Dijual Rumah 2 Lantai - Minimalis Modern - Promo Dp 3 Jt FREE Surat2

Jl. Tajurhalang-bojongsari, Depok bojongsari-depok Bojongsari-depok Depok Jawa Barat

Rp308jt
KPR: 2,57jt/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.308.000.000 Dana Tunai yang Harus Disiapkan Rp.92.400.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.246.400.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.572.970 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.930.827 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.268.266.111
Total Pembayaran
Rp.609.530.111 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.246.400.000
1 Rp.2.572.970 Rp.622.303 Rp.1.950.667 Rp.245.777.697
2 Rp.2.572.970 Rp.627.230 Rp.1.945.740 Rp.245.150.467
3 Rp.2.572.970 Rp.632.195 Rp.1.940.775 Rp.244.518.272
4 Rp.2.572.970 Rp.637.200 Rp.1.935.770 Rp.243.881.072
5 Rp.2.572.970 Rp.642.245 Rp.1.930.725 Rp.243.238.827
6 Rp.2.572.970 Rp.647.329 Rp.1.925.641 Rp.242.591.498
7 Rp.2.572.970 Rp.652.454 Rp.1.920.516 Rp.241.939.044
8 Rp.2.572.970 Rp.657.619 Rp.1.915.351 Rp.241.281.425
9 Rp.2.572.970 Rp.662.825 Rp.1.910.145 Rp.240.618.600
10 Rp.2.572.970 Rp.668.073 Rp.1.904.897 Rp.239.950.527
11 Rp.2.572.970 Rp.673.362 Rp.1.899.608 Rp.239.277.165
12 Rp.2.572.970 Rp.678.692 Rp.1.894.278 Rp.238.598.473
13 Rp.2.572.970 Rp.684.065 Rp.1.888.905 Rp.237.914.408
14 Rp.2.572.970 Rp.689.481 Rp.1.883.489 Rp.237.224.927
15 Rp.2.572.970 Rp.694.939 Rp.1.878.031 Rp.236.529.988
16 Rp.2.572.970 Rp.700.441 Rp.1.872.529 Rp.235.829.547
17 Rp.2.572.970 Rp.705.986 Rp.1.866.984 Rp.235.123.561
18 Rp.2.572.970 Rp.711.575 Rp.1.861.395 Rp.234.411.986
19 Rp.2.572.970 Rp.717.208 Rp.1.855.762 Rp.233.694.778
20 Rp.2.572.970 Rp.722.886 Rp.1.850.084 Rp.232.971.892
21 Rp.2.572.970 Rp.728.609 Rp.1.844.361 Rp.232.243.283
22 Rp.2.572.970 Rp.734.377 Rp.1.838.593 Rp.231.508.906
23 Rp.2.572.970 Rp.740.191 Rp.1.832.779 Rp.230.768.715
24 Rp.2.572.970 Rp.746.051 Rp.1.826.919 Rp.230.022.664
25 Rp.2.572.970 Rp.751.957 Rp.1.821.013 Rp.229.270.707
26 Rp.2.572.970 Rp.757.910 Rp.1.815.060 Rp.228.512.797
27 Rp.2.572.970 Rp.763.910 Rp.1.809.060 Rp.227.748.887
28 Rp.2.572.970 Rp.769.958 Rp.1.803.012 Rp.226.978.929
29 Rp.2.572.970 Rp.776.053 Rp.1.796.917 Rp.226.202.876
30 Rp.2.572.970 Rp.782.197 Rp.1.790.773 Rp.225.420.679
31 Rp.2.572.970 Rp.788.390 Rp.1.784.580 Rp.224.632.289
