Rumah Murah

Jl.niaga rimbo panjang jl.raya bangkinang Kampar Riau

Rp90jt
KPR: 751rb/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.90.000.000 Dana Tunai yang Harus Disiapkan Rp.27.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.72.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.751.842 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.856.410 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.78.389.507
Total Pembayaran
Rp.178.109.507 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.72.000.000
1 Rp.751.842 Rp.181.842 Rp.570.000 Rp.71.818.158
2 Rp.751.842 Rp.183.282 Rp.568.560 Rp.71.634.876
3 Rp.751.842 Rp.184.733 Rp.567.109 Rp.71.450.143
4 Rp.751.842 Rp.186.195 Rp.565.647 Rp.71.263.948
5 Rp.751.842 Rp.187.669 Rp.564.173 Rp.71.076.279
6 Rp.751.842 Rp.189.155 Rp.562.687 Rp.70.887.124
7 Rp.751.842 Rp.190.652 Rp.561.190 Rp.70.696.472
8 Rp.751.842 Rp.192.162 Rp.559.680 Rp.70.504.310
9 Rp.751.842 Rp.193.683 Rp.558.159 Rp.70.310.627
10 Rp.751.842 Rp.195.216 Rp.556.626 Rp.70.115.411
11 Rp.751.842 Rp.196.762 Rp.555.080 Rp.69.918.649
12 Rp.751.842 Rp.198.319 Rp.553.523 Rp.69.720.330
13 Rp.751.842 Rp.199.889 Rp.551.953 Rp.69.520.441
14 Rp.751.842 Rp.201.472 Rp.550.370 Rp.69.318.969
15 Rp.751.842 Rp.203.067 Rp.548.775 Rp.69.115.902
16 Rp.751.842 Rp.204.674 Rp.547.168 Rp.68.911.228
17 Rp.751.842 Rp.206.295 Rp.545.547 Rp.68.704.933
18 Rp.751.842 Rp.207.928 Rp.543.914 Rp.68.497.005
19 Rp.751.842 Rp.209.574 Rp.542.268 Rp.68.287.431
20 Rp.751.842 Rp.211.233 Rp.540.609 Rp.68.076.198
21 Rp.751.842 Rp.212.905 Rp.538.937 Rp.67.863.293
22 Rp.751.842 Rp.214.591 Rp.537.251 Rp.67.648.702
23 Rp.751.842 Rp.216.290 Rp.535.552 Rp.67.432.412
24 Rp.751.842 Rp.218.002 Rp.533.840 Rp.67.214.410
25 Rp.751.842 Rp.219.728 Rp.532.114 Rp.66.994.682
26 Rp.751.842 Rp.221.467 Rp.530.375 Rp.66.773.215
27 Rp.751.842 Rp.223.221 Rp.528.621 Rp.66.549.994
28 Rp.751.842 Rp.224.988 Rp.526.854 Rp.66.325.006
29 Rp.751.842 Rp.226.769 Rp.525.073 Rp.66.098.237
30 Rp.751.842 Rp.228.564 Rp.523.278 Rp.65.869.673
31 Rp.751.842 Rp.230.374 Rp.521.468 Rp.65.639.299
32 Rp.751.842 Rp.232.198 Rp.519.644 Rp.65.407.101
33 Rp.751.842 Rp.234.036 Rp.517.806 Rp.65.173.065
34 Rp.751.842 Rp.235.889 Rp.515.953 Rp.64.937.176
35 Rp.751.842 Rp.237.756 Rp.514.086 Rp.64.699.420
36 Rp.751.842 Rp.239.638 Rp.512.204 Rp.64.459.782
37 Rp.856.410 Rp.198.383 Rp.658.027 Rp.64.261.399
38 Rp.856.410 Rp.200.408 Rp.656.002 Rp.64.060.991
39 Rp.856.410 Rp.202.454 Rp.653.956 Rp.63.858.537
40 Rp.856.410 Rp.204.521 Rp.651.889 Rp.63.654.016
41 Rp.856.410 Rp.206.609 Rp.649.801 Rp.63.447.407
42 Rp.856.410 Rp.208.718 Rp.647.692 Rp.63.238.689
43 Rp.856.410 Rp.210.848 Rp.645.562 Rp.63.027.841
