Rumah Mewah dan Exlusive di Kemang Bangka Jakarta Selatan

Kemang Bangka Jakarta Selatan Jakarta

Rp12mily
Bisa Nego
KPR: 100jt/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.12.000.000.000 Dana Tunai yang Harus Disiapkan Rp.3.600.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.9.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.100.245.570 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.114.188.084 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.10.451.924.503
Total Pembayaran
Rp.23.747.924.503 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.9.600.000.000
1 Rp.100.245.570 Rp.24.245.570 Rp.76.000.000 Rp.9.575.754.430
2 Rp.100.245.570 Rp.24.437.514 Rp.75.808.056 Rp.9.551.316.916
3 Rp.100.245.570 Rp.24.630.978 Rp.75.614.592 Rp.9.526.685.938
4 Rp.100.245.570 Rp.24.825.973 Rp.75.419.597 Rp.9.501.859.965
5 Rp.100.245.570 Rp.25.022.512 Rp.75.223.058 Rp.9.476.837.453
6 Rp.100.245.570 Rp.25.220.607 Rp.75.024.963 Rp.9.451.616.846
7 Rp.100.245.570 Rp.25.420.270 Rp.74.825.300 Rp.9.426.196.576
8 Rp.100.245.570 Rp.25.621.514 Rp.74.624.056 Rp.9.400.575.062
9 Rp.100.245.570 Rp.25.824.351 Rp.74.421.219 Rp.9.374.750.711
10 Rp.100.245.570 Rp.26.028.794 Rp.74.216.776 Rp.9.348.721.917
11 Rp.100.245.570 Rp.26.234.855 Rp.74.010.715 Rp.9.322.487.062
12 Rp.100.245.570 Rp.26.442.547 Rp.73.803.023 Rp.9.296.044.515
13 Rp.100.245.570 Rp.26.651.884 Rp.73.593.686 Rp.9.269.392.631
14 Rp.100.245.570 Rp.26.862.878 Rp.73.382.692 Rp.9.242.529.753
15 Rp.100.245.570 Rp.27.075.543 Rp.73.170.027 Rp.9.215.454.210
16 Rp.100.245.570 Rp.27.289.891 Rp.72.955.679 Rp.9.188.164.319
17 Rp.100.245.570 Rp.27.505.936 Rp.72.739.634 Rp.9.160.658.383
18 Rp.100.245.570 Rp.27.723.691 Rp.72.521.879 Rp.9.132.934.692
19 Rp.100.245.570 Rp.27.943.170 Rp.72.302.400 Rp.9.104.991.522
20 Rp.100.245.570 Rp.28.164.387 Rp.72.081.183 Rp.9.076.827.135
21 Rp.100.245.570 Rp.28.387.355 Rp.71.858.215 Rp.9.048.439.780
22 Rp.100.245.570 Rp.28.612.088 Rp.71.633.482 Rp.9.019.827.692
23 Rp.100.245.570 Rp.28.838.601 Rp.71.406.969 Rp.8.990.989.091
24 Rp.100.245.570 Rp.29.066.906 Rp.71.178.664 Rp.8.961.922.185
25 Rp.100.245.570 Rp.29.297.019 Rp.70.948.551 Rp.8.932.625.166
26 Rp.100.245.570 Rp.29.528.954 Rp.70.716.616 Rp.8.903.096.212
27 Rp.100.245.570 Rp.29.762.725 Rp.70.482.845 Rp.8.873.333.487
28 Rp.100.245.570 Rp.29.998.347 Rp.70.247.223 Rp.8.843.335.140
29 Rp.100.245.570 Rp.30.235.833 Rp.70.009.737 Rp.8.813.099.307
30 Rp.100.245.570 Rp.30.475.200 Rp.69.770.370 Rp.8.782.624.107
31 Rp.100.245.570 Rp.30.716.462 Rp.69.529.108 Rp.8.751.907.645
32 Rp.100.245.570 Rp.30.959.634 Rp.69.285.936 Rp.8.720.948.011
