Perumahan Rancho Indah

Rumah di Tanjung Barat, Jaksel, Dalam Kompleks Rancho Indah, SHM, LT 252 m2

Rancho Indah Jl. Tanjung Tanjung Barat Jakarta Selatan Jakarta

Rp5mily
Bisa Nego
KPR: 41,7jt/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.5.000.000.000 Dana Tunai yang Harus Disiapkan Rp.1.500.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.41.768.987 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.47.578.368 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.354.968.674
Total Pembayaran
Rp.9.894.968.674 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.4.000.000.000
1 Rp.41.768.987 Rp.10.102.320 Rp.31.666.667 Rp.3.989.897.680
2 Rp.41.768.987 Rp.10.182.297 Rp.31.586.690 Rp.3.979.715.383
3 Rp.41.768.987 Rp.10.262.907 Rp.31.506.080 Rp.3.969.452.476
4 Rp.41.768.987 Rp.10.344.155 Rp.31.424.832 Rp.3.959.108.321
5 Rp.41.768.987 Rp.10.426.046 Rp.31.342.941 Rp.3.948.682.275
6 Rp.41.768.987 Rp.10.508.586 Rp.31.260.401 Rp.3.938.173.689
7 Rp.41.768.987 Rp.10.591.779 Rp.31.177.208 Rp.3.927.581.910
8 Rp.41.768.987 Rp.10.675.630 Rp.31.093.357 Rp.3.916.906.280
9 Rp.41.768.987 Rp.10.760.146 Rp.31.008.841 Rp.3.906.146.134
10 Rp.41.768.987 Rp.10.845.330 Rp.30.923.657 Rp.3.895.300.804
11 Rp.41.768.987 Rp.10.931.189 Rp.30.837.798 Rp.3.884.369.615
12 Rp.41.768.987 Rp.11.017.728 Rp.30.751.259 Rp.3.873.351.887
13 Rp.41.768.987 Rp.11.104.951 Rp.30.664.036 Rp.3.862.246.936
14 Rp.41.768.987 Rp.11.192.865 Rp.30.576.122 Rp.3.851.054.071
15 Rp.41.768.987 Rp.11.281.476 Rp.30.487.511 Rp.3.839.772.595
16 Rp.41.768.987 Rp.11.370.787 Rp.30.398.200 Rp.3.828.401.808
17 Rp.41.768.987 Rp.11.460.806 Rp.30.308.181 Rp.3.816.941.002
18 Rp.41.768.987 Rp.11.551.537 Rp.30.217.450 Rp.3.805.389.465
19 Rp.41.768.987 Rp.11.642.987 Rp.30.126.000 Rp.3.793.746.478
20 Rp.41.768.987 Rp.11.735.161 Rp.30.033.826 Rp.3.782.011.317
21 Rp.41.768.987 Rp.11.828.064 Rp.29.940.923 Rp.3.770.183.253
22 Rp.41.768.987 Rp.11.921.703 Rp.29.847.284 Rp.3.758.261.550
23 Rp.41.768.987 Rp.12.016.083 Rp.29.752.904 Rp.3.746.245.467
24 Rp.41.768.987 Rp.12.111.210 Rp.29.657.777 Rp.3.734.134.257
25 Rp.41.768.987 Rp.12.207.091 Rp.29.561.896 Rp.3.721.927.166
26 Rp.41.768.987 Rp.12.303.730 Rp.29.465.257 Rp.3.709.623.436
27 Rp.41.768.987 Rp.12.401.135 Rp.29.367.852 Rp.3.697.222.301
28 Rp.41.768.987 Rp.12.499.310 Rp.29.269.677 Rp.3.684.722.991
29 Rp.41.768.987 Rp.12.598.263 Rp.29.170.724 Rp.3.672.124.728
30 Rp.41.768.987 Rp.12.698.000 Rp.29.070.987 Rp.3.659.426.728
31 Rp.41.768.987 Rp.12.798.525 Rp.28.970.462 Rp.3.646.628.203
32 Rp.41.768.987 Rp.12.899.847 Rp.28.869.140 Rp.3.633.728.356
