Perumahan Taman Udayana

Rumah Dijual di Taman Udayana Sentul City (code:06)

Taman Udayana Taman Udayana Jl. Taman Udayana Sentul City Bogor Jawa Barat

Rp770jt
Bisa Nego
KPR: 6,43jt/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.770.000.000 Dana Tunai yang Harus Disiapkan Rp.231.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.616.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.432.424 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.327.069 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.670.665.126
Total Pembayaran
Rp.1.523.825.126 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.616.000.000
1 Rp.6.432.424 Rp.1.555.757 Rp.4.876.667 Rp.614.444.243
2 Rp.6.432.424 Rp.1.568.074 Rp.4.864.350 Rp.612.876.169
3 Rp.6.432.424 Rp.1.580.488 Rp.4.851.936 Rp.611.295.681
4 Rp.6.432.424 Rp.1.593.000 Rp.4.839.424 Rp.609.702.681
5 Rp.6.432.424 Rp.1.605.611 Rp.4.826.813 Rp.608.097.070
6 Rp.6.432.424 Rp.1.618.322 Rp.4.814.102 Rp.606.478.748
7 Rp.6.432.424 Rp.1.631.134 Rp.4.801.290 Rp.604.847.614
8 Rp.6.432.424 Rp.1.644.047 Rp.4.788.377 Rp.603.203.567
9 Rp.6.432.424 Rp.1.657.062 Rp.4.775.362 Rp.601.546.505
10 Rp.6.432.424 Rp.1.670.181 Rp.4.762.243 Rp.599.876.324
11 Rp.6.432.424 Rp.1.683.403 Rp.4.749.021 Rp.598.192.921
12 Rp.6.432.424 Rp.1.696.730 Rp.4.735.694 Rp.596.496.191
13 Rp.6.432.424 Rp.1.710.162 Rp.4.722.262 Rp.594.786.029
14 Rp.6.432.424 Rp.1.723.701 Rp.4.708.723 Rp.593.062.328
15 Rp.6.432.424 Rp.1.737.347 Rp.4.695.077 Rp.591.324.981
16 Rp.6.432.424 Rp.1.751.101 Rp.4.681.323 Rp.589.573.880
17 Rp.6.432.424 Rp.1.764.964 Rp.4.667.460 Rp.587.808.916
18 Rp.6.432.424 Rp.1.778.937 Rp.4.653.487 Rp.586.029.979
19 Rp.6.432.424 Rp.1.793.020 Rp.4.639.404 Rp.584.236.959
20 Rp.6.432.424 Rp.1.807.215 Rp.4.625.209 Rp.582.429.744
21 Rp.6.432.424 Rp.1.821.522 Rp.4.610.902 Rp.580.608.222
22 Rp.6.432.424 Rp.1.835.942 Rp.4.596.482 Rp.578.772.280
23 Rp.6.432.424 Rp.1.850.477 Rp.4.581.947 Rp.576.921.803
24 Rp.6.432.424 Rp.1.865.126 Rp.4.567.298 Rp.575.056.677
25 Rp.6.432.424 Rp.1.879.892 Rp.4.552.532 Rp.573.176.785
26 Rp.6.432.424 Rp.1.894.774 Rp.4.537.650 Rp.571.282.011
27 Rp.6.432.424 Rp.1.909.775 Rp.4.522.649 Rp.569.372.236
28 Rp.6.432.424 Rp.1.924.894 Rp.4.507.530 Rp.567.447.342
29 Rp.6.432.424 Rp.1.940.133 Rp.4.492.291 Rp.565.507.209
30 Rp.6.432.424 Rp.1.955.492 Rp.4.476.932 Rp.563.551.717
31 Rp.6.432.424 Rp.1.970.973 Rp.4.461.451 Rp.561.580.744
32 Rp.6.432.424 Rp.1.986.576 Rp.4.445.848 Rp.559.594.168
