#1 rumah manis minimalis cluster tanah baru siap kpr harga bawah

tanah baru tanah baru, kukusan, ui depok, beji, depok, jagakarsa, ciganjur, srengseng sawah, lenteng agung Depok Jawa Barat

Rp565jt
KPR: 4,71jt/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.565.000.000 Dana Tunai yang Harus Disiapkan Rp.169.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.452.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.719.896 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.376.355 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.492.111.504
Total Pembayaran
Rp.1.118.131.504 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.452.000.000
1 Rp.4.719.896 Rp.1.141.563 Rp.3.578.333 Rp.450.858.437
2 Rp.4.719.896 Rp.1.150.600 Rp.3.569.296 Rp.449.707.837
3 Rp.4.719.896 Rp.1.159.709 Rp.3.560.187 Rp.448.548.128
4 Rp.4.719.896 Rp.1.168.890 Rp.3.551.006 Rp.447.379.238
5 Rp.4.719.896 Rp.1.178.144 Rp.3.541.752 Rp.446.201.094
6 Rp.4.719.896 Rp.1.187.471 Rp.3.532.425 Rp.445.013.623
7 Rp.4.719.896 Rp.1.196.871 Rp.3.523.025 Rp.443.816.752
8 Rp.4.719.896 Rp.1.206.347 Rp.3.513.549 Rp.442.610.405
9 Rp.4.719.896 Rp.1.215.897 Rp.3.503.999 Rp.441.394.508
10 Rp.4.719.896 Rp.1.225.523 Rp.3.494.373 Rp.440.168.985
11 Rp.4.719.896 Rp.1.235.225 Rp.3.484.671 Rp.438.933.760
12 Rp.4.719.896 Rp.1.245.004 Rp.3.474.892 Rp.437.688.756
13 Rp.4.719.896 Rp.1.254.860 Rp.3.465.036 Rp.436.433.896
14 Rp.4.719.896 Rp.1.264.794 Rp.3.455.102 Rp.435.169.102
15 Rp.4.719.896 Rp.1.274.807 Rp.3.445.089 Rp.433.894.295
16 Rp.4.719.896 Rp.1.284.899 Rp.3.434.997 Rp.432.609.396
17 Rp.4.719.896 Rp.1.295.072 Rp.3.424.824 Rp.431.314.324
18 Rp.4.719.896 Rp.1.305.324 Rp.3.414.572 Rp.430.009.000
19 Rp.4.719.896 Rp.1.315.658 Rp.3.404.238 Rp.428.693.342
20 Rp.4.719.896 Rp.1.326.074 Rp.3.393.822 Rp.427.367.268
21 Rp.4.719.896 Rp.1.336.572 Rp.3.383.324 Rp.426.030.696
22 Rp.4.719.896 Rp.1.347.153 Rp.3.372.743 Rp.424.683.543
23 Rp.4.719.896 Rp.1.357.818 Rp.3.362.078 Rp.423.325.725
24 Rp.4.719.896 Rp.1.368.567 Rp.3.351.329 Rp.421.957.158
25 Rp.4.719.896 Rp.1.379.402 Rp.3.340.494 Rp.420.577.756
26 Rp.4.719.896 Rp.1.390.322 Rp.3.329.574 Rp.419.187.434
27 Rp.4.719.896 Rp.1.401.329 Rp.3.318.567 Rp.417.786.105
28 Rp.4.719.896 Rp.1.412.423 Rp.3.307.473 Rp.416.373.682
29 Rp.4.719.896 Rp.1.423.604 Rp.3.296.292 Rp.414.950.078
30 Rp.4.719.896 Rp.1.434.875 Rp.3.285.021 Rp.413.515.203
31 Rp.4.719.896 Rp.1.446.234 Rp.3.273.662 Rp.412.068.969
