Perumahan Sunrise Garden

Rumah di Sunrise Garden

Sunrise Garden Jl. Surya Mutiara 1 Kedoya Utara Jakarta Barat Jakarta

Rp3,75mily
Bisa Nego
KPR: 31,3jt/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.3.750.000.000 Dana Tunai yang Harus Disiapkan Rp.1.125.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.31.326.740 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.35.683.776 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.266.226.544
Total Pembayaran
Rp.7.421.226.544 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.3.000.000.000
1 Rp.31.326.740 Rp.7.576.740 Rp.23.750.000 Rp.2.992.423.260
2 Rp.31.326.740 Rp.7.636.723 Rp.23.690.017 Rp.2.984.786.537
3 Rp.31.326.740 Rp.7.697.180 Rp.23.629.560 Rp.2.977.089.357
4 Rp.31.326.740 Rp.7.758.116 Rp.23.568.624 Rp.2.969.331.241
5 Rp.31.326.740 Rp.7.819.534 Rp.23.507.206 Rp.2.961.511.707
6 Rp.31.326.740 Rp.7.881.439 Rp.23.445.301 Rp.2.953.630.268
7 Rp.31.326.740 Rp.7.943.834 Rp.23.382.906 Rp.2.945.686.434
8 Rp.31.326.740 Rp.8.006.722 Rp.23.320.018 Rp.2.937.679.712
9 Rp.31.326.740 Rp.8.070.109 Rp.23.256.631 Rp.2.929.609.603
10 Rp.31.326.740 Rp.8.133.997 Rp.23.192.743 Rp.2.921.475.606
11 Rp.31.326.740 Rp.8.198.391 Rp.23.128.349 Rp.2.913.277.215
12 Rp.31.326.740 Rp.8.263.295 Rp.23.063.445 Rp.2.905.013.920
13 Rp.31.326.740 Rp.8.328.713 Rp.22.998.027 Rp.2.896.685.207
14 Rp.31.326.740 Rp.8.394.649 Rp.22.932.091 Rp.2.888.290.558
15 Rp.31.326.740 Rp.8.461.106 Rp.22.865.634 Rp.2.879.829.452
16 Rp.31.326.740 Rp.8.528.090 Rp.22.798.650 Rp.2.871.301.362
17 Rp.31.326.740 Rp.8.595.604 Rp.22.731.136 Rp.2.862.705.758
18 Rp.31.326.740 Rp.8.663.653 Rp.22.663.087 Rp.2.854.042.105
19 Rp.31.326.740 Rp.8.732.240 Rp.22.594.500 Rp.2.845.309.865
20 Rp.31.326.740 Rp.8.801.370 Rp.22.525.370 Rp.2.836.508.495
21 Rp.31.326.740 Rp.8.871.048 Rp.22.455.692 Rp.2.827.637.447
22 Rp.31.326.740 Rp.8.941.277 Rp.22.385.463 Rp.2.818.696.170
23 Rp.31.326.740 Rp.9.012.062 Rp.22.314.678 Rp.2.809.684.108
24 Rp.31.326.740 Rp.9.083.407 Rp.22.243.333 Rp.2.800.600.701
25 Rp.31.326.740 Rp.9.155.318 Rp.22.171.422 Rp.2.791.445.383
26 Rp.31.326.740 Rp.9.227.797 Rp.22.098.943 Rp.2.782.217.586
27 Rp.31.326.740 Rp.9.300.851 Rp.22.025.889 Rp.2.772.916.735
28 Rp.31.326.740 Rp.9.374.483 Rp.21.952.257 Rp.2.763.542.252
29 Rp.31.326.740 Rp.9.448.697 Rp.21.878.043 Rp.2.754.093.555
30 Rp.31.326.740 Rp.9.523.499 Rp.21.803.241 Rp.2.744.570.056
31 Rp.31.326.740 Rp.9.598.894 Rp.21.727.846 Rp.2.734.971.162
32 Rp.31.326.740 Rp.9.674.885 Rp.21.651.855 Rp.2.725.296.277
33 Rp.31.326.740 Rp.9.751.478 Rp.21.575.262 Rp.2.715.544.799