44 Rp.856.410 Rp.213.001 Rp.643.409 Rp.62.814.840
45 Rp.856.410 Rp.215.175 Rp.641.235 Rp.62.599.665
46 Rp.856.410 Rp.217.372 Rp.639.038 Rp.62.382.293
47 Rp.856.410 Rp.219.591 Rp.636.819 Rp.62.162.702
48 Rp.856.410 Rp.221.832 Rp.634.578 Rp.61.940.870
49 Rp.856.410 Rp.224.097 Rp.632.313 Rp.61.716.773
50 Rp.856.410 Rp.226.385 Rp.630.025 Rp.61.490.388
51 Rp.856.410 Rp.228.696 Rp.627.714 Rp.61.261.692
52 Rp.856.410 Rp.231.030 Rp.625.380 Rp.61.030.662
53 Rp.856.410 Rp.233.389 Rp.623.021 Rp.60.797.273
54 Rp.856.410 Rp.235.771 Rp.620.639 Rp.60.561.502
55 Rp.856.410 Rp.238.178 Rp.618.232 Rp.60.323.324
56 Rp.856.410 Rp.240.609 Rp.615.801 Rp.60.082.715
57 Rp.856.410 Rp.243.066 Rp.613.344 Rp.59.839.649
58 Rp.856.410 Rp.245.547 Rp.610.863 Rp.59.594.102
59 Rp.856.410 Rp.248.054 Rp.608.356 Rp.59.346.048
60 Rp.856.410 Rp.250.586 Rp.605.824 Rp.59.095.462
61 Rp.856.410 Rp.253.144 Rp.603.266 Rp.58.842.318
62 Rp.856.410 Rp.255.728 Rp.600.682 Rp.58.586.590
63 Rp.856.410 Rp.258.339 Rp.598.071 Rp.58.328.251
64 Rp.856.410 Rp.260.976 Rp.595.434 Rp.58.067.275
65 Rp.856.410 Rp.263.640 Rp.592.770 Rp.57.803.635
66 Rp.856.410 Rp.266.331 Rp.590.079 Rp.57.537.304
67 Rp.856.410 Rp.269.050 Rp.587.360 Rp.57.268.254
68 Rp.856.410 Rp.271.797 Rp.584.613 Rp.56.996.457
69 Rp.856.410 Rp.274.571 Rp.581.839 Rp.56.721.886
70 Rp.856.410 Rp.277.374 Rp.579.036 Rp.56.444.512
71 Rp.856.410 Rp.280.206 Rp.576.204 Rp.56.164.306
72 Rp.856.410 Rp.283.066 Rp.573.344 Rp.55.881.240
73 Rp.856.410 Rp.285.956 Rp.570.454 Rp.55.595.284
74 Rp.856.410 Rp.288.875 Rp.567.535 Rp.55.306.409
75 Rp.856.410 Rp.291.824 Rp.564.586 Rp.55.014.585
76 Rp.856.410 Rp.294.803 Rp.561.607 Rp.54.719.782
77 Rp.856.410 Rp.297.812 Rp.558.598 Rp.54.421.970
78 Rp.856.410 Rp.300.852 Rp.555.558 Rp.54.121.118
79 Rp.856.410 Rp.303.924 Rp.552.486 Rp.53.817.194
80 Rp.856.410 Rp.307.026 Rp.549.384 Rp.53.510.168
81 Rp.856.410 Rp.310.160 Rp.546.250 Rp.53.200.008
82 Rp.856.410 Rp.313.327 Rp.543.083 Rp.52.886.681
83 Rp.856.410 Rp.316.525 Rp.539.885 Rp.52.570.156
84 Rp.856.410 Rp.319.756 Rp.536.654 Rp.52.250.400
85 Rp.856.410 Rp.323.020 Rp.533.390 Rp.51.927.380
86 Rp.856.410 Rp.326.318 Rp.530.092 Rp.51.601.062
87 Rp.856.410 Rp.329.649 Rp.526.761 Rp.51.271.413
88 Rp.856.410 Rp.333.014 Rp.523.396 Rp.50.938.399
89 Rp.856.410 Rp.336.414 Rp.519.996 Rp.50.601.985
90 Rp.856.410 Rp.339.848 Rp.516.562 Rp.50.262.137
91 Rp.856.410 Rp.343.317 Rp.513.093 Rp.49.918.820
92 Rp.856.410 Rp.346.822 Rp.509.588 Rp.49.571.998
93 Rp.856.410 Rp.350.363 Rp.506.047 Rp.49.221.635
94 Rp.856.410 Rp.353.939 Rp.502.471 Rp.48.867.696
95 Rp.856.410 Rp.357.552 Rp.498.858 Rp.48.510.144
96 Rp.856.410 Rp.361.202 Rp.495.208 Rp.48.148.942
97 Rp.856.410 Rp.364.890 Rp.491.520 Rp.47.784.052