33 Rp.6.432.424 Rp.2.002.304 Rp.4.430.120 Rp.557.591.864
34 Rp.6.432.424 Rp.2.018.155 Rp.4.414.269 Rp.555.573.709
35 Rp.6.432.424 Rp.2.034.132 Rp.4.398.292 Rp.553.539.577
36 Rp.6.432.424 Rp.2.050.236 Rp.4.382.188 Rp.551.489.341
37 Rp.7.327.069 Rp.1.697.282 Rp.5.629.787 Rp.549.792.059
38 Rp.7.327.069 Rp.1.714.608 Rp.5.612.461 Rp.548.077.451
39 Rp.7.327.069 Rp.1.732.112 Rp.5.594.957 Rp.546.345.339
40 Rp.7.327.069 Rp.1.749.794 Rp.5.577.275 Rp.544.595.545
41 Rp.7.327.069 Rp.1.767.656 Rp.5.559.413 Rp.542.827.889
42 Rp.7.327.069 Rp.1.785.701 Rp.5.541.368 Rp.541.042.188
43 Rp.7.327.069 Rp.1.803.930 Rp.5.523.139 Rp.539.238.258
44 Rp.7.327.069 Rp.1.822.345 Rp.5.504.724 Rp.537.415.913
45 Rp.7.327.069 Rp.1.840.948 Rp.5.486.121 Rp.535.574.965
46 Rp.7.327.069 Rp.1.859.741 Rp.5.467.328 Rp.533.715.224
47 Rp.7.327.069 Rp.1.878.726 Rp.5.448.343 Rp.531.836.498
48 Rp.7.327.069 Rp.1.897.905 Rp.5.429.164 Rp.529.938.593
49 Rp.7.327.069 Rp.1.917.279 Rp.5.409.790 Rp.528.021.314
50 Rp.7.327.069 Rp.1.936.851 Rp.5.390.218 Rp.526.084.463
51 Rp.7.327.069 Rp.1.956.623 Rp.5.370.446 Rp.524.127.840
52 Rp.7.327.069 Rp.1.976.597 Rp.5.350.472 Rp.522.151.243
53 Rp.7.327.069 Rp.1.996.775 Rp.5.330.294 Rp.520.154.468
54 Rp.7.327.069 Rp.2.017.159 Rp.5.309.910 Rp.518.137.309
55 Rp.7.327.069 Rp.2.037.751 Rp.5.289.318 Rp.516.099.558
56 Rp.7.327.069 Rp.2.058.553 Rp.5.268.516 Rp.514.041.005
57 Rp.7.327.069 Rp.2.079.567 Rp.5.247.502 Rp.511.961.438
58 Rp.7.327.069 Rp.2.100.796 Rp.5.226.273 Rp.509.860.642
59 Rp.7.327.069 Rp.2.122.242 Rp.5.204.827 Rp.507.738.400
60 Rp.7.327.069 Rp.2.143.906 Rp.5.183.163 Rp.505.594.494
61 Rp.7.327.069 Rp.2.165.792 Rp.5.161.277 Rp.503.428.702
62 Rp.7.327.069 Rp.2.187.901 Rp.5.139.168 Rp.501.240.801
63 Rp.7.327.069 Rp.2.210.236 Rp.5.116.833 Rp.499.030.565
64 Rp.7.327.069 Rp.2.232.799 Rp.5.094.270 Rp.496.797.766
65 Rp.7.327.069 Rp.2.255.592 Rp.5.071.477 Rp.494.542.174
66 Rp.7.327.069 Rp.2.278.618 Rp.5.048.451 Rp.492.263.556
67 Rp.7.327.069 Rp.2.301.879 Rp.5.025.190 Rp.489.961.677
68 Rp.7.327.069 Rp.2.325.377 Rp.5.001.692 Rp.487.636.300
69 Rp.7.327.069 Rp.2.349.115 Rp.4.977.954 Rp.485.287.185
70 Rp.7.327.069 Rp.2.373.096 Rp.4.953.973 Rp.482.914.089
71 Rp.7.327.069 Rp.2.397.321 Rp.4.929.748 Rp.480.516.768
72 Rp.7.327.069 Rp.2.421.794 Rp.4.905.275 Rp.478.094.974
73 Rp.7.327.069 Rp.2.446.516 Rp.4.880.553 Rp.475.648.458
74 Rp.7.327.069 Rp.2.471.491 Rp.4.855.578 Rp.473.176.967
75 Rp.7.327.069 Rp.2.496.721 Rp.4.830.348 Rp.470.680.246