32 Rp.2.572.970 Rp.794.631 Rp.1.778.339 Rp.223.837.658
33 Rp.2.572.970 Rp.800.922 Rp.1.772.048 Rp.223.036.736
34 Rp.2.572.970 Rp.807.263 Rp.1.765.707 Rp.222.229.473
35 Rp.2.572.970 Rp.813.653 Rp.1.759.317 Rp.221.415.820
36 Rp.2.572.970 Rp.820.095 Rp.1.752.875 Rp.220.595.725
37 Rp.2.930.827 Rp.678.912 Rp.2.251.915 Rp.219.916.813
38 Rp.2.930.827 Rp.685.843 Rp.2.244.984 Rp.219.230.970
39 Rp.2.930.827 Rp.692.844 Rp.2.237.983 Rp.218.538.126
40 Rp.2.930.827 Rp.699.917 Rp.2.230.910 Rp.217.838.209
41 Rp.2.930.827 Rp.707.062 Rp.2.223.765 Rp.217.131.147
42 Rp.2.930.827 Rp.714.280 Rp.2.216.547 Rp.216.416.867
43 Rp.2.930.827 Rp.721.571 Rp.2.209.256 Rp.215.695.296
44 Rp.2.930.827 Rp.728.938 Rp.2.201.889 Rp.214.966.358
45 Rp.2.930.827 Rp.736.379 Rp.2.194.448 Rp.214.229.979
46 Rp.2.930.827 Rp.743.896 Rp.2.186.931 Rp.213.486.083
47 Rp.2.930.827 Rp.751.490 Rp.2.179.337 Rp.212.734.593
48 Rp.2.930.827 Rp.759.161 Rp.2.171.666 Rp.211.975.432
49 Rp.2.930.827 Rp.766.911 Rp.2.163.916 Rp.211.208.521
50 Rp.2.930.827 Rp.774.740 Rp.2.156.087 Rp.210.433.781
51 Rp.2.930.827 Rp.782.649 Rp.2.148.178 Rp.209.651.132
52 Rp.2.930.827 Rp.790.638 Rp.2.140.189 Rp.208.860.494
53 Rp.2.930.827 Rp.798.709 Rp.2.132.118 Rp.208.061.785
54 Rp.2.930.827 Rp.806.863 Rp.2.123.964 Rp.207.254.922
55 Rp.2.930.827 Rp.815.100 Rp.2.115.727 Rp.206.439.822
56 Rp.2.930.827 Rp.823.420 Rp.2.107.407 Rp.205.616.402
57 Rp.2.930.827 Rp.831.826 Rp.2.099.001 Rp.204.784.576
58 Rp.2.930.827 Rp.840.318 Rp.2.090.509 Rp.203.944.258
59 Rp.2.930.827 Rp.848.896 Rp.2.081.931 Rp.203.095.362
60 Rp.2.930.827 Rp.857.562 Rp.2.073.265 Rp.202.237.800
61 Rp.2.930.827 Rp.866.316 Rp.2.064.511 Rp.201.371.484
62 Rp.2.930.827 Rp.875.160 Rp.2.055.667 Rp.200.496.324
63 Rp.2.930.827 Rp.884.094 Rp.2.046.733 Rp.199.612.230
64 Rp.2.930.827 Rp.893.119 Rp.2.037.708 Rp.198.719.111
65 Rp.2.930.827 Rp.902.236 Rp.2.028.591 Rp.197.816.875
66 Rp.2.930.827 Rp.911.446 Rp.2.019.381 Rp.196.905.429
67 Rp.2.930.827 Rp.920.751 Rp.2.010.076 Rp.195.984.678
68 Rp.2.930.827 Rp.930.150 Rp.2.000.677 Rp.195.054.528
69 Rp.2.930.827 Rp.939.645 Rp.1.991.182 Rp.194.114.883
70 Rp.2.930.827 Rp.949.238 Rp.1.981.589 Rp.193.165.645
71 Rp.2.930.827 Rp.958.928 Rp.1.971.899 Rp.192.206.717
72 Rp.2.930.827 Rp.968.717 Rp.1.962.110 Rp.191.238.000
73 Rp.2.930.827 Rp.978.606 Rp.1.952.221 Rp.190.259.394
74 Rp.2.930.827 Rp.988.596 Rp.1.942.231 Rp.189.270.798