34 Rp.31.326.740 Rp.9.828.677 Rp.21.498.063 Rp.2.705.716.122
35 Rp.31.326.740 Rp.9.906.487 Rp.21.420.253 Rp.2.695.809.635
36 Rp.31.326.740 Rp.9.984.914 Rp.21.341.826 Rp.2.685.824.721
37 Rp.35.683.776 Rp.8.265.982 Rp.27.417.794 Rp.2.677.558.739
38 Rp.35.683.776 Rp.8.350.364 Rp.27.333.412 Rp.2.669.208.375
39 Rp.35.683.776 Rp.8.435.607 Rp.27.248.169 Rp.2.660.772.768
40 Rp.35.683.776 Rp.8.521.721 Rp.27.162.055 Rp.2.652.251.047
41 Rp.35.683.776 Rp.8.608.713 Rp.27.075.063 Rp.2.643.642.334
42 Rp.35.683.776 Rp.8.696.594 Rp.26.987.182 Rp.2.634.945.740
43 Rp.35.683.776 Rp.8.785.372 Rp.26.898.404 Rp.2.626.160.368
44 Rp.35.683.776 Rp.8.875.056 Rp.26.808.720 Rp.2.617.285.312
45 Rp.35.683.776 Rp.8.965.655 Rp.26.718.121 Rp.2.608.319.657
46 Rp.35.683.776 Rp.9.057.180 Rp.26.626.596 Rp.2.599.262.477
47 Rp.35.683.776 Rp.9.149.638 Rp.26.534.138 Rp.2.590.112.839
48 Rp.35.683.776 Rp.9.243.041 Rp.26.440.735 Rp.2.580.869.798
49 Rp.35.683.776 Rp.9.337.397 Rp.26.346.379 Rp.2.571.532.401
50 Rp.35.683.776 Rp.9.432.716 Rp.26.251.060 Rp.2.562.099.685
51 Rp.35.683.776 Rp.9.529.008 Rp.26.154.768 Rp.2.552.570.677
52 Rp.35.683.776 Rp.9.626.284 Rp.26.057.492 Rp.2.542.944.393
53 Rp.35.683.776 Rp.9.724.552 Rp.25.959.224 Rp.2.533.219.841
54 Rp.35.683.776 Rp.9.823.823 Rp.25.859.953 Rp.2.523.396.018
55 Rp.35.683.776 Rp.9.924.108 Rp.25.759.668 Rp.2.513.471.910
56 Rp.35.683.776 Rp.10.025.417 Rp.25.658.359 Rp.2.503.446.493
57 Rp.35.683.776 Rp.10.127.760 Rp.25.556.016 Rp.2.493.318.733
58 Rp.35.683.776 Rp.10.231.147 Rp.25.452.629 Rp.2.483.087.586
59 Rp.35.683.776 Rp.10.335.590 Rp.25.348.186 Rp.2.472.751.996
60 Rp.35.683.776 Rp.10.441.099 Rp.25.242.677 Rp.2.462.310.897
61 Rp.35.683.776 Rp.10.547.686 Rp.25.136.090 Rp.2.451.763.211
62 Rp.35.683.776 Rp.10.655.360 Rp.25.028.416 Rp.2.441.107.851
63 Rp.35.683.776 Rp.10.764.133 Rp.24.919.643 Rp.2.430.343.718
64 Rp.35.683.776 Rp.10.874.017 Rp.24.809.759 Rp.2.419.469.701
65 Rp.35.683.776 Rp.10.985.023 Rp.24.698.753 Rp.2.408.484.678
66 Rp.35.683.776 Rp.11.097.162 Rp.24.586.614 Rp.2.397.387.516
67 Rp.35.683.776 Rp.11.210.445 Rp.24.473.331 Rp.2.386.177.071
68 Rp.35.683.776 Rp.11.324.885 Rp.24.358.891 Rp.2.374.852.186
69 Rp.35.683.776 Rp.11.440.493 Rp.24.243.283 Rp.2.363.411.693
70 Rp.35.683.776 Rp.11.557.282 Rp.24.126.494 Rp.2.351.854.411
71 Rp.35.683.776 Rp.11.675.262 Rp.24.008.514 Rp.2.340.179.149
72 Rp.35.683.776 Rp.11.794.447 Rp.23.889.329 Rp.2.328.384.702
73 Rp.35.683.776 Rp.11.914.849 Rp.23.768.927 Rp.2.316.469.853
74 Rp.35.683.776 Rp.12.036.480 Rp.23.647.296 Rp.2.304.433.373
75 Rp.35.683.776 Rp.12.159.352 Rp.23.524.424 Rp.2.292.274.021
76 Rp.35.683.776 Rp.12.283.479 Rp.23.400.297 Rp.2.279.990.542
