.226 Rp.27.060.927
173 Rp.3.539.830 Rp.3.263.583 Rp.276.247 Rp.23.797.344
174 Rp.3.539.830 Rp.3.296.899 Rp.242.931 Rp.20.500.445
175 Rp.3.539.830 Rp.3.330.555 Rp.209.275 Rp.17.169.890
176 Rp.3.539.830 Rp.3.364.554 Rp.175.276 Rp.13.805.336
177 Rp.3.539.830 Rp.3.398.901 Rp.140.929 Rp.10.406.435
178 Rp.3.539.830 Rp.3.433.598 Rp.106.232 Rp.6.972.837
179 Rp.3.539.830 Rp.3.468.649 Rp.71.181 Rp.3.504.188
180 Rp.3.539.830 Rp.3.504.188 Rp.35.772 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily
  • RUMAH Dijual
    di Bekasi
    Rp3mily
    RUMAH Dijual
    di Bekasi
    Rp3mily
    • 5
    • 4
    • 180
    • 240
    Lihat Rincian
    Rp3mily
  • GUDANG Dijual
    di Bekasi
    Rp10,5mily
    GUDANG Dijual
    di Bekasi
    Rp10,5mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10,5mily
  • APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp3,8jt/bln
  • KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    • 2
    • 3235
    • 1500
    Lihat Rincian
    Rp8,5mily
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 4
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp800jt

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