32 Rp.4.719.896 Rp.1.457.683 Rp.3.262.213 Rp.410.611.286
33 Rp.4.719.896 Rp.1.469.223 Rp.3.250.673 Rp.409.142.063
34 Rp.4.719.896 Rp.1.480.855 Rp.3.239.041 Rp.407.661.208
35 Rp.4.719.896 Rp.1.492.578 Rp.3.227.318 Rp.406.168.630
36 Rp.4.719.896 Rp.1.504.394 Rp.3.215.502 Rp.404.664.236
37 Rp.5.376.355 Rp.1.245.408 Rp.4.130.947 Rp.403.418.828
38 Rp.5.376.355 Rp.1.258.121 Rp.4.118.234 Rp.402.160.707
39 Rp.5.376.355 Rp.1.270.964 Rp.4.105.391 Rp.400.889.743
40 Rp.5.376.355 Rp.1.283.939 Rp.4.092.416 Rp.399.605.804
41 Rp.5.376.355 Rp.1.297.046 Rp.4.079.309 Rp.398.308.758
42 Rp.5.376.355 Rp.1.310.286 Rp.4.066.069 Rp.396.998.472
43 Rp.5.376.355 Rp.1.323.662 Rp.4.052.693 Rp.395.674.810
44 Rp.5.376.355 Rp.1.337.175 Rp.4.039.180 Rp.394.337.635
45 Rp.5.376.355 Rp.1.350.825 Rp.4.025.530 Rp.392.986.810
46 Rp.5.376.355 Rp.1.364.615 Rp.4.011.740 Rp.391.622.195
47 Rp.5.376.355 Rp.1.378.545 Rp.3.997.810 Rp.390.243.650
48 Rp.5.376.355 Rp.1.392.618 Rp.3.983.737 Rp.388.851.032
49 Rp.5.376.355 Rp.1.406.834 Rp.3.969.521 Rp.387.444.198
50 Rp.5.376.355 Rp.1.421.195 Rp.3.955.160 Rp.386.023.003
51 Rp.5.376.355 Rp.1.435.704 Rp.3.940.651 Rp.384.587.299
52 Rp.5.376.355 Rp.1.450.360 Rp.3.925.995 Rp.383.136.939
53 Rp.5.376.355 Rp.1.465.165 Rp.3.911.190 Rp.381.671.774
54 Rp.5.376.355 Rp.1.480.122 Rp.3.896.233 Rp.380.191.652
55 Rp.5.376.355 Rp.1.495.232 Rp.3.881.123 Rp.378.696.420
56 Rp.5.376.355 Rp.1.510.496 Rp.3.865.859 Rp.377.185.924
57 Rp.5.376.355 Rp.1.525.915 Rp.3.850.440 Rp.375.660.009
58 Rp.5.376.355 Rp.1.541.492 Rp.3.834.863 Rp.374.118.517
59 Rp.5.376.355 Rp.1.557.228 Rp.3.819.127 Rp.372.561.289
60 Rp.5.376.355 Rp.1.573.125 Rp.3.803.230 Rp.370.988.164
61 Rp.5.376.355 Rp.1.589.184 Rp.3.787.171 Rp.369.398.980
62 Rp.5.376.355 Rp.1.605.407 Rp.3.770.948 Rp.367.793.573
63 Rp.5.376.355 Rp.1.621.796 Rp.3.754.559 Rp.366.171.777
64 Rp.5.376.355 Rp.1.638.351 Rp.3.738.004 Rp.364.533.426
65 Rp.5.376.355 Rp.1.655.076 Rp.3.721.279 Rp.362.878.350
66 Rp.5.376.355 Rp.1.671.972 Rp.3.704.383 Rp.361.206.378
67 Rp.5.376.355 Rp.1.689.040 Rp.3.687.315 Rp.359.517.338
68 Rp.5.376.355 Rp.1.706.282 Rp.3.670.073 Rp.357.811.056
69 Rp.5.376.355 Rp.1.723.700 Rp.3.652.655 Rp.356.087.356
70 Rp.5.376.355 Rp.1.741.297 Rp.3.635.058 Rp.354.346.059
71 Rp.5.376.355 Rp.1.759.072 Rp.3.617.283 Rp.352.586.987
72 Rp.5.376.355 Rp.1.777.030 Rp.3.599.325 Rp.350.809.957
73 Rp.5.376.355 Rp.1.795.170 Rp.3.581.185 Rp.349.014.787
74 Rp.5.376.355 Rp.1.813.496 Rp.3.562.859 Rp.347.201.291