77 Rp.35.683.776 Rp.12.408.873 Rp.23.274.903 Rp.2.267.581.669
78 Rp.35.683.776 Rp.12.535.546 Rp.23.148.230 Rp.2.255.046.123
79 Rp.35.683.776 Rp.12.663.513 Rp.23.020.263 Rp.2.242.382.610
80 Rp.35.683.776 Rp.12.792.787 Rp.22.890.989 Rp.2.229.589.823
81 Rp.35.683.776 Rp.12.923.380 Rp.22.760.396 Rp.2.216.666.443
82 Rp.35.683.776 Rp.13.055.306 Rp.22.628.470 Rp.2.203.611.137
83 Rp.35.683.776 Rp.13.188.579 Rp.22.495.197 Rp.2.190.422.558
84 Rp.35.683.776 Rp.13.323.212 Rp.22.360.564 Rp.2.177.099.346
85 Rp.35.683.776 Rp.13.459.220 Rp.22.224.556 Rp.2.163.640.126
86 Rp.35.683.776 Rp.13.596.616 Rp.22.087.160 Rp.2.150.043.510
87 Rp.35.683.776 Rp.13.735.415 Rp.21.948.361 Rp.2.136.308.095
88 Rp.35.683.776 Rp.13.875.631 Rp.21.808.145 Rp.2.122.432.464
89 Rp.35.683.776 Rp.14.017.278 Rp.21.666.498 Rp.2.108.415.186
90 Rp.35.683.776 Rp.14.160.371 Rp.21.523.405 Rp.2.094.254.815
91 Rp.35.683.776 Rp.14.304.925 Rp.21.378.851 Rp.2.079.949.890
92 Rp.35.683.776 Rp.14.450.954 Rp.21.232.822 Rp.2.065.498.936
93 Rp.35.683.776 Rp.14.598.474 Rp.21.085.302 Rp.2.050.900.462
94 Rp.35.683.776 Rp.14.747.500 Rp.20.936.276 Rp.2.036.152.962
95 Rp.35.683.776 Rp.14.898.048 Rp.20.785.728 Rp.2.021.254.914
96 Rp.35.683.776 Rp.15.050.132 Rp.20.633.644 Rp.2.006.204.782
97 Rp.35.683.776 Rp.15.203.769 Rp.20.480.007 Rp.1.991.001.013
98 Rp.35.683.776 Rp.15.358.974 Rp.20.324.802 Rp.1.975.642.039
99 Rp.35.683.776 Rp.15.515.764 Rp.20.168.012 Rp.1.960.126.275
100 Rp.35.683.776 Rp.15.674.154 Rp.20.009.622 Rp.1.944.452.121
101 Rp.35.683.776 Rp.15.834.161 Rp.19.849.615 Rp.1.928.617.960
102 Rp.35.683.776 Rp.15.995.801 Rp.19.687.975 Rp.1.912.622.159
103 Rp.35.683.776 Rp.16.159.091 Rp.19.524.685 Rp.1.896.463.068
104 Rp.35.683.776 Rp.16.324.049 Rp.19.359.727 Rp.1.880.139.019
105 Rp.35.683.776 Rp.16.490.690 Rp.19.193.086 Rp.1.863.648.329
106 Rp.35.683.776 Rp.16.659.033 Rp.19.024.743 Rp.1.846.989.296
107 Rp.35.683.776 Rp.16.829.094 Rp.18.854.682 Rp.1.830.160.202
108 Rp.35.683.776 Rp.17.000.891 Rp.18.682.885 Rp.1.813.159.311
109 Rp.35.683.776 Rp.17.174.441 Rp.18.509.335 Rp.1.795.984.870
110 Rp.35.683.776 Rp.17.349.764 Rp.18.334.012 Rp.1.778.635.106
111 Rp.35.683.776 Rp.17.526.876 Rp.18.156.900 Rp.1.761.108.230
112 Rp.35.683.776 Rp.17.705.796 Rp.17.977.980 Rp.1.743.402.434
113 Rp.35.683.776 Rp.17.886.543 Rp.17.797.233 Rp.1.725.515.891
114 Rp.35.683.776 Rp.18.069.135 Rp.17.614.641 Rp.1.707.446.756
115 Rp.35.683.776 Rp.18.253.590 Rp.17.430.186 Rp.1.689.193.166
116 Rp.35.683.776 Rp.18.439.929 Rp.17.243.847 Rp.1.670.753.237
117 Rp.35.683.776 Rp.18.628.170 Rp.17.055.606 Rp.1.652.125.067