76 Rp.7.327.069 Rp.2.522.208 Rp.4.804.861 Rp.468.158.038
77 Rp.7.327.069 Rp.2.547.956 Rp.4.779.113 Rp.465.610.082
78 Rp.7.327.069 Rp.2.573.966 Rp.4.753.103 Rp.463.036.116
79 Rp.7.327.069 Rp.2.600.242 Rp.4.726.827 Rp.460.435.874
80 Rp.7.327.069 Rp.2.626.786 Rp.4.700.283 Rp.457.809.088
81 Rp.7.327.069 Rp.2.653.601 Rp.4.673.468 Rp.455.155.487
82 Rp.7.327.069 Rp.2.680.690 Rp.4.646.379 Rp.452.474.797
83 Rp.7.327.069 Rp.2.708.055 Rp.4.619.014 Rp.449.766.742
84 Rp.7.327.069 Rp.2.735.700 Rp.4.591.369 Rp.447.031.042
85 Rp.7.327.069 Rp.2.763.627 Rp.4.563.442 Rp.444.267.415
86 Rp.7.327.069 Rp.2.791.839 Rp.4.535.230 Rp.441.475.576
87 Rp.7.327.069 Rp.2.820.339 Rp.4.506.730 Rp.438.655.237
88 Rp.7.327.069 Rp.2.849.130 Rp.4.477.939 Rp.435.806.107
89 Rp.7.327.069 Rp.2.878.215 Rp.4.448.854 Rp.432.927.892
90 Rp.7.327.069 Rp.2.907.597 Rp.4.419.472 Rp.430.020.295
91 Rp.7.327.069 Rp.2.937.278 Rp.4.389.791 Rp.427.083.017
92 Rp.7.327.069 Rp.2.967.263 Rp.4.359.806 Rp.424.115.754
93 Rp.7.327.069 Rp.2.997.554 Rp.4.329.515 Rp.421.118.200
94 Rp.7.327.069 Rp.3.028.154 Rp.4.298.915 Rp.418.090.046
95 Rp.7.327.069 Rp.3.059.066 Rp.4.268.003 Rp.415.030.980
96 Rp.7.327.069 Rp.3.090.294 Rp.4.236.775 Rp.411.940.686
97 Rp.7.327.069 Rp.3.121.841 Rp.4.205.228 Rp.408.818.845
98 Rp.7.327.069 Rp.3.153.710 Rp.4.173.359 Rp.405.665.135
99 Rp.7.327.069 Rp.3.185.904 Rp.4.141.165 Rp.402.479.231
100 Rp.7.327.069 Rp.3.218.427 Rp.4.108.642 Rp.399.260.804
101 Rp.7.327.069 Rp.3.251.282 Rp.4.075.787 Rp.396.009.522
102 Rp.7.327.069 Rp.3.284.472 Rp.4.042.597 Rp.392.725.050
103 Rp.7.327.069 Rp.3.318.001 Rp.4.009.068 Rp.389.407.049
104 Rp.7.327.069 Rp.3.351.872 Rp.3.975.197 Rp.386.055.177
105 Rp.7.327.069 Rp.3.386.089 Rp.3.940.980 Rp.382.669.088
106 Rp.7.327.069 Rp.3.420.655 Rp.3.906.414 Rp.379.248.433
107 Rp.7.327.069 Rp.3.455.575 Rp.3.871.494 Rp.375.792.858
108 Rp.7.327.069 Rp.3.490.850 Rp.3.836.219 Rp.372.302.008
109 Rp.7.327.069 Rp.3.526.486 Rp.3.800.583 Rp.368.775.522
110 Rp.7.327.069 Rp.3.562.486 Rp.3.764.583 Rp.365.213.036
111 Rp.7.327.069 Rp.3.598.853 Rp.3.728.216 Rp.361.614.183
112 Rp.7.327.069 Rp.3.635.591 Rp.3.691.478 Rp.357.978.592
113 Rp.7.327.069 Rp.3.672.704 Rp.3.654.365 Rp.354.305.888
114 Rp.7.327.069 Rp.3.710.196 Rp.3.616.873 Rp.350.595.692
115 Rp.7.327.069 Rp.3.748.071 Rp.3.578.998 Rp.346.847.621
116 Rp.7.327.069 Rp.3.786.333 Rp.3.540.736 Rp.343.061.288
117 Rp.7.327.069 Rp.3.824.985 Rp.3.502.084 Rp.339.236.303
