Apartemen Sunter Park View

Apartemen MURAH lantai rendah di Sunter Park View

Sunter Park View 3 Jl. Laksamana Yos Sudarso Kav. 30A Sunter Jakarta Utara Jakarta

Rp713jt
Bisa Nego
KPR: 5,95jt/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.713.000.000 Dana Tunai yang Harus Disiapkan Rp.213.900.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.570.400.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.956.258 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.784.675 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.621.018.521
Total Pembayaran
Rp.1.411.022.521 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.570.400.000
1 Rp.5.956.258 Rp.1.440.591 Rp.4.515.667 Rp.568.959.409
2 Rp.5.956.258 Rp.1.451.996 Rp.4.504.262 Rp.567.507.413
3 Rp.5.956.258 Rp.1.463.491 Rp.4.492.767 Rp.566.043.922
4 Rp.5.956.258 Rp.1.475.077 Rp.4.481.181 Rp.564.568.845
5 Rp.5.956.258 Rp.1.486.755 Rp.4.469.503 Rp.563.082.090
6 Rp.5.956.258 Rp.1.498.525 Rp.4.457.733 Rp.561.583.565
7 Rp.5.956.258 Rp.1.510.388 Rp.4.445.870 Rp.560.073.177
8 Rp.5.956.258 Rp.1.522.345 Rp.4.433.913 Rp.558.550.832
9 Rp.5.956.258 Rp.1.534.397 Rp.4.421.861 Rp.557.016.435
10 Rp.5.956.258 Rp.1.546.545 Rp.4.409.713 Rp.555.469.890
11 Rp.5.956.258 Rp.1.558.788 Rp.4.397.470 Rp.553.911.102
12 Rp.5.956.258 Rp.1.571.128 Rp.4.385.130 Rp.552.339.974
13 Rp.5.956.258 Rp.1.583.567 Rp.4.372.691 Rp.550.756.407
14 Rp.5.956.258 Rp.1.596.103 Rp.4.360.155 Rp.549.160.304
15 Rp.5.956.258 Rp.1.608.739 Rp.4.347.519 Rp.547.551.565
16 Rp.5.956.258 Rp.1.621.475 Rp.4.334.783 Rp.545.930.090
17 Rp.5.956.258 Rp.1.634.311 Rp.4.321.947 Rp.544.295.779
18 Rp.5.956.258 Rp.1.647.250 Rp.4.309.008 Rp.542.648.529
19 Rp.5.956.258 Rp.1.660.290 Rp.4.295.968 Rp.540.988.239
20 Rp.5.956.258 Rp.1.673.434 Rp.4.282.824 Rp.539.314.805
21 Rp.5.956.258 Rp.1.686.682 Rp.4.269.576 Rp.537.628.123
22 Rp.5.956.258 Rp.1.700.035 Rp.4.256.223 Rp.535.928.088
23 Rp.5.956.258 Rp.1.713.494 Rp.4.242.764 Rp.534.214.594
24 Rp.5.956.258 Rp.1.727.059 Rp.4.229.199 Rp.532.487.535
25 Rp.5.956.258 Rp.1.740.732 Rp.4.215.526 Rp.530.746.803
26 Rp.5.956.258 Rp.1.754.512 Rp.4.201.746 Rp.528.992.291
27 Rp.5.956.258 Rp.1.768.402 Rp.4.187.856 Rp.527.223.889
28 Rp.5.956.258 Rp.1.782.402 Rp.4.173.856 Rp.525.441.487
29 Rp.5.956.258 Rp.1.796.513 Rp.4.159.745 Rp.523.644.974
30 Rp.5.956.258 Rp.1.810.735 Rp.4.145.523 Rp.521.834.239
31 Rp.5.956.258 Rp.1.825.070 Rp.4.131.188 Rp.520.009.169
32 Rp.5.956.258 Rp.1.839.519 Rp.4.116.739 Rp.518.169.650