75 Rp.2.930.827 Rp.998.688 Rp.1.932.139 Rp.188.272.110
76 Rp.2.930.827 Rp.1.008.883 Rp.1.921.944 Rp.187.263.227
77 Rp.2.930.827 Rp.1.019.182 Rp.1.911.645 Rp.186.244.045
78 Rp.2.930.827 Rp.1.029.586 Rp.1.901.241 Rp.185.214.459
79 Rp.2.930.827 Rp.1.040.096 Rp.1.890.731 Rp.184.174.363
80 Rp.2.930.827 Rp.1.050.714 Rp.1.880.113 Rp.183.123.649
81 Rp.2.930.827 Rp.1.061.440 Rp.1.869.387 Rp.182.062.209
82 Rp.2.930.827 Rp.1.072.275 Rp.1.858.552 Rp.180.989.934
83 Rp.2.930.827 Rp.1.083.221 Rp.1.847.606 Rp.179.906.713
84 Rp.2.930.827 Rp.1.094.279 Rp.1.836.548 Rp.178.812.434
85 Rp.2.930.827 Rp.1.105.450 Rp.1.825.377 Rp.177.706.984
86 Rp.2.930.827 Rp.1.116.735 Rp.1.814.092 Rp.176.590.249
87 Rp.2.930.827 Rp.1.128.135 Rp.1.802.692 Rp.175.462.114
88 Rp.2.930.827 Rp.1.139.651 Rp.1.791.176 Rp.174.322.463
89 Rp.2.930.827 Rp.1.151.285 Rp.1.779.542 Rp.173.171.178
90 Rp.2.930.827 Rp.1.163.038 Rp.1.767.789 Rp.172.008.140
91 Rp.2.930.827 Rp.1.174.911 Rp.1.755.916 Rp.170.833.229
92 Rp.2.930.827 Rp.1.186.904 Rp.1.743.923 Rp.169.646.325
93 Rp.2.930.827 Rp.1.199.021 Rp.1.731.806 Rp.168.447.304
94 Rp.2.930.827 Rp.1.211.261 Rp.1.719.566 Rp.167.236.043
95 Rp.2.930.827 Rp.1.223.626 Rp.1.707.201 Rp.166.012.417
96 Rp.2.930.827 Rp.1.236.117 Rp.1.694.710 Rp.164.776.300
97 Rp.2.930.827 Rp.1.248.736 Rp.1.682.091 Rp.163.527.564
98 Rp.2.930.827 Rp.1.261.483 Rp.1.669.344 Rp.162.266.081
99 Rp.2.930.827 Rp.1.274.361 Rp.1.656.466 Rp.160.991.720
100 Rp.2.930.827 Rp.1.287.370 Rp.1.643.457 Rp.159.704.350
101 Rp.2.930.827 Rp.1.300.512 Rp.1.630.315 Rp.158.403.838
102 Rp.2.930.827 Rp.1.313.788 Rp.1.617.039 Rp.157.090.050
103 Rp.2.930.827 Rp.1.327.199 Rp.1.603.628 Rp.155.762.851
104 Rp.2.930.827 Rp.1.340.748 Rp.1.590.079 Rp.154.422.103
105 Rp.2.930.827 Rp.1.354.435 Rp.1.576.392 Rp.153.067.668
106 Rp.2.930.827 Rp.1.368.261 Rp.1.562.566 Rp.151.699.407
107 Rp.2.930.827 Rp.1.382.229 Rp.1.548.598 Rp.150.317.178
108 Rp.2.930.827 Rp.1.396.339 Rp.1.534.488 Rp.148.920.839
109 Rp.2.930.827 Rp.1.410.593 Rp.1.520.234 Rp.147.510.246
110 Rp.2.930.827 Rp.1.424.993 Rp.1.505.834 Rp.146.085.253
111 Rp.2.930.827 Rp.1.439.540 Rp.1.491.287 Rp.144.645.713
112 Rp.2.930.827 Rp.1.454.235 Rp.1.476.592 Rp.143.191.478
113 Rp.2.930.827 Rp.1.469.081 Rp.1.461.746 Rp.141.722.397
114 Rp.2.930.827 Rp.1.484.078 Rp.1.446.749 Rp.140.238.319
115 Rp.2.930.827 Rp.1.499.227 Rp.1.431.600 Rp.138.739.092