118 Rp.7.327.069 Rp.3.864.032 Rp.3.463.037 Rp.335.372.271
119 Rp.7.327.069 Rp.3.903.477 Rp.3.423.592 Rp.331.468.794
120 Rp.7.327.069 Rp.3.943.325 Rp.3.383.744 Rp.327.525.469
121 Rp.7.327.069 Rp.3.983.580 Rp.3.343.489 Rp.323.541.889
122 Rp.7.327.069 Rp.4.024.246 Rp.3.302.823 Rp.319.517.643
123 Rp.7.327.069 Rp.4.065.326 Rp.3.261.743 Rp.315.452.317
124 Rp.7.327.069 Rp.4.106.827 Rp.3.220.242 Rp.311.345.490
125 Rp.7.327.069 Rp.4.148.750 Rp.3.178.319 Rp.307.196.740
126 Rp.7.327.069 Rp.4.191.102 Rp.3.135.967 Rp.303.005.638
127 Rp.7.327.069 Rp.4.233.886 Rp.3.093.183 Rp.298.771.752
128 Rp.7.327.069 Rp.4.277.107 Rp.3.049.962 Rp.294.494.645
129 Rp.7.327.069 Rp.4.320.769 Rp.3.006.300 Rp.290.173.876
130 Rp.7.327.069 Rp.4.364.877 Rp.2.962.192 Rp.285.808.999
131 Rp.7.327.069 Rp.4.409.435 Rp.2.917.634 Rp.281.399.564
132 Rp.7.327.069 Rp.4.454.448 Rp.2.872.621 Rp.276.945.116
133 Rp.7.327.069 Rp.4.499.921 Rp.2.827.148 Rp.272.445.195
134 Rp.7.327.069 Rp.4.545.858 Rp.2.781.211 Rp.267.899.337
135 Rp.7.327.069 Rp.4.592.263 Rp.2.734.806 Rp.263.307.074
136 Rp.7.327.069 Rp.4.639.143 Rp.2.687.926 Rp.258.667.931
137 Rp.7.327.069 Rp.4.686.501 Rp.2.640.568 Rp.253.981.430
138 Rp.7.327.069 Rp.4.734.342 Rp.2.592.727 Rp.249.247.088
139 Rp.7.327.069 Rp.4.782.672 Rp.2.544.397 Rp.244.464.416
140 Rp.7.327.069 Rp.4.831.495 Rp.2.495.574 Rp.239.632.921
141 Rp.7.327.069 Rp.4.880.816 Rp.2.446.253 Rp.234.752.105
142 Rp.7.327.069 Rp.4.930.641 Rp.2.396.428 Rp.229.821.464
143 Rp.7.327.069 Rp.4.980.975 Rp.2.346.094 Rp.224.840.489
144 Rp.7.327.069 Rp.5.031.822 Rp.2.295.247 Rp.219.808.667
145 Rp.7.327.069 Rp.5.083.189 Rp.2.243.880 Rp.214.725.478
146 Rp.7.327.069 Rp.5.135.080 Rp.2.191.989 Rp.209.590.398
147 Rp.7.327.069 Rp.5.187.500 Rp.2.139.569 Rp.204.402.898
148 Rp.7.327.069 Rp.5.240.456 Rp.2.086.613 Rp.199.162.442
149 Rp.7.327.069 Rp.5.293.952 Rp.2.033.117 Rp.193.868.490
150 Rp.7.327.069 Rp.5.347.995 Rp.1.979.074 Rp.188.520.495
151 Rp.7.327.069 Rp.5.402.589 Rp.1.924.480 Rp.183.117.906
152 Rp.7.327.069 Rp.5.457.740 Rp.1.869.329 Rp.177.660.166
153 Rp.7.327.069 Rp.5.513.455 Rp.1.813.614 Rp.172.146.711
154 Rp.7.327.069 Rp.5.569.738 Rp.1.757.331 Rp.166.576.973
155 Rp.7.327.069 Rp.5.626.596 Rp.1.700.473 Rp.160.950.377
156 Rp.7.327.069 Rp.5.684.034 Rp.1.643.035 Rp.155.266.343
157 Rp.7.327.069 Rp.5.742.058 Rp.1.585.011 Rp.149.524.285
158 Rp.7.327.069 Rp.5.800.675 Rp.1.526.394 Rp.143.723.610
159 Rp.7.327.069 Rp.5.859.890 Rp.1.467.179 Rp.137.863.720