33 Rp.100.245.570 Rp.31.204.732 Rp.69.040.838 Rp.8.689.743.279
34 Rp.100.245.570 Rp.31.451.769 Rp.68.793.801 Rp.8.658.291.510
35 Rp.100.245.570 Rp.31.700.762 Rp.68.544.808 Rp.8.626.590.748
36 Rp.100.245.570 Rp.31.951.727 Rp.68.293.843 Rp.8.594.639.021
37 Rp.114.188.084 Rp.26.451.144 Rp.87.736.940 Rp.8.568.187.877
38 Rp.114.188.084 Rp.26.721.166 Rp.87.466.918 Rp.8.541.466.711
39 Rp.114.188.084 Rp.26.993.945 Rp.87.194.139 Rp.8.514.472.766
40 Rp.114.188.084 Rp.27.269.508 Rp.86.918.576 Rp.8.487.203.258
41 Rp.114.188.084 Rp.27.547.884 Rp.86.640.200 Rp.8.459.655.374
42 Rp.114.188.084 Rp.27.829.102 Rp.86.358.982 Rp.8.431.826.272
43 Rp.114.188.084 Rp.28.113.191 Rp.86.074.893 Rp.8.403.713.081
44 Rp.114.188.084 Rp.28.400.180 Rp.85.787.904 Rp.8.375.312.901
45 Rp.114.188.084 Rp.28.690.098 Rp.85.497.986 Rp.8.346.622.803
46 Rp.114.188.084 Rp.28.982.976 Rp.85.205.108 Rp.8.317.639.827
47 Rp.114.188.084 Rp.29.278.844 Rp.84.909.240 Rp.8.288.360.983
48 Rp.114.188.084 Rp.29.577.732 Rp.84.610.352 Rp.8.258.783.251
49 Rp.114.188.084 Rp.29.879.672 Rp.84.308.412 Rp.8.228.903.579
50 Rp.114.188.084 Rp.30.184.693 Rp.84.003.391 Rp.8.198.718.886
51 Rp.114.188.084 Rp.30.492.829 Rp.83.695.255 Rp.8.168.226.057
52 Rp.114.188.084 Rp.30.804.110 Rp.83.383.974 Rp.8.137.421.947
53 Rp.114.188.084 Rp.31.118.568 Rp.83.069.516 Rp.8.106.303.379
54 Rp.114.188.084 Rp.31.436.237 Rp.82.751.847 Rp.8.074.867.142
55 Rp.114.188.084 Rp.31.757.149 Rp.82.430.935 Rp.8.043.109.993
56 Rp.114.188.084 Rp.32.081.336 Rp.82.106.748 Rp.8.011.028.657
57 Rp.114.188.084 Rp.32.408.833 Rp.81.779.251 Rp.7.978.619.824
58 Rp.114.188.084 Rp.32.739.673 Rp.81.448.411 Rp.7.945.880.151
59 Rp.114.188.084 Rp.33.073.891 Rp.81.114.193 Rp.7.912.806.260
60 Rp.114.188.084 Rp.33.411.520 Rp.80.776.564 Rp.7.879.394.740
61 Rp.114.188.084 Rp.33.752.596 Rp.80.435.488 Rp.7.845.642.144
62 Rp.114.188.084 Rp.34.097.154 Rp.80.090.930 Rp.7.811.544.990
63 Rp.114.188.084 Rp.34.445.229 Rp.79.742.855 Rp.7.777.099.761
64 Rp.114.188.084 Rp.34.796.857 Rp.79.391.227 Rp.7.742.302.904
65 Rp.114.188.084 Rp.35.152.075 Rp.79.036.009 Rp.7.707.150.829
66 Rp.114.188.084 Rp.35.510.919 Rp.78.677.165 Rp.7.671.639.910
67 Rp.114.188.084 Rp.35.873.427 Rp.78.314.657 Rp.7.635.766.483
68 Rp.114.188.084 Rp.36.239.634 Rp.77.948.450 Rp.7.599.526.849
69 Rp.114.188.084 Rp.36.609.581 Rp.77.578.503 Rp.7.562.917.268
70 Rp.114.188.084 Rp.36.983.304 Rp.77.204.780 Rp.7.525.933.964
71 Rp.114.188.084 Rp.37.360.841 Rp.76.827.243 Rp.7.488.573.123
72 Rp.114.188.084 Rp.37.742.233 Rp.76.445.851 Rp.7.450.830.890
73 Rp.114.188.084 Rp.38.127.519 Rp.76.060.565 Rp.7.412.703.371
74 Rp.114.188.084 Rp.38.516.737 Rp.75.671.347 Rp.7.374.186.634