116 Rp.2.930.827 Rp.1.514.532 Rp.1.416.295 Rp.137.224.560
117 Rp.2.930.827 Rp.1.529.993 Rp.1.400.834 Rp.135.694.567
118 Rp.2.930.827 Rp.1.545.612 Rp.1.385.215 Rp.134.148.955
119 Rp.2.930.827 Rp.1.561.390 Rp.1.369.437 Rp.132.587.565
120 Rp.2.930.827 Rp.1.577.329 Rp.1.353.498 Rp.131.010.236
121 Rp.2.930.827 Rp.1.593.431 Rp.1.337.396 Rp.129.416.805
122 Rp.2.930.827 Rp.1.609.697 Rp.1.321.130 Rp.127.807.108
123 Rp.2.930.827 Rp.1.626.129 Rp.1.304.698 Rp.126.180.979
124 Rp.2.930.827 Rp.1.642.730 Rp.1.288.097 Rp.124.538.249
125 Rp.2.930.827 Rp.1.659.499 Rp.1.271.328 Rp.122.878.750
126 Rp.2.930.827 Rp.1.676.440 Rp.1.254.387 Rp.121.202.310
127 Rp.2.930.827 Rp.1.693.553 Rp.1.237.274 Rp.119.508.757
128 Rp.2.930.827 Rp.1.710.842 Rp.1.219.985 Rp.117.797.915
129 Rp.2.930.827 Rp.1.728.307 Rp.1.202.520 Rp.116.069.608
130 Rp.2.930.827 Rp.1.745.950 Rp.1.184.877 Rp.114.323.658
131 Rp.2.930.827 Rp.1.763.773 Rp.1.167.054 Rp.112.559.885
132 Rp.2.930.827 Rp.1.781.778 Rp.1.149.049 Rp.110.778.107
133 Rp.2.930.827 Rp.1.799.967 Rp.1.130.860 Rp.108.978.140
134 Rp.2.930.827 Rp.1.818.342 Rp.1.112.485 Rp.107.159.798
135 Rp.2.930.827 Rp.1.836.904 Rp.1.093.923 Rp.105.322.894
136 Rp.2.930.827 Rp.1.855.656 Rp.1.075.171 Rp.103.467.238
137 Rp.2.930.827 Rp.1.874.599 Rp.1.056.228 Rp.101.592.639
138 Rp.2.930.827 Rp.1.893.735 Rp.1.037.092 Rp.99.698.904
139 Rp.2.930.827 Rp.1.913.067 Rp.1.017.760 Rp.97.785.837
140 Rp.2.930.827 Rp.1.932.597 Rp.998.230 Rp.95.853.240
141 Rp.2.930.827 Rp.1.952.325 Rp.978.502 Rp.93.900.915
142 Rp.2.930.827 Rp.1.972.255 Rp.958.572 Rp.91.928.660
143 Rp.2.930.827 Rp.1.992.389 Rp.938.438 Rp.89.936.271
144 Rp.2.930.827 Rp.2.012.728 Rp.918.099 Rp.87.923.543
145 Rp.2.930.827 Rp.2.033.274 Rp.897.553 Rp.85.890.269
146 Rp.2.930.827 Rp.2.054.031 Rp.876.796 Rp.83.836.238
147 Rp.2.930.827 Rp.2.074.999 Rp.855.828 Rp.81.761.239
148 Rp.2.930.827 Rp.2.096.181 Rp.834.646 Rp.79.665.058
149 Rp.2.930.827 Rp.2.117.580 Rp.813.247 Rp.77.547.478
150 Rp.2.930.827 Rp.2.139.196 Rp.791.631 Rp.75.408.282
151 Rp.2.930.827 Rp.2.161.034 Rp.769.793 Rp.73.247.248
152 Rp.2.930.827 Rp.2.183.095 Rp.747.732 Rp.71.064.153
153 Rp.2.930.827 Rp.2.205.380 Rp.725.447 Rp.68.858.773
154 Rp.2.930.827 Rp.2.227.894 Rp.702.933 Rp.66.630.879
155 Rp.2.930.827 Rp.2.250.637 Rp.680.190 Rp.64.380.242
156 Rp.2.930.827 Rp.2.273.612 Rp.657.215 Rp.62.106.630
