Buah Batu (Jl. Pualam) - Hitung Tanah saja

pualam Pualam 2 Buahbatu Bandung Jawa Barat

Rp4,8mily
KPR: 40jt/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.4.800.000.000 Dana Tunai yang Harus Disiapkan Rp.1.440.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.840.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.40.098.228 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.45.675.233 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.180.769.892
Total Pembayaran
Rp.9.499.169.892 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.3.840.000.000
1 Rp.40.098.228 Rp.9.698.228 Rp.30.400.000 Rp.3.830.301.772
2 Rp.40.098.228 Rp.9.775.006 Rp.30.323.222 Rp.3.820.526.766
3 Rp.40.098.228 Rp.9.852.391 Rp.30.245.837 Rp.3.810.674.375
4 Rp.40.098.228 Rp.9.930.389 Rp.30.167.839 Rp.3.800.743.986
5 Rp.40.098.228 Rp.10.009.005 Rp.30.089.223 Rp.3.790.734.981
6 Rp.40.098.228 Rp.10.088.243 Rp.30.009.985 Rp.3.780.646.738
7 Rp.40.098.228 Rp.10.168.108 Rp.29.930.120 Rp.3.770.478.630
8 Rp.40.098.228 Rp.10.248.606 Rp.29.849.622 Rp.3.760.230.024
9 Rp.40.098.228 Rp.10.329.740 Rp.29.768.488 Rp.3.749.900.284
10 Rp.40.098.228 Rp.10.411.517 Rp.29.686.711 Rp.3.739.488.767
11 Rp.40.098.228 Rp.10.493.942 Rp.29.604.286 Rp.3.728.994.825
12 Rp.40.098.228 Rp.10.577.019 Rp.29.521.209 Rp.3.718.417.806
13 Rp.40.098.228 Rp.10.660.754 Rp.29.437.474 Rp.3.707.757.052
14 Rp.40.098.228 Rp.10.745.151 Rp.29.353.077 Rp.3.697.011.901
15 Rp.40.098.228 Rp.10.830.217 Rp.29.268.011 Rp.3.686.181.684
16 Rp.40.098.228 Rp.10.915.956 Rp.29.182.272 Rp.3.675.265.728
17 Rp.40.098.228 Rp.11.002.374 Rp.29.095.854 Rp.3.664.263.354
18 Rp.40.098.228 Rp.11.089.476 Rp.29.008.752 Rp.3.653.173.878
19 Rp.40.098.228 Rp.11.177.268 Rp.28.920.960 Rp.3.641.996.610
20 Rp.40.098.228 Rp.11.265.755 Rp.28.832.473 Rp.3.630.730.855
21 Rp.40.098.228 Rp.11.354.942 Rp.28.743.286 Rp.3.619.375.913
22 Rp.40.098.228 Rp.11.444.835 Rp.28.653.393 Rp.3.607.931.078
23 Rp.40.098.228 Rp.11.535.440 Rp.28.562.788 Rp.3.596.395.638
24 Rp.40.098.228 Rp.11.626.763 Rp.28.471.465 Rp.3.584.768.875
25 Rp.40.098.228 Rp.11.718.808 Rp.28.379.420 Rp.3.573.050.067
26 Rp.40.098.228 Rp.11.811.582 Rp.28.286.646 Rp.3.561.238.485
27 Rp.40.098.228 Rp.11.905.090 Rp.28.193.138 Rp.3.549.333.395
28 Rp.40.098.228 Rp.11.999.339 Rp.28.098.889 Rp.3.537.334.056
29 Rp.40.098.228 Rp.12.094.333 Rp.28.003.895 Rp.3.525.239.723
30 Rp.40.098.228 Rp.12.190.080 Rp.27.908.148 Rp.3.513.049.643
31 Rp.40.098.228 Rp.12.286.585 Rp.27.811.643 Rp.3.500.763.058
32 Rp.40.098.228 Rp.12.383.854 Rp.27.714.374 Rp.3.488.379.204