98 Rp.856.410 Rp.368.614 Rp.487.796 Rp.47.415.438
99 Rp.856.410 Rp.372.377 Rp.484.033 Rp.47.043.061
100 Rp.856.410 Rp.376.179 Rp.480.231 Rp.46.666.882
101 Rp.856.410 Rp.380.019 Rp.476.391 Rp.46.286.863
102 Rp.856.410 Rp.383.898 Rp.472.512 Rp.45.902.965
103 Rp.856.410 Rp.387.817 Rp.468.593 Rp.45.515.148
104 Rp.856.410 Rp.391.776 Rp.464.634 Rp.45.123.372
105 Rp.856.410 Rp.395.776 Rp.460.634 Rp.44.727.596
106 Rp.856.410 Rp.399.816 Rp.456.594 Rp.44.327.780
107 Rp.856.410 Rp.403.897 Rp.452.513 Rp.43.923.883
108 Rp.856.410 Rp.408.020 Rp.448.390 Rp.43.515.863
109 Rp.856.410 Rp.412.186 Rp.444.224 Rp.43.103.677
110 Rp.856.410 Rp.416.393 Rp.440.017 Rp.42.687.284
111 Rp.856.410 Rp.420.644 Rp.435.766 Rp.42.266.640
112 Rp.856.410 Rp.424.938 Rp.431.472 Rp.41.841.702
113 Rp.856.410 Rp.429.276 Rp.427.134 Rp.41.412.426
114 Rp.856.410 Rp.433.658 Rp.422.752 Rp.40.978.768
115 Rp.856.410 Rp.438.085 Rp.418.325 Rp.40.540.683
116 Rp.856.410 Rp.442.557 Rp.413.853 Rp.40.098.126
117 Rp.856.410 Rp.447.075 Rp.409.335 Rp.39.651.051
118 Rp.856.410 Rp.451.639 Rp.404.771 Rp.39.199.412
119 Rp.856.410 Rp.456.249 Rp.400.161 Rp.38.743.163
120 Rp.856.410 Rp.460.907 Rp.395.503 Rp.38.282.256
121 Rp.856.410 Rp.465.612 Rp.390.798 Rp.37.816.644
122 Rp.856.410 Rp.470.365 Rp.386.045 Rp.37.346.279
123 Rp.856.410 Rp.475.167 Rp.381.243 Rp.36.871.112
124 Rp.856.410 Rp.480.017 Rp.376.393 Rp.36.391.095
125 Rp.856.410 Rp.484.918 Rp.371.492 Rp.35.906.177
126 Rp.856.410 Rp.489.868 Rp.366.542 Rp.35.416.309
127 Rp.856.410 Rp.494.869 Rp.361.541 Rp.34.921.440
128 Rp.856.410 Rp.499.920 Rp.356.490 Rp.34.421.520
129 Rp.856.410 Rp.505.024 Rp.351.386 Rp.33.916.496
130 Rp.856.410 Rp.510.179 Rp.346.231 Rp.33.406.317
131 Rp.856.410 Rp.515.387 Rp.341.023 Rp.32.890.930
132 Rp.856.410 Rp.520.648 Rp.335.762 Rp.32.370.282
133 Rp.856.410 Rp.525.963 Rp.330.447 Rp.31.844.319
134 Rp.856.410 Rp.531.333 Rp.325.077 Rp.31.312.986
135 Rp.856.410 Rp.536.757 Rp.319.653 Rp.30.776.229
136 Rp.856.410 Rp.542.236 Rp.314.174 Rp.30.233.993
137 Rp.856.410 Rp.547.771 Rp.308.639 Rp.29.686.222
138 Rp.856.410 Rp.553.363 Rp.303.047 Rp.29.132.859
139 Rp.856.410 Rp.559.012 Rp.297.398 Rp.28.573.847
140 Rp.856.410 Rp.564.719 Rp.291.691 Rp.28.009.128
141 Rp.856.410 Rp.570.483 Rp.285.927 Rp.27.438.645
142 Rp.856.410 Rp.576.307 Rp.280.103 Rp.26.862.338
143 Rp.856.410 Rp.582.190 Rp.274.220 Rp.26.280.148
144 Rp.856.410 Rp.588.133 Rp.268.277 Rp.25.692.015
145 Rp.856.410 Rp.594.137 Rp.262.273 Rp.25.097.878
146 Rp.856.410 Rp.600.202 Rp.256.208 Rp.24.497.676
147 Rp.856.410 Rp.606.330 Rp.250.080 Rp.23.891.346
148 Rp.856.410 Rp.612.519 Rp.243.891 Rp.23.278.827
149 Rp.856.410 Rp.618.772 Rp.237.638 Rp.22.660.055
150 Rp.856.410 Rp.625.089 Rp.231.321 Rp.22.034.966