157 Rp.2.930.827 Rp.2.296.822 Rp.634.005 Rp.59.809.808
158 Rp.2.930.827 Rp.2.320.269 Rp.610.558 Rp.57.489.539
159 Rp.2.930.827 Rp.2.343.955 Rp.586.872 Rp.55.145.584
160 Rp.2.930.827 Rp.2.367.882 Rp.562.945 Rp.52.777.702
161 Rp.2.930.827 Rp.2.392.055 Rp.538.772 Rp.50.385.647
162 Rp.2.930.827 Rp.2.416.474 Rp.514.353 Rp.47.969.173
163 Rp.2.930.827 Rp.2.441.142 Rp.489.685 Rp.45.528.031
164 Rp.2.930.827 Rp.2.466.062 Rp.464.765 Rp.43.061.969
165 Rp.2.930.827 Rp.2.491.236 Rp.439.591 Rp.40.570.733
166 Rp.2.930.827 Rp.2.516.667 Rp.414.160 Rp.38.054.066
167 Rp.2.930.827 Rp.2.542.358 Rp.388.469 Rp.35.511.708
168 Rp.2.930.827 Rp.2.568.312 Rp.362.515 Rp.32.943.396
169 Rp.2.930.827 Rp.2.594.530 Rp.336.297 Rp.30.348.866
170 Rp.2.930.827 Rp.2.621.016 Rp.309.811 Rp.27.727.850
171 Rp.2.930.827 Rp.2.647.772 Rp.283.055 Rp.25.080.078
172 Rp.2.930.827 Rp.2.674.801 Rp.256.026 Rp.22.405.277
173 Rp.2.930.827 Rp.2.702.106 Rp.228.721 Rp.19.703.171
174 Rp.2.930.827 Rp.2.729.690 Rp.201.137 Rp.16.973.481
175 Rp.2.930.827 Rp.2.757.556 Rp.173.271 Rp.14.215.925
176 Rp.2.930.827 Rp.2.785.706 Rp.145.121 Rp.11.430.219
177 Rp.2.930.827 Rp.2.814.144 Rp.116.683 Rp.8.616.075
178 Rp.2.930.827 Rp.2.842.871 Rp.87.956 Rp.5.773.204
179 Rp.2.930.827 Rp.2.871.892 Rp.58.935 Rp.2.901.312
180 Rp.2.930.827 Rp.2.901.312 Rp.29.618 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp3,6mily
    RUMAH Dijual
    di Depok
    Rp3,6mily
    • 5
    • 5
    • 1800
    • 320
    Lihat Rincian
    Rp3,6mily
  • RUMAH Dijual
    di Depok
    Rp400jt
    RUMAH Dijual
    di Depok
    Rp400jt
    • 2
    • 1
    • 70
    • 36
    Lihat Rincian
    Rp400jt
  • RUMAH Dijual
    di Depok
    Rp324jt
    RUMAH Dijual
    di Depok
    Rp324jt
    • 2
    • 1
    • 62
    • 36
    Lihat Rincian
    Rp324jt
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,7mily
  • RUKO Disewa
    di Depok
    Rp89jt/thn
    RUKO Disewa
    di Depok
    Rp89jt/thn
    • 2
    • 75
    • 75
    Lihat Rincian
    Rp89jt/thn
  • RUMAH Dijual
    di Depok
    Rp363jt
    RUMAH Dijual
    di Depok
    Rp363jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp363jt
  • RUMAH Dijual
    di Depok
    Rp363jt
    RUMAH Dijual
    di Depok
    Rp363jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp363jt
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt

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