75 Rp.5.376.355 Rp.1.832.008 Rp.3.544.347 Rp.345.369.283
76 Rp.5.376.355 Rp.1.850.710 Rp.3.525.645 Rp.343.518.573
77 Rp.5.376.355 Rp.1.869.603 Rp.3.506.752 Rp.341.648.970
78 Rp.5.376.355 Rp.1.888.688 Rp.3.487.667 Rp.339.760.282
79 Rp.5.376.355 Rp.1.907.969 Rp.3.468.386 Rp.337.852.313
80 Rp.5.376.355 Rp.1.927.446 Rp.3.448.909 Rp.335.924.867
81 Rp.5.376.355 Rp.1.947.122 Rp.3.429.233 Rp.333.977.745
82 Rp.5.376.355 Rp.1.966.999 Rp.3.409.356 Rp.332.010.746
83 Rp.5.376.355 Rp.1.987.079 Rp.3.389.276 Rp.330.023.667
84 Rp.5.376.355 Rp.2.007.363 Rp.3.368.992 Rp.328.016.304
85 Rp.5.376.355 Rp.2.027.855 Rp.3.348.500 Rp.325.988.449
86 Rp.5.376.355 Rp.2.048.556 Rp.3.327.799 Rp.323.939.893
87 Rp.5.376.355 Rp.2.069.469 Rp.3.306.886 Rp.321.870.424
88 Rp.5.376.355 Rp.2.090.594 Rp.3.285.761 Rp.319.779.830
89 Rp.5.376.355 Rp.2.111.936 Rp.3.264.419 Rp.317.667.894
90 Rp.5.376.355 Rp.2.133.495 Rp.3.242.860 Rp.315.534.399
91 Rp.5.376.355 Rp.2.155.275 Rp.3.221.080 Rp.313.379.124
92 Rp.5.376.355 Rp.2.177.276 Rp.3.199.079 Rp.311.201.848
93 Rp.5.376.355 Rp.2.199.503 Rp.3.176.852 Rp.309.002.345
94 Rp.5.376.355 Rp.2.221.956 Rp.3.154.399 Rp.306.780.389
95 Rp.5.376.355 Rp.2.244.639 Rp.3.131.716 Rp.304.535.750
96 Rp.5.376.355 Rp.2.267.553 Rp.3.108.802 Rp.302.268.197
97 Rp.5.376.355 Rp.2.290.700 Rp.3.085.655 Rp.299.977.497
98 Rp.5.376.355 Rp.2.314.085 Rp.3.062.270 Rp.297.663.412
99 Rp.5.376.355 Rp.2.337.708 Rp.3.038.647 Rp.295.325.704
100 Rp.5.376.355 Rp.2.361.572 Rp.3.014.783 Rp.292.964.132
101 Rp.5.376.355 Rp.2.385.679 Rp.2.990.676 Rp.290.578.453
102 Rp.5.376.355 Rp.2.410.033 Rp.2.966.322 Rp.288.168.420
103 Rp.5.376.355 Rp.2.434.636 Rp.2.941.719 Rp.285.733.784
104 Rp.5.376.355 Rp.2.459.489 Rp.2.916.866 Rp.283.274.295
105 Rp.5.376.355 Rp.2.484.597 Rp.2.891.758 Rp.280.789.698
106 Rp.5.376.355 Rp.2.509.960 Rp.2.866.395 Rp.278.279.738
107 Rp.5.376.355 Rp.2.535.583 Rp.2.840.772 Rp.275.744.155
108 Rp.5.376.355 Rp.2.561.467 Rp.2.814.888 Rp.273.182.688
109 Rp.5.376.355 Rp.2.587.615 Rp.2.788.740 Rp.270.595.073
110 Rp.5.376.355 Rp.2.614.030 Rp.2.762.325 Rp.267.981.043
111 Rp.5.376.355 Rp.2.640.715 Rp.2.735.640 Rp.265.340.328
112 Rp.5.376.355 Rp.2.667.672 Rp.2.708.683 Rp.262.672.656
113 Rp.5.376.355 Rp.2.694.905 Rp.2.681.450 Rp.259.977.751
114 Rp.5.376.355 Rp.2.722.415 Rp.2.653.940 Rp.257.255.336
115 Rp.5.376.355 Rp.2.750.207 Rp.2.626.148 Rp.254.505.129
116 Rp.5.376.355 Rp.2.778.282 Rp.2.598.073 Rp.251.726.847