75 Rp.114.188.084 Rp.38.909.929 Rp.75.278.155 Rp.7.335.276.705
76 Rp.114.188.084 Rp.39.307.134 Rp.74.880.950 Rp.7.295.969.571
77 Rp.114.188.084 Rp.39.708.395 Rp.74.479.689 Rp.7.256.261.176
78 Rp.114.188.084 Rp.40.113.751 Rp.74.074.333 Rp.7.216.147.425
79 Rp.114.188.084 Rp.40.523.246 Rp.73.664.838 Rp.7.175.624.179
80 Rp.114.188.084 Rp.40.936.921 Rp.73.251.163 Rp.7.134.687.258
81 Rp.114.188.084 Rp.41.354.818 Rp.72.833.266 Rp.7.093.332.440
82 Rp.114.188.084 Rp.41.776.982 Rp.72.411.102 Rp.7.051.555.458
83 Rp.114.188.084 Rp.42.203.455 Rp.71.984.629 Rp.7.009.352.003
84 Rp.114.188.084 Rp.42.634.282 Rp.71.553.802 Rp.6.966.717.721
85 Rp.114.188.084 Rp.43.069.507 Rp.71.118.577 Rp.6.923.648.214
86 Rp.114.188.084 Rp.43.509.175 Rp.70.678.909 Rp.6.880.139.039
87 Rp.114.188.084 Rp.43.953.331 Rp.70.234.753 Rp.6.836.185.708
88 Rp.114.188.084 Rp.44.402.022 Rp.69.786.062 Rp.6.791.783.686
89 Rp.114.188.084 Rp.44.855.292 Rp.69.332.792 Rp.6.746.928.394
90 Rp.114.188.084 Rp.45.313.190 Rp.68.874.894 Rp.6.701.615.204
91 Rp.114.188.084 Rp.45.775.762 Rp.68.412.322 Rp.6.655.839.442
92 Rp.114.188.084 Rp.46.243.056 Rp.67.945.028 Rp.6.609.596.386
93 Rp.114.188.084 Rp.46.715.121 Rp.67.472.963 Rp.6.562.881.265
94 Rp.114.188.084 Rp.47.192.004 Rp.66.996.080 Rp.6.515.689.261
95 Rp.114.188.084 Rp.47.673.756 Rp.66.514.328 Rp.6.468.015.505
96 Rp.114.188.084 Rp.48.160.426 Rp.66.027.658 Rp.6.419.855.079
97 Rp.114.188.084 Rp.48.652.063 Rp.65.536.021 Rp.6.371.203.016
98 Rp.114.188.084 Rp.49.148.720 Rp.65.039.364 Rp.6.322.054.296
99 Rp.114.188.084 Rp.49.650.446 Rp.64.537.638 Rp.6.272.403.850
100 Rp.114.188.084 Rp.50.157.295 Rp.64.030.789 Rp.6.222.246.555
101 Rp.114.188.084 Rp.50.669.317 Rp.63.518.767 Rp.6.171.577.238
102 Rp.114.188.084 Rp.51.186.566 Rp.63.001.518 Rp.6.120.390.672
103 Rp.114.188.084 Rp.51.709.096 Rp.62.478.988 Rp.6.068.681.576
104 Rp.114.188.084 Rp.52.236.960 Rp.61.951.124 Rp.6.016.444.616
105 Rp.114.188.084 Rp.52.770.212 Rp.61.417.872 Rp.5.963.674.404
106 Rp.114.188.084 Rp.53.308.908 Rp.60.879.176 Rp.5.910.365.496
107 Rp.114.188.084 Rp.53.853.103 Rp.60.334.981 Rp.5.856.512.393
108 Rp.114.188.084 Rp.54.402.853 Rp.59.785.231 Rp.5.802.109.540
109 Rp.114.188.084 Rp.54.958.216 Rp.59.229.868 Rp.5.747.151.324
110 Rp.114.188.084 Rp.55.519.248 Rp.58.668.836 Rp.5.691.632.076
111 Rp.114.188.084 Rp.56.086.007 Rp.58.102.077 Rp.5.635.546.069
112 Rp.114.188.084 Rp.56.658.551 Rp.57.529.533 Rp.5.578.887.518
113 Rp.114.188.084 Rp.57.236.941 Rp.56.951.143 Rp.5.521.650.577
114 Rp.114.188.084 Rp.57.821.234 Rp.56.366.850 Rp.5.463.829.343
115 Rp.114.188.084 Rp.58.411.493 Rp.55.776.591 Rp.5.405.417.850