33 Rp.41.768.987 Rp.13.001.971 Rp.28.767.016 Rp.3.620.726.385
34 Rp.41.768.987 Rp.13.104.903 Rp.28.664.084 Rp.3.607.621.482
35 Rp.41.768.987 Rp.13.208.650 Rp.28.560.337 Rp.3.594.412.832
36 Rp.41.768.987 Rp.13.313.219 Rp.28.455.768 Rp.3.581.099.613
37 Rp.47.578.368 Rp.11.021.309 Rp.36.557.059 Rp.3.570.078.304
38 Rp.47.578.368 Rp.11.133.819 Rp.36.444.549 Rp.3.558.944.485
39 Rp.47.578.368 Rp.11.247.476 Rp.36.330.892 Rp.3.547.697.009
40 Rp.47.578.368 Rp.11.362.294 Rp.36.216.074 Rp.3.536.334.715
41 Rp.47.578.368 Rp.11.478.284 Rp.36.100.084 Rp.3.524.856.431
42 Rp.47.578.368 Rp.11.595.459 Rp.35.982.909 Rp.3.513.260.972
43 Rp.47.578.368 Rp.11.713.829 Rp.35.864.539 Rp.3.501.547.143
44 Rp.47.578.368 Rp.11.833.408 Rp.35.744.960 Rp.3.489.713.735
45 Rp.47.578.368 Rp.11.954.207 Rp.35.624.161 Rp.3.477.759.528
46 Rp.47.578.368 Rp.12.076.239 Rp.35.502.129 Rp.3.465.683.289
47 Rp.47.578.368 Rp.12.199.518 Rp.35.378.850 Rp.3.453.483.771
48 Rp.47.578.368 Rp.12.324.055 Rp.35.254.313 Rp.3.441.159.716
49 Rp.47.578.368 Rp.12.449.863 Rp.35.128.505 Rp.3.428.709.853
50 Rp.47.578.368 Rp.12.576.955 Rp.35.001.413 Rp.3.416.132.898
51 Rp.47.578.368 Rp.12.705.345 Rp.34.873.023 Rp.3.403.427.553
52 Rp.47.578.368 Rp.12.835.045 Rp.34.743.323 Rp.3.390.592.508
53 Rp.47.578.368 Rp.12.966.069 Rp.34.612.299 Rp.3.377.626.439
54 Rp.47.578.368 Rp.13.098.431 Rp.34.479.937 Rp.3.364.528.008
55 Rp.47.578.368 Rp.13.232.145 Rp.34.346.223 Rp.3.351.295.863
56 Rp.47.578.368 Rp.13.367.223 Rp.34.211.145 Rp.3.337.928.640
57 Rp.47.578.368 Rp.13.503.680 Rp.34.074.688 Rp.3.324.424.960
58 Rp.47.578.368 Rp.13.641.530 Rp.33.936.838 Rp.3.310.783.430
59 Rp.47.578.368 Rp.13.780.787 Rp.33.797.581 Rp.3.297.002.643
60 Rp.47.578.368 Rp.13.921.466 Rp.33.656.902 Rp.3.283.081.177
61 Rp.47.578.368 Rp.14.063.581 Rp.33.514.787 Rp.3.269.017.596
62 Rp.47.578.368 Rp.14.207.147 Rp.33.371.221 Rp.3.254.810.449
63 Rp.47.578.368 Rp.14.352.178 Rp.33.226.190 Rp.3.240.458.271
64 Rp.47.578.368 Rp.14.498.690 Rp.33.079.678 Rp.3.225.959.581
65 Rp.47.578.368 Rp.14.646.697 Rp.32.931.671 Rp.3.211.312.884
66 Rp.47.578.368 Rp.14.796.216 Rp.32.782.152 Rp.3.196.516.668
67 Rp.47.578.368 Rp.14.947.260 Rp.32.631.108 Rp.3.181.569.408
68 Rp.47.578.368 Rp.15.099.847 Rp.32.478.521 Rp.3.166.469.561
69 Rp.47.578.368 Rp.15.253.991 Rp.32.324.377 Rp.3.151.215.570
70 Rp.47.578.368 Rp.15.409.709 Rp.32.168.659 Rp.3.135.805.861
71 Rp.47.578.368 Rp.15.567.017 Rp.32.011.351 Rp.3.120.238.844
72 Rp.47.578.368 Rp.15.725.930 Rp.31.852.438 Rp.3.104.512.914
73 Rp.47.578.368 Rp.15.886.465 Rp.31.691.903 Rp.3.088.626.449
74 Rp.47.578.368 Rp.16.048.640 Rp.31.529.728 Rp.3.072.577.809