160 Rp.7.327.069 Rp.5.919.710 Rp.1.407.359 Rp.131.944.010
161 Rp.7.327.069 Rp.5.980.141 Rp.1.346.928 Rp.125.963.869
162 Rp.7.327.069 Rp.6.041.188 Rp.1.285.881 Rp.119.922.681
163 Rp.7.327.069 Rp.6.102.858 Rp.1.224.211 Rp.113.819.823
164 Rp.7.327.069 Rp.6.165.158 Rp.1.161.911 Rp.107.654.665
165 Rp.7.327.069 Rp.6.228.094 Rp.1.098.975 Rp.101.426.571
166 Rp.7.327.069 Rp.6.291.673 Rp.1.035.396 Rp.95.134.898
167 Rp.7.327.069 Rp.6.355.900 Rp.971.169 Rp.88.778.998
168 Rp.7.327.069 Rp.6.420.783 Rp.906.286 Rp.82.358.215
169 Rp.7.327.069 Rp.6.486.329 Rp.840.740 Rp.75.871.886
170 Rp.7.327.069 Rp.6.552.543 Rp.774.526 Rp.69.319.343
171 Rp.7.327.069 Rp.6.619.434 Rp.707.635 Rp.62.699.909
172 Rp.7.327.069 Rp.6.687.007 Rp.640.062 Rp.56.012.902
173 Rp.7.327.069 Rp.6.755.271 Rp.571.798 Rp.49.257.631
174 Rp.7.327.069 Rp.6.824.231 Rp.502.838 Rp.42.433.400
175 Rp.7.327.069 Rp.6.893.895 Rp.433.174 Rp.35.539.505
176 Rp.7.327.069 Rp.6.964.270 Rp.362.799 Rp.28.575.235
177 Rp.7.327.069 Rp.7.035.363 Rp.291.706 Rp.21.539.872
178 Rp.7.327.069 Rp.7.107.183 Rp.219.886 Rp.14.432.689
179 Rp.7.327.069 Rp.7.179.735 Rp.147.334 Rp.7.252.954
180 Rp.7.327.069 Rp.7.252.954 Rp.74.041 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bogor
    Rp1,8mily
    RUMAH Dijual
    di Bogor
    Rp1,8mily
    • 5
    • 4
    • 456
    • 500
    Lihat Rincian
    Rp1,8mily
  • RUMAH Dijual
    di Bogor
    Rp320jt
    RUMAH Dijual
    di Bogor
    Rp320jt
    • 2
    • 1
    • 72
    • 72
    Lihat Rincian
    Rp320jt
  • RUMAH Dijual
    di Bogor
    Rp370jt
    RUMAH Dijual
    di Bogor
    Rp370jt
    • 3
    • 2
    • 400
    • 200
    Lihat Rincian
    Rp370jt
  • RUMAH Dijual
    di Bogor
    Rp2,15mily
    RUMAH Dijual
    di Bogor
    Rp2,15mily
    • 2
    • 1
    • 248
    • 120
    Lihat Rincian
    Rp2,15mily
  • GUDANG Disewa
    di Bogor
    Rp2,94mily/thn
    GUDANG Disewa
    di Bogor
    Rp2,94mily/thn
    • 11500
    • 7000
    Lihat Rincian
    Rp2,94mily/thn
  • RUMAH Dijual
    di Bogor
    Rp575jt
    RUMAH Dijual
    di Bogor
    Rp575jt
    • 2
    • 1
    • 96
    • 54
    Lihat Rincian
    Rp575jt
  • RUMAH Dijual
    di Bogor
    Rp554jt
    RUMAH Dijual
    di Bogor
    Rp554jt
    • 2
    • 1
    • 84
    • 42
    Lihat Rincian
    Rp554jt
  • RUMAH Dijual
    di Bogor
    Rp339jt
    RUMAH Dijual
    di Bogor
    Rp339jt
    • 2
    • 1
    • 108
    • 36
    Lihat Rincian
    Rp339jt

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