151 Rp.856.410 Rp.631.470 Rp.224.940 Rp.21.403.496
152 Rp.856.410 Rp.637.916 Rp.218.494 Rp.20.765.580
153 Rp.856.410 Rp.644.428 Rp.211.982 Rp.20.121.152
154 Rp.856.410 Rp.651.007 Rp.205.403 Rp.19.470.145
155 Rp.856.410 Rp.657.652 Rp.198.758 Rp.18.812.493
156 Rp.856.410 Rp.664.366 Rp.192.044 Rp.18.148.127
157 Rp.856.410 Rp.671.148 Rp.185.262 Rp.17.476.979
158 Rp.856.410 Rp.677.999 Rp.178.411 Rp.16.798.980
159 Rp.856.410 Rp.684.920 Rp.171.490 Rp.16.114.060
160 Rp.856.410 Rp.691.912 Rp.164.498 Rp.15.422.148
161 Rp.856.410 Rp.698.976 Rp.157.434 Rp.14.723.172
162 Rp.856.410 Rp.706.111 Rp.150.299 Rp.14.017.061
163 Rp.856.410 Rp.713.319 Rp.143.091 Rp.13.303.742
164 Rp.856.410 Rp.720.601 Rp.135.809 Rp.12.583.141
165 Rp.856.410 Rp.727.957 Rp.128.453 Rp.11.855.184
166 Rp.856.410 Rp.735.388 Rp.121.022 Rp.11.119.796
167 Rp.856.410 Rp.742.895 Rp.113.515 Rp.10.376.901
168 Rp.856.410 Rp.750.479 Rp.105.931 Rp.9.626.422
169 Rp.856.410 Rp.758.140 Rp.98.270 Rp.8.868.282
170 Rp.856.410 Rp.765.880 Rp.90.530 Rp.8.102.402
171 Rp.856.410 Rp.773.698 Rp.82.712 Rp.7.328.704
172 Rp.856.410 Rp.781.596 Rp.74.814 Rp.6.547.108
173 Rp.856.410 Rp.789.575 Rp.66.835 Rp.5.757.533
174 Rp.856.410 Rp.797.635 Rp.58.775 Rp.4.959.898
175 Rp.856.410 Rp.805.778 Rp.50.632 Rp.4.154.120
176 Rp.856.410 Rp.814.003 Rp.42.407 Rp.3.340.117
177 Rp.856.410 Rp.822.313 Rp.34.097 Rp.2.517.804
178 Rp.856.410 Rp.830.707 Rp.25.703 Rp.1.687.097
179 Rp.856.410 Rp.839.188 Rp.17.222 Rp.847.909
180 Rp.856.410 Rp.847.909 Rp.8.656 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Pekanbaru
    Rp885jt
    TANAH Dijual
    di Pekanbaru
    Rp885jt
    • 1475
    Lihat Rincian
    Rp885jt
  • RUMAH Dijual
    di Pekanbaru
    Rp1,35mily
    RUMAH Dijual
    di Pekanbaru
    Rp1,35mily
    • 4
    • 3
    • 379
    • 200
    Lihat Rincian
    Rp1,35mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 4
    • 4
    • 658
    • 550
    Lihat Rincian
    Rp19mily
  • RUMAH Dijual
    di Pekanbaru
    Rp850jt
    RUMAH Dijual
    di Pekanbaru
    Rp850jt
    • 4
    • 3
    • 600
    • 150
    Lihat Rincian
    Rp850jt
  • KOMERSIAL Dijual
    di Batam
    Rp2,1mily
    KOMERSIAL Dijual
    di Batam
    Rp2,1mily
    • 1
    • 1
    • 490
    • 432
    Lihat Rincian
    Rp2,1mily
  • RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    • 6
    • 7
    • 943
    • 482
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    • 5
    • 2
    • 450
    • 312
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Batam
    Rp370jt
    RUMAH Dijual
    di Batam
    Rp370jt
    • 2
    • 1
    • 86
    • 43
    Lihat Rincian
    Rp370jt

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