33 Rp.40.098.228 Rp.12.481.893 Rp.27.616.335 Rp.3.475.897.311
34 Rp.40.098.228 Rp.12.580.708 Rp.27.517.520 Rp.3.463.316.603
35 Rp.40.098.228 Rp.12.680.305 Rp.27.417.923 Rp.3.450.636.298
36 Rp.40.098.228 Rp.12.780.691 Rp.27.317.537 Rp.3.437.855.607
37 Rp.45.675.233 Rp.10.580.457 Rp.35.094.776 Rp.3.427.275.150
38 Rp.45.675.233 Rp.10.688.466 Rp.34.986.767 Rp.3.416.586.684
39 Rp.45.675.233 Rp.10.797.577 Rp.34.877.656 Rp.3.405.789.107
40 Rp.45.675.233 Rp.10.907.803 Rp.34.767.430 Rp.3.394.881.304
41 Rp.45.675.233 Rp.11.019.153 Rp.34.656.080 Rp.3.383.862.151
42 Rp.45.675.233 Rp.11.131.640 Rp.34.543.593 Rp.3.372.730.511
43 Rp.45.675.233 Rp.11.245.276 Rp.34.429.957 Rp.3.361.485.235
44 Rp.45.675.233 Rp.11.360.071 Rp.34.315.162 Rp.3.350.125.164
45 Rp.45.675.233 Rp.11.476.039 Rp.34.199.194 Rp.3.338.649.125
46 Rp.45.675.233 Rp.11.593.190 Rp.34.082.043 Rp.3.327.055.935
47 Rp.45.675.233 Rp.11.711.537 Rp.33.963.696 Rp.3.315.344.398
48 Rp.45.675.233 Rp.11.831.092 Rp.33.844.141 Rp.3.303.513.306
49 Rp.45.675.233 Rp.11.951.868 Rp.33.723.365 Rp.3.291.561.438
50 Rp.45.675.233 Rp.12.073.877 Rp.33.601.356 Rp.3.279.487.561
51 Rp.45.675.233 Rp.12.197.131 Rp.33.478.102 Rp.3.267.290.430
52 Rp.45.675.233 Rp.12.321.643 Rp.33.353.590 Rp.3.254.968.787
53 Rp.45.675.233 Rp.12.447.427 Rp.33.227.806 Rp.3.242.521.360
54 Rp.45.675.233 Rp.12.574.494 Rp.33.100.739 Rp.3.229.946.866
55 Rp.45.675.233 Rp.12.702.859 Rp.32.972.374 Rp.3.217.244.007
56 Rp.45.675.233 Rp.12.832.534 Rp.32.842.699 Rp.3.204.411.473
57 Rp.45.675.233 Rp.12.963.533 Rp.32.711.700 Rp.3.191.447.940
58 Rp.45.675.233 Rp.13.095.869 Rp.32.579.364 Rp.3.178.352.071
59 Rp.45.675.233 Rp.13.229.556 Rp.32.445.677 Rp.3.165.122.515
60 Rp.45.675.233 Rp.13.364.607 Rp.32.310.626 Rp.3.151.757.908
61 Rp.45.675.233 Rp.13.501.038 Rp.32.174.195 Rp.3.138.256.870
62 Rp.45.675.233 Rp.13.638.861 Rp.32.036.372 Rp.3.124.618.009
63 Rp.45.675.233 Rp.13.778.091 Rp.31.897.142 Rp.3.110.839.918
64 Rp.45.675.233 Rp.13.918.742 Rp.31.756.491 Rp.3.096.921.176
65 Rp.45.675.233 Rp.14.060.829 Rp.31.614.404 Rp.3.082.860.347
66 Rp.45.675.233 Rp.14.204.367 Rp.31.470.866 Rp.3.068.655.980
67 Rp.45.675.233 Rp.14.349.370 Rp.31.325.863 Rp.3.054.306.610
68 Rp.45.675.233 Rp.14.495.853 Rp.31.179.380 Rp.3.039.810.757
69 Rp.45.675.233 Rp.14.643.832 Rp.31.031.401 Rp.3.025.166.925
70 Rp.45.675.233 Rp.14.793.321 Rp.30.881.912 Rp.3.010.373.604
71 Rp.45.675.233 Rp.14.944.336 Rp.30.730.897 Rp.2.995.429.268
72 Rp.45.675.233 Rp.15.096.893 Rp.30.578.340 Rp.2.980.332.375
73 Rp.45.675.233 Rp.15.251.007 Rp.30.424.226 Rp.2.965.081.368
74 Rp.45.675.233 Rp.15.406.694 Rp.30.268.539 Rp.2.949.674.674