75 Rp.47.578.368 Rp.16.212.470 Rp.31.365.898 Rp.3.056.365.339
76 Rp.47.578.368 Rp.16.377.972 Rp.31.200.396 Rp.3.039.987.367
77 Rp.47.578.368 Rp.16.545.164 Rp.31.033.204 Rp.3.023.442.203
78 Rp.47.578.368 Rp.16.714.062 Rp.30.864.306 Rp.3.006.728.141
79 Rp.47.578.368 Rp.16.884.685 Rp.30.693.683 Rp.2.989.843.456
80 Rp.47.578.368 Rp.17.057.049 Rp.30.521.319 Rp.2.972.786.407
81 Rp.47.578.368 Rp.17.231.173 Rp.30.347.195 Rp.2.955.555.234
82 Rp.47.578.368 Rp.17.407.075 Rp.30.171.293 Rp.2.938.148.159
83 Rp.47.578.368 Rp.17.584.772 Rp.29.993.596 Rp.2.920.563.387
84 Rp.47.578.368 Rp.17.764.283 Rp.29.814.085 Rp.2.902.799.104
85 Rp.47.578.368 Rp.17.945.627 Rp.29.632.741 Rp.2.884.853.477
86 Rp.47.578.368 Rp.18.128.822 Rp.29.449.546 Rp.2.866.724.655
87 Rp.47.578.368 Rp.18.313.887 Rp.29.264.481 Rp.2.848.410.768
88 Rp.47.578.368 Rp.18.500.841 Rp.29.077.527 Rp.2.829.909.927
89 Rp.47.578.368 Rp.18.689.704 Rp.28.888.664 Rp.2.811.220.223
90 Rp.47.578.368 Rp.18.880.495 Rp.28.697.873 Rp.2.792.339.728
91 Rp.47.578.368 Rp.19.073.233 Rp.28.505.135 Rp.2.773.266.495
92 Rp.47.578.368 Rp.19.267.939 Rp.28.310.429 Rp.2.753.998.556
93 Rp.47.578.368 Rp.19.464.633 Rp.28.113.735 Rp.2.734.533.923
94 Rp.47.578.368 Rp.19.663.334 Rp.27.915.034 Rp.2.714.870.589
95 Rp.47.578.368 Rp.19.864.064 Rp.27.714.304 Rp.2.695.006.525
96 Rp.47.578.368 Rp.20.066.843 Rp.27.511.525 Rp.2.674.939.682
97 Rp.47.578.368 Rp.20.271.692 Rp.27.306.676 Rp.2.654.667.990
98 Rp.47.578.368 Rp.20.478.632 Rp.27.099.736 Rp.2.634.189.358
99 Rp.47.578.368 Rp.20.687.685 Rp.26.890.683 Rp.2.613.501.673
100 Rp.47.578.368 Rp.20.898.872 Rp.26.679.496 Rp.2.592.602.801
101 Rp.47.578.368 Rp.21.112.214 Rp.26.466.154 Rp.2.571.490.587
102 Rp.47.578.368 Rp.21.327.735 Rp.26.250.633 Rp.2.550.162.852
103 Rp.47.578.368 Rp.21.545.456 Rp.26.032.912 Rp.2.528.617.396
104 Rp.47.578.368 Rp.21.765.399 Rp.25.812.969 Rp.2.506.851.997
105 Rp.47.578.368 Rp.21.987.587 Rp.25.590.781 Rp.2.484.864.410
106 Rp.47.578.368 Rp.22.212.044 Rp.25.366.324 Rp.2.462.652.366
107 Rp.47.578.368 Rp.22.438.792 Rp.25.139.576 Rp.2.440.213.574
108 Rp.47.578.368 Rp.22.667.854 Rp.24.910.514 Rp.2.417.545.720
109 Rp.47.578.368 Rp.22.899.255 Rp.24.679.113 Rp.2.394.646.465
110 Rp.47.578.368 Rp.23.133.019 Rp.24.445.349 Rp.2.371.513.446
111 Rp.47.578.368 Rp.23.369.168 Rp.24.209.200 Rp.2.348.144.278
112 Rp.47.578.368 Rp.23.607.728 Rp.23.970.640 Rp.2.324.536.550
113 Rp.47.578.368 Rp.23.848.724 Rp.23.729.644 Rp.2.300.687.826
114 Rp.47.578.368 Rp.24.092.180 Rp.23.486.188 Rp.2.276.595.646
115 Rp.47.578.368 Rp.24.338.121 Rp.23.240.247 Rp.2.252.257.525