116 Rp.114.188.084 Rp.59.007.777 Rp.55.180.307 Rp.5.346.410.073
117 Rp.114.188.084 Rp.59.610.148 Rp.54.577.936 Rp.5.286.799.925
118 Rp.114.188.084 Rp.60.218.668 Rp.53.969.416 Rp.5.226.581.257
119 Rp.114.188.084 Rp.60.833.400 Rp.53.354.684 Rp.5.165.747.857
120 Rp.114.188.084 Rp.61.454.408 Rp.52.733.676 Rp.5.104.293.449
121 Rp.114.188.084 Rp.62.081.755 Rp.52.106.329 Rp.5.042.211.694
122 Rp.114.188.084 Rp.62.715.506 Rp.51.472.578 Rp.4.979.496.188
123 Rp.114.188.084 Rp.63.355.727 Rp.50.832.357 Rp.4.916.140.461
124 Rp.114.188.084 Rp.64.002.483 Rp.50.185.601 Rp.4.852.137.978
125 Rp.114.188.084 Rp.64.655.842 Rp.49.532.242 Rp.4.787.482.136
126 Rp.114.188.084 Rp.65.315.871 Rp.48.872.213 Rp.4.722.166.265
127 Rp.114.188.084 Rp.65.982.637 Rp.48.205.447 Rp.4.656.183.628
128 Rp.114.188.084 Rp.66.656.209 Rp.47.531.875 Rp.4.589.527.419
129 Rp.114.188.084 Rp.67.336.658 Rp.46.851.426 Rp.4.522.190.761
130 Rp.114.188.084 Rp.68.024.053 Rp.46.164.031 Rp.4.454.166.708
131 Rp.114.188.084 Rp.68.718.466 Rp.45.469.618 Rp.4.385.448.242
132 Rp.114.188.084 Rp.69.419.967 Rp.44.768.117 Rp.4.316.028.275
133 Rp.114.188.084 Rp.70.128.629 Rp.44.059.455 Rp.4.245.899.646
134 Rp.114.188.084 Rp.70.844.525 Rp.43.343.559 Rp.4.175.055.121
135 Rp.114.188.084 Rp.71.567.730 Rp.42.620.354 Rp.4.103.487.391
136 Rp.114.188.084 Rp.72.298.317 Rp.41.889.767 Rp.4.031.189.074
137 Rp.114.188.084 Rp.73.036.362 Rp.41.151.722 Rp.3.958.152.712
138 Rp.114.188.084 Rp.73.781.942 Rp.40.406.142 Rp.3.884.370.770
139 Rp.114.188.084 Rp.74.535.132 Rp.39.652.952 Rp.3.809.835.638
140 Rp.114.188.084 Rp.75.296.012 Rp.38.892.072 Rp.3.734.539.626
141 Rp.114.188.084 Rp.76.064.659 Rp.38.123.425 Rp.3.658.474.967
142 Rp.114.188.084 Rp.76.841.152 Rp.37.346.932 Rp.3.581.633.815
143 Rp.114.188.084 Rp.77.625.572 Rp.36.562.512 Rp.3.504.008.243
144 Rp.114.188.084 Rp.78.418.000 Rp.35.770.084 Rp.3.425.590.243
145 Rp.114.188.084 Rp.79.218.517 Rp.34.969.567 Rp.3.346.371.726
146 Rp.114.188.084 Rp.80.027.206 Rp.34.160.878 Rp.3.266.344.520
147 Rp.114.188.084 Rp.80.844.150 Rp.33.343.934 Rp.3.185.500.370
148 Rp.114.188.084 Rp.81.669.434 Rp.32.518.650 Rp.3.103.830.936
149 Rp.114.188.084 Rp.82.503.143 Rp.31.684.941 Rp.3.021.327.793
150 Rp.114.188.084 Rp.83.345.363 Rp.30.842.721 Rp.2.937.982.430
151 Rp.114.188.084 Rp.84.196.180 Rp.29.991.904 Rp.2.853.786.250
152 Rp.114.188.084 Rp.85.055.683 Rp.29.132.401 Rp.2.768.730.567
153 Rp.114.188.084 Rp.85.923.959 Rp.28.264.125 Rp.2.682.806.608
154 Rp.114.188.084 Rp.86.801.100 Rp.27.386.984 Rp.2.596.005.508
155 Rp.114.188.084 Rp.87.687.194 Rp.26.500.890 Rp.2.508.318.314
156 Rp.114.188.084 Rp.88.582.335 Rp.25.605.749 Rp.2.419.735.979