75 Rp.45.675.233 Rp.15.563.971 Rp.30.111.262 Rp.2.934.110.703
76 Rp.45.675.233 Rp.15.722.853 Rp.29.952.380 Rp.2.918.387.850
77 Rp.45.675.233 Rp.15.883.357 Rp.29.791.876 Rp.2.902.504.493
78 Rp.45.675.233 Rp.16.045.500 Rp.29.629.733 Rp.2.886.458.993
79 Rp.45.675.233 Rp.16.209.297 Rp.29.465.936 Rp.2.870.249.696
80 Rp.45.675.233 Rp.16.374.767 Rp.29.300.466 Rp.2.853.874.929
81 Rp.45.675.233 Rp.16.541.926 Rp.29.133.307 Rp.2.837.333.003
82 Rp.45.675.233 Rp.16.710.792 Rp.28.964.441 Rp.2.820.622.211
83 Rp.45.675.233 Rp.16.881.381 Rp.28.793.852 Rp.2.803.740.830
84 Rp.45.675.233 Rp.17.053.712 Rp.28.621.521 Rp.2.786.687.118
85 Rp.45.675.233 Rp.17.227.802 Rp.28.447.431 Rp.2.769.459.316
86 Rp.45.675.233 Rp.17.403.669 Rp.28.271.564 Rp.2.752.055.647
87 Rp.45.675.233 Rp.17.581.332 Rp.28.093.901 Rp.2.734.474.315
88 Rp.45.675.233 Rp.17.760.808 Rp.27.914.425 Rp.2.716.713.507
89 Rp.45.675.233 Rp.17.942.116 Rp.27.733.117 Rp.2.698.771.391
90 Rp.45.675.233 Rp.18.125.275 Rp.27.549.958 Rp.2.680.646.116
91 Rp.45.675.233 Rp.18.310.304 Rp.27.364.929 Rp.2.662.335.812
92 Rp.45.675.233 Rp.18.497.222 Rp.27.178.011 Rp.2.643.838.590
93 Rp.45.675.233 Rp.18.686.047 Rp.26.989.186 Rp.2.625.152.543
94 Rp.45.675.233 Rp.18.876.801 Rp.26.798.432 Rp.2.606.275.742
95 Rp.45.675.233 Rp.19.069.501 Rp.26.605.732 Rp.2.587.206.241
96 Rp.45.675.233 Rp.19.264.169 Rp.26.411.064 Rp.2.567.942.072
97 Rp.45.675.233 Rp.19.460.824 Rp.26.214.409 Rp.2.548.481.248
98 Rp.45.675.233 Rp.19.659.487 Rp.26.015.746 Rp.2.528.821.761
99 Rp.45.675.233 Rp.19.860.178 Rp.25.815.055 Rp.2.508.961.583
100 Rp.45.675.233 Rp.20.062.917 Rp.25.612.316 Rp.2.488.898.666
101 Rp.45.675.233 Rp.20.267.726 Rp.25.407.507 Rp.2.468.630.940
102 Rp.45.675.233 Rp.20.474.625 Rp.25.200.608 Rp.2.448.156.315
103 Rp.45.675.233 Rp.20.683.637 Rp.24.991.596 Rp.2.427.472.678
104 Rp.45.675.233 Rp.20.894.783 Rp.24.780.450 Rp.2.406.577.895
105 Rp.45.675.233 Rp.21.108.084 Rp.24.567.149 Rp.2.385.469.811
106 Rp.45.675.233 Rp.21.323.562 Rp.24.351.671 Rp.2.364.146.249
107 Rp.45.675.233 Rp.21.541.240 Rp.24.133.993 Rp.2.342.605.009
108 Rp.45.675.233 Rp.21.761.140 Rp.23.914.093 Rp.2.320.843.869
109 Rp.45.675.233 Rp.21.983.285 Rp.23.691.948 Rp.2.298.860.584
110 Rp.45.675.233 Rp.22.207.698 Rp.23.467.535 Rp.2.276.652.886
111 Rp.45.675.233 Rp.22.434.401 Rp.23.240.832 Rp.2.254.218.485
112 Rp.45.675.233 Rp.22.663.419 Rp.23.011.814 Rp.2.231.555.066
113 Rp.45.675.233 Rp.22.894.775 Rp.22.780.458 Rp.2.208.660.291
114 Rp.45.675.233 Rp.23.128.493 Rp.22.546.740 Rp.2.185.531.798
115 Rp.45.675.233 Rp.23.364.596 Rp.22.310.637 Rp.2.162.167.202