33 Rp.5.956.258 Rp.1.854.082 Rp.4.102.176 Rp.516.315.568
34 Rp.5.956.258 Rp.1.868.760 Rp.4.087.498 Rp.514.446.808
35 Rp.5.956.258 Rp.1.883.554 Rp.4.072.704 Rp.512.563.254
36 Rp.5.956.258 Rp.1.898.466 Rp.4.057.792 Rp.510.664.788
37 Rp.6.784.675 Rp.1.571.639 Rp.5.213.036 Rp.509.093.149
38 Rp.6.784.675 Rp.1.587.682 Rp.5.196.993 Rp.507.505.467
39 Rp.6.784.675 Rp.1.603.890 Rp.5.180.785 Rp.505.901.577
40 Rp.6.784.675 Rp.1.620.263 Rp.5.164.412 Rp.504.281.314
41 Rp.6.784.675 Rp.1.636.803 Rp.5.147.872 Rp.502.644.511
42 Rp.6.784.675 Rp.1.653.512 Rp.5.131.163 Rp.500.990.999
43 Rp.6.784.675 Rp.1.670.392 Rp.5.114.283 Rp.499.320.607
44 Rp.6.784.675 Rp.1.687.444 Rp.5.097.231 Rp.497.633.163
45 Rp.6.784.675 Rp.1.704.670 Rp.5.080.005 Rp.495.928.493
46 Rp.6.784.675 Rp.1.722.072 Rp.5.062.603 Rp.494.206.421
47 Rp.6.784.675 Rp.1.739.651 Rp.5.045.024 Rp.492.466.770
48 Rp.6.784.675 Rp.1.757.410 Rp.5.027.265 Rp.490.709.360
49 Rp.6.784.675 Rp.1.775.350 Rp.5.009.325 Rp.488.934.010
50 Rp.6.784.675 Rp.1.793.474 Rp.4.991.201 Rp.487.140.536
51 Rp.6.784.675 Rp.1.811.782 Rp.4.972.893 Rp.485.328.754
52 Rp.6.784.675 Rp.1.830.277 Rp.4.954.398 Rp.483.498.477
53 Rp.6.784.675 Rp.1.848.961 Rp.4.935.714 Rp.481.649.516
54 Rp.6.784.675 Rp.1.867.836 Rp.4.916.839 Rp.479.781.680
55 Rp.6.784.675 Rp.1.886.904 Rp.4.897.771 Rp.477.894.776
56 Rp.6.784.675 Rp.1.906.166 Rp.4.878.509 Rp.475.988.610
57 Rp.6.784.675 Rp.1.925.625 Rp.4.859.050 Rp.474.062.985
58 Rp.6.784.675 Rp.1.945.282 Rp.4.839.393 Rp.472.117.703
59 Rp.6.784.675 Rp.1.965.140 Rp.4.819.535 Rp.470.152.563
60 Rp.6.784.675 Rp.1.985.201 Rp.4.799.474 Rp.468.167.362
61 Rp.6.784.675 Rp.2.005.467 Rp.4.779.208 Rp.466.161.895
62 Rp.6.784.675 Rp.2.025.939 Rp.4.758.736 Rp.464.135.956
63 Rp.6.784.675 Rp.2.046.620 Rp.4.738.055 Rp.462.089.336
64 Rp.6.784.675 Rp.2.067.513 Rp.4.717.162 Rp.460.021.823
65 Rp.6.784.675 Rp.2.088.619 Rp.4.696.056 Rp.457.933.204
66 Rp.6.784.675 Rp.2.109.940 Rp.4.674.735 Rp.455.823.264
67 Rp.6.784.675 Rp.2.131.479 Rp.4.653.196 Rp.453.691.785
68 Rp.6.784.675 Rp.2.153.238 Rp.4.631.437 Rp.451.538.547
69 Rp.6.784.675 Rp.2.175.219 Rp.4.609.456 Rp.449.363.328
70 Rp.6.784.675 Rp.2.197.424 Rp.4.587.251 Rp.447.165.904
71 Rp.6.784.675 Rp.2.219.856 Rp.4.564.819 Rp.444.946.048
72 Rp.6.784.675 Rp.2.242.517 Rp.4.542.158 Rp.442.703.531
73 Rp.6.784.675 Rp.2.265.410 Rp.4.519.265 Rp.440.438.121
74 Rp.6.784.675 Rp.2.288.536 Rp.4.496.139 Rp.438.149.585
75 Rp.6.784.675 Rp.2.311.898 Rp.4.472.777 Rp.435.837.687