117 Rp.5.376.355 Rp.2.806.643 Rp.2.569.712 Rp.248.920.204
118 Rp.5.376.355 Rp.2.835.295 Rp.2.541.060 Rp.246.084.909
119 Rp.5.376.355 Rp.2.864.238 Rp.2.512.117 Rp.243.220.671
120 Rp.5.376.355 Rp.2.893.477 Rp.2.482.878 Rp.240.327.194
121 Rp.5.376.355 Rp.2.923.015 Rp.2.453.340 Rp.237.404.179
122 Rp.5.376.355 Rp.2.952.854 Rp.2.423.501 Rp.234.451.325
123 Rp.5.376.355 Rp.2.982.998 Rp.2.393.357 Rp.231.468.327
124 Rp.5.376.355 Rp.3.013.449 Rp.2.362.906 Rp.228.454.878
125 Rp.5.376.355 Rp.3.044.211 Rp.2.332.144 Rp.225.410.667
126 Rp.5.376.355 Rp.3.075.288 Rp.2.301.067 Rp.222.335.379
127 Rp.5.376.355 Rp.3.106.681 Rp.2.269.674 Rp.219.228.698
128 Rp.5.376.355 Rp.3.138.395 Rp.2.237.960 Rp.216.090.303
129 Rp.5.376.355 Rp.3.170.433 Rp.2.205.922 Rp.212.919.870
130 Rp.5.376.355 Rp.3.202.798 Rp.2.173.557 Rp.209.717.072
131 Rp.5.376.355 Rp.3.235.493 Rp.2.140.862 Rp.206.481.579
132 Rp.5.376.355 Rp.3.268.522 Rp.2.107.833 Rp.203.213.057
133 Rp.5.376.355 Rp.3.301.888 Rp.2.074.467 Rp.199.911.169
134 Rp.5.376.355 Rp.3.335.595 Rp.2.040.760 Rp.196.575.574
135 Rp.5.376.355 Rp.3.369.646 Rp.2.006.709 Rp.193.205.928
136 Rp.5.376.355 Rp.3.404.044 Rp.1.972.311 Rp.189.801.884
137 Rp.5.376.355 Rp.3.438.794 Rp.1.937.561 Rp.186.363.090
138 Rp.5.376.355 Rp.3.473.898 Rp.1.902.457 Rp.182.889.192
139 Rp.5.376.355 Rp.3.509.361 Rp.1.866.994 Rp.179.379.831
140 Rp.5.376.355 Rp.3.545.186 Rp.1.831.169 Rp.175.834.645
141 Rp.5.376.355 Rp.3.581.376 Rp.1.794.979 Rp.172.253.269
142 Rp.5.376.355 Rp.3.617.936 Rp.1.758.419 Rp.168.635.333
143 Rp.5.376.355 Rp.3.654.869 Rp.1.721.486 Rp.164.980.464
144 Rp.5.376.355 Rp.3.692.179 Rp.1.684.176 Rp.161.288.285
145 Rp.5.376.355 Rp.3.729.870 Rp.1.646.485 Rp.157.558.415
146 Rp.5.376.355 Rp.3.767.946 Rp.1.608.409 Rp.153.790.469
147 Rp.5.376.355 Rp.3.806.411 Rp.1.569.944 Rp.149.984.058
148 Rp.5.376.355 Rp.3.845.268 Rp.1.531.087 Rp.146.138.790
149 Rp.5.376.355 Rp.3.884.522 Rp.1.491.833 Rp.142.254.268
150 Rp.5.376.355 Rp.3.924.176 Rp.1.452.179 Rp.138.330.092
151 Rp.5.376.355 Rp.3.964.235 Rp.1.412.120 Rp.134.365.857
152 Rp.5.376.355 Rp.4.004.704 Rp.1.371.651 Rp.130.361.153
153 Rp.5.376.355 Rp.4.045.585 Rp.1.330.770 Rp.126.315.568
154 Rp.5.376.355 Rp.4.086.884 Rp.1.289.471 Rp.122.228.684
155 Rp.5.376.355 Rp.4.128.604 Rp.1.247.751 Rp.118.100.080
156 Rp.5.376.355 Rp.4.170.750 Rp.1.205.605 Rp.113.929.330
157 Rp.5.376.355 Rp.4.213.326 Rp.1.163.029 Rp.109.716.004
158 Rp.5.376.355 Rp.4.256.337 Rp.1.120.018 Rp.105.459.667