116 Rp.47.578.368 Rp.24.586.572 Rp.22.991.796 Rp.2.227.670.953
117 Rp.47.578.368 Rp.24.837.560 Rp.22.740.808 Rp.2.202.833.393
118 Rp.47.578.368 Rp.25.091.110 Rp.22.487.258 Rp.2.177.742.283
119 Rp.47.578.368 Rp.25.347.249 Rp.22.231.119 Rp.2.152.395.034
120 Rp.47.578.368 Rp.25.606.002 Rp.21.972.366 Rp.2.126.789.032
121 Rp.47.578.368 Rp.25.867.397 Rp.21.710.971 Rp.2.100.921.635
122 Rp.47.578.368 Rp.26.131.460 Rp.21.446.908 Rp.2.074.790.175
123 Rp.47.578.368 Rp.26.398.218 Rp.21.180.150 Rp.2.048.391.957
124 Rp.47.578.368 Rp.26.667.700 Rp.20.910.668 Rp.2.021.724.257
125 Rp.47.578.368 Rp.26.939.933 Rp.20.638.435 Rp.1.994.784.324
126 Rp.47.578.368 Rp.27.214.945 Rp.20.363.423 Rp.1.967.569.379
127 Rp.47.578.368 Rp.27.492.764 Rp.20.085.604 Rp.1.940.076.615
128 Rp.47.578.368 Rp.27.773.419 Rp.19.804.949 Rp.1.912.303.196
129 Rp.47.578.368 Rp.28.056.940 Rp.19.521.428 Rp.1.884.246.256
130 Rp.47.578.368 Rp.28.343.354 Rp.19.235.014 Rp.1.855.902.902
131 Rp.47.578.368 Rp.28.632.693 Rp.18.945.675 Rp.1.827.270.209
132 Rp.47.578.368 Rp.28.924.985 Rp.18.653.383 Rp.1.798.345.224
133 Rp.47.578.368 Rp.29.220.261 Rp.18.358.107 Rp.1.769.124.963
134 Rp.47.578.368 Rp.29.518.551 Rp.18.059.817 Rp.1.739.606.412
135 Rp.47.578.368 Rp.29.819.886 Rp.17.758.482 Rp.1.709.786.526
136 Rp.47.578.368 Rp.30.124.297 Rp.17.454.071 Rp.1.679.662.229
137 Rp.47.578.368 Rp.30.431.816 Rp.17.146.552 Rp.1.649.230.413
138 Rp.47.578.368 Rp.30.742.474 Rp.16.835.894 Rp.1.618.487.939
139 Rp.47.578.368 Rp.31.056.304 Rp.16.522.064 Rp.1.587.431.635
140 Rp.47.578.368 Rp.31.373.337 Rp.16.205.031 Rp.1.556.058.298
141 Rp.47.578.368 Rp.31.693.606 Rp.15.884.762 Rp.1.524.364.692
142 Rp.47.578.368 Rp.32.017.145 Rp.15.561.223 Rp.1.492.347.547
143 Rp.47.578.368 Rp.32.343.987 Rp.15.234.381 Rp.1.460.003.560
144 Rp.47.578.368 Rp.32.674.165 Rp.14.904.203 Rp.1.427.329.395
145 Rp.47.578.368 Rp.33.007.714 Rp.14.570.654 Rp.1.394.321.681
146 Rp.47.578.368 Rp.33.344.668 Rp.14.233.700 Rp.1.360.977.013
147 Rp.47.578.368 Rp.33.685.061 Rp.13.893.307 Rp.1.327.291.952
148 Rp.47.578.368 Rp.34.028.929 Rp.13.549.439 Rp.1.293.263.023
149 Rp.47.578.368 Rp.34.376.308 Rp.13.202.060 Rp.1.258.886.715
150 Rp.47.578.368 Rp.34.727.233 Rp.12.851.135 Rp.1.224.159.482
151 Rp.47.578.368 Rp.35.081.740 Rp.12.496.628 Rp.1.189.077.742
152 Rp.47.578.368 Rp.35.439.866 Rp.12.138.502 Rp.1.153.637.876
153 Rp.47.578.368 Rp.35.801.648 Rp.11.776.720 Rp.1.117.836.228
154 Rp.47.578.368 Rp.36.167.123 Rp.11.411.245 Rp.1.081.669.105
155 Rp.47.578.368 Rp.36.536.329 Rp.11.042.039 Rp.1.045.132.776
156 Rp.47.578.368 Rp.36.909.304 Rp.10.669.064 Rp.1.008.223.472