76 Rp.6.784.675 Rp.2.335.499 Rp.4.449.176 Rp.433.502.188
77 Rp.6.784.675 Rp.2.359.340 Rp.4.425.335 Rp.431.142.848
78 Rp.6.784.675 Rp.2.383.425 Rp.4.401.250 Rp.428.759.423
79 Rp.6.784.675 Rp.2.407.756 Rp.4.376.919 Rp.426.351.667
80 Rp.6.784.675 Rp.2.432.335 Rp.4.352.340 Rp.423.919.332
81 Rp.6.784.675 Rp.2.457.165 Rp.4.327.510 Rp.421.462.167
82 Rp.6.784.675 Rp.2.482.249 Rp.4.302.426 Rp.418.979.918
83 Rp.6.784.675 Rp.2.507.588 Rp.4.277.087 Rp.416.472.330
84 Rp.6.784.675 Rp.2.533.187 Rp.4.251.488 Rp.413.939.143
85 Rp.6.784.675 Rp.2.559.046 Rp.4.225.629 Rp.411.380.097
86 Rp.6.784.675 Rp.2.585.170 Rp.4.199.505 Rp.408.794.927
87 Rp.6.784.675 Rp.2.611.560 Rp.4.173.115 Rp.406.183.367
88 Rp.6.784.675 Rp.2.638.220 Rp.4.146.455 Rp.403.545.147
89 Rp.6.784.675 Rp.2.665.152 Rp.4.119.523 Rp.400.879.995
90 Rp.6.784.675 Rp.2.692.358 Rp.4.092.317 Rp.398.187.637
91 Rp.6.784.675 Rp.2.719.843 Rp.4.064.832 Rp.395.467.794
92 Rp.6.784.675 Rp.2.747.608 Rp.4.037.067 Rp.392.720.186
93 Rp.6.784.675 Rp.2.775.656 Rp.4.009.019 Rp.389.944.530
94 Rp.6.784.675 Rp.2.803.991 Rp.3.980.684 Rp.387.140.539
95 Rp.6.784.675 Rp.2.832.615 Rp.3.952.060 Rp.384.307.924
96 Rp.6.784.675 Rp.2.861.532 Rp.3.923.143 Rp.381.446.392
97 Rp.6.784.675 Rp.2.890.743 Rp.3.893.932 Rp.378.555.649
98 Rp.6.784.675 Rp.2.920.253 Rp.3.864.422 Rp.375.635.396
99 Rp.6.784.675 Rp.2.950.064 Rp.3.834.611 Rp.372.685.332
100 Rp.6.784.675 Rp.2.980.179 Rp.3.804.496 Rp.369.705.153
101 Rp.6.784.675 Rp.3.010.602 Rp.3.774.073 Rp.366.694.551
102 Rp.6.784.675 Rp.3.041.335 Rp.3.743.340 Rp.363.653.216
103 Rp.6.784.675 Rp.3.072.382 Rp.3.712.293 Rp.360.580.834
104 Rp.6.784.675 Rp.3.103.746 Rp.3.680.929 Rp.357.477.088
105 Rp.6.784.675 Rp.3.135.430 Rp.3.649.245 Rp.354.341.658
106 Rp.6.784.675 Rp.3.167.437 Rp.3.617.238 Rp.351.174.221
107 Rp.6.784.675 Rp.3.199.771 Rp.3.584.904 Rp.347.974.450
108 Rp.6.784.675 Rp.3.232.436 Rp.3.552.239 Rp.344.742.014
109 Rp.6.784.675 Rp.3.265.434 Rp.3.519.241 Rp.341.476.580
110 Rp.6.784.675 Rp.3.298.768 Rp.3.485.907 Rp.338.177.812
111 Rp.6.784.675 Rp.3.332.443 Rp.3.452.232 Rp.334.845.369
112 Rp.6.784.675 Rp.3.366.462 Rp.3.418.213 Rp.331.478.907
113 Rp.6.784.675 Rp.3.400.828 Rp.3.383.847 Rp.328.078.079
114 Rp.6.784.675 Rp.3.435.545 Rp.3.349.130 Rp.324.642.534
115 Rp.6.784.675 Rp.3.470.616 Rp.3.314.059 Rp.321.171.918
116 Rp.6.784.675 Rp.3.506.045 Rp.3.278.630 Rp.317.665.873
117 Rp.6.784.675 Rp.3.541.836 Rp.3.242.839 Rp.314.124.037
118 Rp.6.784.675 Rp.3.577.992 Rp.3.206.683 Rp.310.546.045
119 Rp.6.784.675 Rp.3.614.517 Rp.3.170.158 Rp.306.931.528