116 Rp.45.675.233 Rp.23.603.109 Rp.22.072.124 Rp.2.138.564.093
117 Rp.45.675.233 Rp.23.844.058 Rp.21.831.175 Rp.2.114.720.035
118 Rp.45.675.233 Rp.24.087.466 Rp.21.587.767 Rp.2.090.632.569
119 Rp.45.675.233 Rp.24.333.359 Rp.21.341.874 Rp.2.066.299.210
120 Rp.45.675.233 Rp.24.581.762 Rp.21.093.471 Rp.2.041.717.448
121 Rp.45.675.233 Rp.24.832.701 Rp.20.842.532 Rp.2.016.884.747
122 Rp.45.675.233 Rp.25.086.201 Rp.20.589.032 Rp.1.991.798.546
123 Rp.45.675.233 Rp.25.342.290 Rp.20.332.943 Rp.1.966.456.256
124 Rp.45.675.233 Rp.25.600.992 Rp.20.074.241 Rp.1.940.855.264
125 Rp.45.675.233 Rp.25.862.336 Rp.19.812.897 Rp.1.914.992.928
126 Rp.45.675.233 Rp.26.126.347 Rp.19.548.886 Rp.1.888.866.581
127 Rp.45.675.233 Rp.26.393.053 Rp.19.282.180 Rp.1.862.473.528
128 Rp.45.675.233 Rp.26.662.482 Rp.19.012.751 Rp.1.835.811.046
129 Rp.45.675.233 Rp.26.934.662 Rp.18.740.571 Rp.1.808.876.384
130 Rp.45.675.233 Rp.27.209.620 Rp.18.465.613 Rp.1.781.666.764
131 Rp.45.675.233 Rp.27.487.385 Rp.18.187.848 Rp.1.754.179.379
132 Rp.45.675.233 Rp.27.767.985 Rp.17.907.248 Rp.1.726.411.394
133 Rp.45.675.233 Rp.28.051.450 Rp.17.623.783 Rp.1.698.359.944
134 Rp.45.675.233 Rp.28.337.809 Rp.17.337.424 Rp.1.670.022.135
135 Rp.45.675.233 Rp.28.627.090 Rp.17.048.143 Rp.1.641.395.045
136 Rp.45.675.233 Rp.28.919.325 Rp.16.755.908 Rp.1.612.475.720
137 Rp.45.675.233 Rp.29.214.543 Rp.16.460.690 Rp.1.583.261.177
138 Rp.45.675.233 Rp.29.512.775 Rp.16.162.458 Rp.1.553.748.402
139 Rp.45.675.233 Rp.29.814.051 Rp.15.861.182 Rp.1.523.934.351
140 Rp.45.675.233 Rp.30.118.403 Rp.15.556.830 Rp.1.493.815.948
141 Rp.45.675.233 Rp.30.425.862 Rp.15.249.371 Rp.1.463.390.086
142 Rp.45.675.233 Rp.30.736.459 Rp.14.938.774 Rp.1.432.653.627
143 Rp.45.675.233 Rp.31.050.227 Rp.14.625.006 Rp.1.401.603.400
144 Rp.45.675.233 Rp.31.367.198 Rp.14.308.035 Rp.1.370.236.202
145 Rp.45.675.233 Rp.31.687.405 Rp.13.987.828 Rp.1.338.548.797
146 Rp.45.675.233 Rp.32.010.881 Rp.13.664.352 Rp.1.306.537.916
147 Rp.45.675.233 Rp.32.337.658 Rp.13.337.575 Rp.1.274.200.258
148 Rp.45.675.233 Rp.32.667.772 Rp.13.007.461 Rp.1.241.532.486
149 Rp.45.675.233 Rp.33.001.256 Rp.12.673.977 Rp.1.208.531.230
150 Rp.45.675.233 Rp.33.338.143 Rp.12.337.090 Rp.1.175.193.087
151 Rp.45.675.233 Rp.33.678.470 Rp.11.996.763 Rp.1.141.514.617
152 Rp.45.675.233 Rp.34.022.271 Rp.11.652.962 Rp.1.107.492.346
153 Rp.45.675.233 Rp.34.369.582 Rp.11.305.651 Rp.1.073.122.764
154 Rp.45.675.233 Rp.34.720.438 Rp.10.954.795 Rp.1.038.402.326
155 Rp.45.675.233 Rp.35.074.876 Rp.10.600.357 Rp.1.003.327.450