159 Rp.5.376.355 Rp.4.299.788 Rp.1.076.567 Rp.101.159.879
160 Rp.5.376.355 Rp.4.343.681 Rp.1.032.674 Rp.96.816.198
161 Rp.5.376.355 Rp.4.388.023 Rp.988.332 Rp.92.428.175
162 Rp.5.376.355 Rp.4.432.817 Rp.943.538 Rp.87.995.358
163 Rp.5.376.355 Rp.4.478.069 Rp.898.286 Rp.83.517.289
164 Rp.5.376.355 Rp.4.523.783 Rp.852.572 Rp.78.993.506
165 Rp.5.376.355 Rp.4.569.963 Rp.806.392 Rp.74.423.543
166 Rp.5.376.355 Rp.4.616.615 Rp.759.740 Rp.69.806.928
167 Rp.5.376.355 Rp.4.663.743 Rp.712.612 Rp.65.143.185
168 Rp.5.376.355 Rp.4.711.352 Rp.665.003 Rp.60.431.833
169 Rp.5.376.355 Rp.4.759.447 Rp.616.908 Rp.55.672.386
170 Rp.5.376.355 Rp.4.808.033 Rp.568.322 Rp.50.864.353
171 Rp.5.376.355 Rp.4.857.115 Rp.519.240 Rp.46.007.238
172 Rp.5.376.355 Rp.4.906.698 Rp.469.657 Rp.41.100.540
173 Rp.5.376.355 Rp.4.956.787 Rp.419.568 Rp.36.143.753
174 Rp.5.376.355 Rp.5.007.388 Rp.368.967 Rp.31.136.365
175 Rp.5.376.355 Rp.5.058.505 Rp.317.850 Rp.26.077.860
176 Rp.5.376.355 Rp.5.110.144 Rp.266.211 Rp.20.967.716
177 Rp.5.376.355 Rp.5.162.310 Rp.214.045 Rp.15.805.406
178 Rp.5.376.355 Rp.5.215.008 Rp.161.347 Rp.10.590.398
179 Rp.5.376.355 Rp.5.268.245 Rp.108.110 Rp.5.322.153
180 Rp.5.376.355 Rp.5.322.153 Rp.54.330 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp1,17mily
    RUMAH Dijual
    di Depok
    Rp1,17mily
    • 4
    • 3
    • 110
    • 123
    Lihat Rincian
    Rp1,17mily
  • APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp250rb/hari
  • RUMAH Dijual
    di Depok
    Rp565jt
    RUMAH Dijual
    di Depok
    Rp565jt
    • 2
    • 1
    • 74
    • 45
    Lihat Rincian
    Rp565jt
  • RUMAH Dijual
    di Depok
    Rp1,37mily
    RUMAH Dijual
    di Depok
    Rp1,37mily
    • 3
    • 3
    • 208
    • 181
    Lihat Rincian
    Rp1,37mily
  • RUMAH Dijual
    di Depok
    Rp590jt
    RUMAH Dijual
    di Depok
    Rp590jt
    • 2
    • 2
    • 72
    • 50
    Lihat Rincian
    Rp590jt
  • APARTEMEN Dijual
    di Depok
    Rp400jt
    APARTEMEN Dijual
    di Depok
    Rp400jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp400jt
  • APARTEMEN Disewa
    di Depok
    Rp275rb/hari
    APARTEMEN Disewa
    di Depok
    Rp275rb/hari
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp275rb/hari
  • RUMAH Dijual
    di Depok
    Rp660jt
    RUMAH Dijual
    di Depok
    Rp660jt
    • 2
    • 1
    • 77
    • 60
    Lihat Rincian
    Rp660jt

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