120 Rp.6.784.675 Rp.3.651.416 Rp.3.133.259 Rp.303.280.112
121 Rp.6.784.675 Rp.3.688.691 Rp.3.095.984 Rp.299.591.421
122 Rp.6.784.675 Rp.3.726.346 Rp.3.058.329 Rp.295.865.075
123 Rp.6.784.675 Rp.3.764.386 Rp.3.020.289 Rp.292.100.689
124 Rp.6.784.675 Rp.3.802.814 Rp.2.981.861 Rp.288.297.875
125 Rp.6.784.675 Rp.3.841.634 Rp.2.943.041 Rp.284.456.241
126 Rp.6.784.675 Rp.3.880.851 Rp.2.903.824 Rp.280.575.390
127 Rp.6.784.675 Rp.3.920.468 Rp.2.864.207 Rp.276.654.922
128 Rp.6.784.675 Rp.3.960.489 Rp.2.824.186 Rp.272.694.433
129 Rp.6.784.675 Rp.4.000.919 Rp.2.783.756 Rp.268.693.514
130 Rp.6.784.675 Rp.4.041.762 Rp.2.742.913 Rp.264.651.752
131 Rp.6.784.675 Rp.4.083.022 Rp.2.701.653 Rp.260.568.730
132 Rp.6.784.675 Rp.4.124.703 Rp.2.659.972 Rp.256.444.027
133 Rp.6.784.675 Rp.4.166.809 Rp.2.617.866 Rp.252.277.218
134 Rp.6.784.675 Rp.4.209.345 Rp.2.575.330 Rp.248.067.873
135 Rp.6.784.675 Rp.4.252.315 Rp.2.532.360 Rp.243.815.558
136 Rp.6.784.675 Rp.4.295.725 Rp.2.488.950 Rp.239.519.833
137 Rp.6.784.675 Rp.4.339.577 Rp.2.445.098 Rp.235.180.256
138 Rp.6.784.675 Rp.4.383.877 Rp.2.400.798 Rp.230.796.379
139 Rp.6.784.675 Rp.4.428.629 Rp.2.356.046 Rp.226.367.750
140 Rp.6.784.675 Rp.4.473.838 Rp.2.310.837 Rp.221.893.912
141 Rp.6.784.675 Rp.4.519.508 Rp.2.265.167 Rp.217.374.404
142 Rp.6.784.675 Rp.4.565.645 Rp.2.219.030 Rp.212.808.759
143 Rp.6.784.675 Rp.4.612.252 Rp.2.172.423 Rp.208.196.507
144 Rp.6.784.675 Rp.4.659.336 Rp.2.125.339 Rp.203.537.171
145 Rp.6.784.675 Rp.4.706.900 Rp.2.077.775 Rp.198.830.271
146 Rp.6.784.675 Rp.4.754.949 Rp.2.029.726 Rp.194.075.322
147 Rp.6.784.675 Rp.4.803.489 Rp.1.981.186 Rp.189.271.833
148 Rp.6.784.675 Rp.4.852.525 Rp.1.932.150 Rp.184.419.308
149 Rp.6.784.675 Rp.4.902.061 Rp.1.882.614 Rp.179.517.247
150 Rp.6.784.675 Rp.4.952.103 Rp.1.832.572 Rp.174.565.144
151 Rp.6.784.675 Rp.5.002.656 Rp.1.782.019 Rp.169.562.488
152 Rp.6.784.675 Rp.5.053.725 Rp.1.730.950 Rp.164.508.763
153 Rp.6.784.675 Rp.5.105.315 Rp.1.679.360 Rp.159.403.448
154 Rp.6.784.675 Rp.5.157.431 Rp.1.627.244 Rp.154.246.017
155 Rp.6.784.675 Rp.5.210.080 Rp.1.574.595 Rp.149.035.937
156 Rp.6.784.675 Rp.5.263.266 Rp.1.521.409 Rp.143.772.671
157 Rp.6.784.675 Rp.5.316.996 Rp.1.467.679 Rp.138.455.675
158 Rp.6.784.675 Rp.5.371.273 Rp.1.413.402 Rp.133.084.402
159 Rp.6.784.675 Rp.5.426.105 Rp.1.358.570 Rp.127.658.297
160 Rp.6.784.675 Rp.5.481.497 Rp.1.303.178 Rp.122.176.800
161 Rp.6.784.675 Rp.5.537.453 Rp.1.247.222 Rp.116.639.347