156 Rp.45.675.233 Rp.35.432.932 Rp.10.242.301 Rp.967.894.518
157 Rp.45.675.233 Rp.35.794.643 Rp.9.880.590 Rp.932.099.875
158 Rp.45.675.233 Rp.36.160.047 Rp.9.515.186 Rp.895.939.828
159 Rp.45.675.233 Rp.36.529.181 Rp.9.146.052 Rp.859.410.647
160 Rp.45.675.233 Rp.36.902.083 Rp.8.773.150 Rp.822.508.564
161 Rp.45.675.233 Rp.37.278.791 Rp.8.396.442 Rp.785.229.773
162 Rp.45.675.233 Rp.37.659.346 Rp.8.015.887 Rp.747.570.427
163 Rp.45.675.233 Rp.38.043.785 Rp.7.631.448 Rp.709.526.642
164 Rp.45.675.233 Rp.38.432.149 Rp.7.243.084 Rp.671.094.493
165 Rp.45.675.233 Rp.38.824.477 Rp.6.850.756 Rp.632.270.016
166 Rp.45.675.233 Rp.39.220.810 Rp.6.454.423 Rp.593.049.206
167 Rp.45.675.233 Rp.39.621.189 Rp.6.054.044 Rp.553.428.017
168 Rp.45.675.233 Rp.40.025.655 Rp.5.649.578 Rp.513.402.362
169 Rp.45.675.233 Rp.40.434.251 Rp.5.240.982 Rp.472.968.111
170 Rp.45.675.233 Rp.40.847.017 Rp.4.828.216 Rp.432.121.094
171 Rp.45.675.233 Rp.41.263.997 Rp.4.411.236 Rp.390.857.097
172 Rp.45.675.233 Rp.41.685.233 Rp.3.990.000 Rp.349.171.864
173 Rp.45.675.233 Rp.42.110.770 Rp.3.564.463 Rp.307.061.094
174 Rp.45.675.233 Rp.42.540.651 Rp.3.134.582 Rp.264.520.443
175 Rp.45.675.233 Rp.42.974.920 Rp.2.700.313 Rp.221.545.523
176 Rp.45.675.233 Rp.43.413.622 Rp.2.261.611 Rp.178.131.901
177 Rp.45.675.233 Rp.43.856.803 Rp.1.818.430 Rp.134.275.098
178 Rp.45.675.233 Rp.44.304.508 Rp.1.370.725 Rp.89.970.590
179 Rp.45.675.233 Rp.44.756.783 Rp.918.450 Rp.45.213.807
180 Rp.45.675.233 Rp.45.213.807 Rp.461.558 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp3,99mily
    RUMAH Dijual
    di Bandung
    Rp3,99mily
    • 7
    • 3
    • 298
    • 240
    Lihat Rincian
    Rp3,99mily
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Bandung
    Rp2,05mily
    Terjual
    RUMAH Dijual
    di Bandung
    Rp2,05mily
    • 2
    • 1
    • 218
    • 100
    Lihat Rincian
    Rp2,05mily
  • RUMAH Dijual
    di Bandung
    Rp5mily
    RUMAH Dijual
    di Bandung
    Rp5mily
    • 8
    • 6
    • 464
    • 500
    Lihat Rincian
    Rp5mily
  • RUMAH Dijual
    di Bandung
    Rp3,5mily
    RUMAH Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 470
    • 300
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp349jt
    APARTEMEN Dijual
    di Bandung
    Rp349jt
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp349jt
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • RUMAH Disewa
    di Bandung
    Rp1jt/hari
    RUMAH Disewa
    di Bandung
    Rp1jt/hari
    • 5
    • 3
    • 250
    • 200
    Lihat Rincian
    Rp1jt/hari

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