157 Rp.47.578.368 Rp.37.286.087 Rp.10.292.281 Rp.970.937.385
158 Rp.47.578.368 Rp.37.666.716 Rp.9.911.652 Rp.933.270.669
159 Rp.47.578.368 Rp.38.051.230 Rp.9.527.138 Rp.895.219.439
160 Rp.47.578.368 Rp.38.439.670 Rp.9.138.698 Rp.856.779.769
161 Rp.47.578.368 Rp.38.832.075 Rp.8.746.293 Rp.817.947.694
162 Rp.47.578.368 Rp.39.228.485 Rp.8.349.883 Rp.778.719.209
163 Rp.47.578.368 Rp.39.628.943 Rp.7.949.425 Rp.739.090.266
164 Rp.47.578.368 Rp.40.033.488 Rp.7.544.880 Rp.699.056.778
165 Rp.47.578.368 Rp.40.442.163 Rp.7.136.205 Rp.658.614.615
166 Rp.47.578.368 Rp.40.855.010 Rp.6.723.358 Rp.617.759.605
167 Rp.47.578.368 Rp.41.272.072 Rp.6.306.296 Rp.576.487.533
168 Rp.47.578.368 Rp.41.693.391 Rp.5.884.977 Rp.534.794.142
169 Rp.47.578.368 Rp.42.119.011 Rp.5.459.357 Rp.492.675.131
170 Rp.47.578.368 Rp.42.548.976 Rp.5.029.392 Rp.450.126.155
171 Rp.47.578.368 Rp.42.983.330 Rp.4.595.038 Rp.407.142.825
172 Rp.47.578.368 Rp.43.422.118 Rp.4.156.250 Rp.363.720.707
173 Rp.47.578.368 Rp.43.865.386 Rp.3.712.982 Rp.319.855.321
174 Rp.47.578.368 Rp.44.313.178 Rp.3.265.190 Rp.275.542.143
175 Rp.47.578.368 Rp.44.765.542 Rp.2.812.826 Rp.230.776.601
176 Rp.47.578.368 Rp.45.222.524 Rp.2.355.844 Rp.185.554.077
177 Rp.47.578.368 Rp.45.684.170 Rp.1.894.198 Rp.139.869.907
178 Rp.47.578.368 Rp.46.150.529 Rp.1.427.839 Rp.93.719.378
179 Rp.47.578.368 Rp.46.621.649 Rp.956.719 Rp.47.097.729
180 Rp.47.578.368 Rp.47.097.729 Rp.480.789 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,95mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,95mily
    • 2
    • 2
    • 85
    • 85
    Lihat Rincian
    Rp2,95mily
  • KOST Disewa
    di Jakarta Selatan
    Rp6jt/bln
    KOST Disewa
    di Jakarta Selatan
    Rp6jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp6jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp42mily
    TANAH Dijual
    di Jakarta Selatan
    Rp42mily
    • 586
    Lihat Rincian
    Rp42mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    • 5
    • 3
    • 600
    • 375
    Lihat Rincian
    Rp6mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp365jt
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp365jt
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp365jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,75mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,75mily
    • 3
    • 3
    • 120
    • 150
    Lihat Rincian
    Rp1,75mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp3,6mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp3,6mily
    • 2
    • 96
    Lihat Rincian
    Rp3,6mily

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