157 Rp.114.188.084 Rp.89.486.613 Rp.24.701.471 Rp.2.330.249.366
158 Rp.114.188.084 Rp.90.400.122 Rp.23.787.962 Rp.2.239.849.244
159 Rp.114.188.084 Rp.91.322.956 Rp.22.865.128 Rp.2.148.526.288
160 Rp.114.188.084 Rp.92.255.211 Rp.21.932.873 Rp.2.056.271.077
161 Rp.114.188.084 Rp.93.196.983 Rp.20.991.101 Rp.1.963.074.094
162 Rp.114.188.084 Rp.94.148.369 Rp.20.039.715 Rp.1.868.925.725
163 Rp.114.188.084 Rp.95.109.467 Rp.19.078.617 Rp.1.773.816.258
164 Rp.114.188.084 Rp.96.080.376 Rp.18.107.708 Rp.1.677.735.882
165 Rp.114.188.084 Rp.97.061.197 Rp.17.126.887 Rp.1.580.674.685
166 Rp.114.188.084 Rp.98.052.030 Rp.16.136.054 Rp.1.482.622.655
167 Rp.114.188.084 Rp.99.052.978 Rp.15.135.106 Rp.1.383.569.677
168 Rp.114.188.084 Rp.100.064.144 Rp.14.123.940 Rp.1.283.505.533
169 Rp.114.188.084 Rp.101.085.632 Rp.13.102.452 Rp.1.182.419.901
170 Rp.114.188.084 Rp.102.117.548 Rp.12.070.536 Rp.1.080.302.353
171 Rp.114.188.084 Rp.103.159.997 Rp.11.028.087 Rp.977.142.356
172 Rp.114.188.084 Rp.104.213.089 Rp.9.974.995 Rp.872.929.267
173 Rp.114.188.084 Rp.105.276.931 Rp.8.911.153 Rp.767.652.336
174 Rp.114.188.084 Rp.106.351.633 Rp.7.836.451 Rp.661.300.703
175 Rp.114.188.084 Rp.107.437.306 Rp.6.750.778 Rp.553.863.397
176 Rp.114.188.084 Rp.108.534.062 Rp.5.654.022 Rp.445.329.335
177 Rp.114.188.084 Rp.109.642.014 Rp.4.546.070 Rp.335.687.321
178 Rp.114.188.084 Rp.110.761.276 Rp.3.426.808 Rp.224.926.045
179 Rp.114.188.084 Rp.111.891.964 Rp.2.296.120 Rp.113.034.081
180 Rp.114.188.084 Rp.113.034.081 Rp.1.153.890 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp11,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp11,9mily
    • 4
    • 3
    • 700
    • 500
    Lihat Rincian
    Rp11,9mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,8mily
  • KOST Disewa
    di Jakarta Selatan
    Rp1,8jt/bln
    KOST Disewa
    di Jakarta Selatan
    Rp1,8jt/bln
    • 11
    • 8
    • 400
    Lihat Rincian
    Rp1,8jt/bln
  • KOMERSIAL Dijual
    di Jakarta Selatan
    Rp27mily
    KOMERSIAL Dijual
    di Jakarta Selatan
    Rp27mily
    • 350
    • 1250
    Lihat Rincian
    Rp27mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp7,6mily
    Terjual
    RUMAH Dijual
    di Jakarta Selatan
    Rp7,6mily
    • 3
    • 2
    • 500
    • 300
    Lihat Rincian
    Rp7,6mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp1,2mily
    Terjual
    TANAH Dijual
    di Jakarta Selatan
    Rp1,2mily
    • 150
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp20mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp20mily
    • 8
    • 5
    • 285
    • 250
    Lihat Rincian
    Rp20mily

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