118 Rp.35.683.776 Rp.18.818.333 Rp.16.865.443 Rp.1.633.306.734
119 Rp.35.683.776 Rp.19.010.436 Rp.16.673.340 Rp.1.614.296.298
120 Rp.35.683.776 Rp.19.204.501 Rp.16.479.275 Rp.1.595.091.797
121 Rp.35.683.776 Rp.19.400.547 Rp.16.283.229 Rp.1.575.691.250
122 Rp.35.683.776 Rp.19.598.594 Rp.16.085.182 Rp.1.556.092.656
123 Rp.35.683.776 Rp.19.798.663 Rp.15.885.113 Rp.1.536.293.993
124 Rp.35.683.776 Rp.20.000.775 Rp.15.683.001 Rp.1.516.293.218
125 Rp.35.683.776 Rp.20.204.949 Rp.15.478.827 Rp.1.496.088.269
126 Rp.35.683.776 Rp.20.411.208 Rp.15.272.568 Rp.1.475.677.061
127 Rp.35.683.776 Rp.20.619.573 Rp.15.064.203 Rp.1.455.057.488
128 Rp.35.683.776 Rp.20.830.064 Rp.14.853.712 Rp.1.434.227.424
129 Rp.35.683.776 Rp.21.042.704 Rp.14.641.072 Rp.1.413.184.720
130 Rp.35.683.776 Rp.21.257.515 Rp.14.426.261 Rp.1.391.927.205
131 Rp.35.683.776 Rp.21.474.519 Rp.14.209.257 Rp.1.370.452.686
132 Rp.35.683.776 Rp.21.693.738 Rp.13.990.038 Rp.1.348.758.948
133 Rp.35.683.776 Rp.21.915.195 Rp.13.768.581 Rp.1.326.843.753
134 Rp.35.683.776 Rp.22.138.913 Rp.13.544.863 Rp.1.304.704.840
135 Rp.35.683.776 Rp.22.364.914 Rp.13.318.862 Rp.1.282.339.926
136 Rp.35.683.776 Rp.22.593.223 Rp.13.090.553 Rp.1.259.746.703
137 Rp.35.683.776 Rp.22.823.862 Rp.12.859.914 Rp.1.236.922.841
138 Rp.35.683.776 Rp.23.056.855 Rp.12.626.921 Rp.1.213.865.986
139 Rp.35.683.776 Rp.23.292.227 Rp.12.391.549 Rp.1.190.573.759
140 Rp.35.683.776 Rp.23.530.002 Rp.12.153.774 Rp.1.167.043.757
141 Rp.35.683.776 Rp.23.770.204 Rp.11.913.572 Rp.1.143.273.553
142 Rp.35.683.776 Rp.24.012.858 Rp.11.670.918 Rp.1.119.260.695
143 Rp.35.683.776 Rp.24.257.990 Rp.11.425.786 Rp.1.095.002.705
144 Rp.35.683.776 Rp.24.505.623 Rp.11.178.153 Rp.1.070.497.082
145 Rp.35.683.776 Rp.24.755.785 Rp.10.927.991 Rp.1.045.741.297
146 Rp.35.683.776 Rp.25.008.500 Rp.10.675.276 Rp.1.020.732.797
147 Rp.35.683.776 Rp.25.263.795 Rp.10.419.981 Rp.995.469.002
148 Rp.35.683.776 Rp.25.521.697 Rp.10.162.079 Rp.969.947.305
149 Rp.35.683.776 Rp.25.782.231 Rp.9.901.545 Rp.944.165.074
150 Rp.35.683.776 Rp.26.045.424 Rp.9.638.352 Rp.918.119.650
151 Rp.35.683.776 Rp.26.311.305 Rp.9.372.471 Rp.891.808.345
152 Rp.35.683.776 Rp.26.579.899 Rp.9.103.877 Rp.865.228.446
153 Rp.35.683.776 Rp.26.851.236 Rp.8.832.540 Rp.838.377.210
154 Rp.35.683.776 Rp.27.125.342 Rp.8.558.434 Rp.811.251.868
155 Rp.35.683.776 Rp.27.402.247 Rp.8.281.529 Rp.783.849.621
156 Rp.35.683.776 Rp.27.681.978 Rp.8.001.798 Rp.756.167.643
157 Rp.35.683.776 Rp.27.964.565 Rp.7.719.211 Rp.728.203.078
158 Rp.35.683.776 Rp.28.250.036 Rp.7.433.740 Rp.699.953.042
159 Rp.35.683.776 Rp.28.538.422 Rp.7.145.354 Rp.671.414.620