162 Rp.6.784.675 Rp.5.593.982 Rp.1.190.693 Rp.111.045.365
163 Rp.6.784.675 Rp.5.651.087 Rp.1.133.588 Rp.105.394.278
164 Rp.6.784.675 Rp.5.708.775 Rp.1.075.900 Rp.99.685.503
165 Rp.6.784.675 Rp.5.767.052 Rp.1.017.623 Rp.93.918.451
166 Rp.6.784.675 Rp.5.825.924 Rp.958.751 Rp.88.092.527
167 Rp.6.784.675 Rp.5.885.397 Rp.899.278 Rp.82.207.130
168 Rp.6.784.675 Rp.5.945.477 Rp.839.198 Rp.76.261.653
169 Rp.6.784.675 Rp.6.006.171 Rp.778.504 Rp.70.255.482
170 Rp.6.784.675 Rp.6.067.484 Rp.717.191 Rp.64.187.998
171 Rp.6.784.675 Rp.6.129.423 Rp.655.252 Rp.58.058.575
172 Rp.6.784.675 Rp.6.191.994 Rp.592.681 Rp.51.866.581
173 Rp.6.784.675 Rp.6.255.204 Rp.529.471 Rp.45.611.377
174 Rp.6.784.675 Rp.6.319.059 Rp.465.616 Rp.39.292.318
175 Rp.6.784.675 Rp.6.383.566 Rp.401.109 Rp.32.908.752
176 Rp.6.784.675 Rp.6.448.731 Rp.335.944 Rp.26.460.021
177 Rp.6.784.675 Rp.6.514.562 Rp.270.113 Rp.19.945.459
178 Rp.6.784.675 Rp.6.581.065 Rp.203.610 Rp.13.364.394
179 Rp.6.784.675 Rp.6.648.247 Rp.136.428 Rp.6.716.147
180 Rp.6.784.675 Rp.6.716.147 Rp.68.561 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Jakarta Utara
    Rp420mily
    TANAH Dijual
    di Jakarta Utara
    Rp420mily
    • 35000
    Lihat Rincian
    Rp420mily
  • RUMAH Dijual
    di Jakarta Utara
    Rp13mily
    RUMAH Dijual
    di Jakarta Utara
    Rp13mily
    • 7
    • 4
    • 380
    • 294
    Lihat Rincian
    Rp13mily
  • RUKO Dijual
    di Jakarta Utara
    Rp2,45mily
    RUKO Dijual
    di Jakarta Utara
    Rp2,45mily
    • 2
    • 2
    • 89
    • 89
    Lihat Rincian
    Rp2,45mily
  • APARTEMEN Disewa
    di Jakarta Utara
    Rp10jt/bln
    APARTEMEN Disewa
    di Jakarta Utara
    Rp10jt/bln
    • 1
    • 1
    • 68
    Lihat Rincian
    Rp10jt/bln
  • APARTEMEN Disewa
    di Jakarta Utara
    Rp550rb/hari
    APARTEMEN Disewa
    di Jakarta Utara
    Rp550rb/hari
    • 2
    • 1
    • 45
    Lihat Rincian
    Rp550rb/hari
  • APARTEMEN Disewa
    di Jakarta Utara
    Rp2,7jt/bln
    APARTEMEN Disewa
    di Jakarta Utara
    Rp2,7jt/bln
    • 2
    • 1
    • 35
    Lihat Rincian
    Rp2,7jt/bln
  • APARTEMEN Disewa
    di Jakarta Utara
    Rp17jt/thn
    APARTEMEN Disewa
    di Jakarta Utara
    Rp17jt/thn
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp17jt/thn
  • KOMERSIAL Disewa
    di Jakarta Utara
    Rp220jt/thn
    KOMERSIAL Disewa
    di Jakarta Utara
    Rp220jt/thn
    • 378
    • 378
    Lihat Rincian
    Rp220jt/thn

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