160 Rp.35.683.776 Rp.28.829.752 Rp.6.854.024 Rp.642.584.868
161 Rp.35.683.776 Rp.29.124.055 Rp.6.559.721 Rp.613.460.813
162 Rp.35.683.776 Rp.29.421.364 Rp.6.262.412 Rp.584.039.449
163 Rp.35.683.776 Rp.29.721.707 Rp.5.962.069 Rp.554.317.742
164 Rp.35.683.776 Rp.30.025.116 Rp.5.658.660 Rp.524.292.626
165 Rp.35.683.776 Rp.30.331.622 Rp.5.352.154 Rp.493.961.004
166 Rp.35.683.776 Rp.30.641.257 Rp.5.042.519 Rp.463.319.747
167 Rp.35.683.776 Rp.30.954.054 Rp.4.729.722 Rp.432.365.693
168 Rp.35.683.776 Rp.31.270.043 Rp.4.413.733 Rp.401.095.650
169 Rp.35.683.776 Rp.31.589.258 Rp.4.094.518 Rp.369.506.392
170 Rp.35.683.776 Rp.31.911.732 Rp.3.772.044 Rp.337.594.660
171 Rp.35.683.776 Rp.32.237.497 Rp.3.446.279 Rp.305.357.163
172 Rp.35.683.776 Rp.32.566.588 Rp.3.117.188 Rp.272.790.575
173 Rp.35.683.776 Rp.32.899.039 Rp.2.784.737 Rp.239.891.536
174 Rp.35.683.776 Rp.33.234.883 Rp.2.448.893 Rp.206.656.653
175 Rp.35.683.776 Rp.33.574.156 Rp.2.109.620 Rp.173.082.497
176 Rp.35.683.776 Rp.33.916.892 Rp.1.766.884 Rp.139.165.605
177 Rp.35.683.776 Rp.34.263.127 Rp.1.420.649 Rp.104.902.478
178 Rp.35.683.776 Rp.34.612.897 Rp.1.070.879 Rp.70.289.581
179 Rp.35.683.776 Rp.34.966.237 Rp.717.539 Rp.35.323.344
180 Rp.35.683.776 Rp.35.323.344 Rp.360.592 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp95jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp95jt/thn
    • 2
    • 1
    • 52
    Lihat Rincian
    Rp95jt/thn
  • KOST Disewa
    di Jakarta Barat
    Rp1,2jt/bln
    KOST Disewa
    di Jakarta Barat
    Rp1,2jt/bln
    • 1
    • 9
    Lihat Rincian
    Rp1,2jt/bln
  • RUMAH Dijual
    di Jakarta Barat
    Rp3,2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp3,2mily
    • 4
    • 4
    • 120
    • 300
    Lihat Rincian
    Rp3,2mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp700jt
    APARTEMEN Dijual
    di Jakarta Barat
    Rp700jt
    • 2
    • 1
    • 55
    Lihat Rincian
    Rp700jt
  • RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    • 6
    • 6
    • 801
    • 500
    Lihat Rincian
    Rp10mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,4mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,4mily
    • 2
    • 1
    • 108
    • 110
    Lihat Rincian
    Rp1,4mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp8,9mily
    RUMAH Dijual
    di Jakarta Barat
    Rp8,9mily
    • 4
    • 4
    • 300
    • 500
    Lihat Rincian
    Rp8,9mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    • 8
    • 8
    • 6602
    • 2651
    Lihat Rincian
    Rp33mily

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