Over kredit murah Bekasi

Babelan Bekasi Jawa Barat

Rp70jt
KPR: 584rb/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.70.000.000 Dana Tunai yang Harus Disiapkan Rp.21.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.56.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.584.766 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.666.097 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.60.969.571
Total Pembayaran
Rp.138.529.571 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.56.000.000
1 Rp.584.766 Rp.141.433 Rp.443.333 Rp.55.858.567
2 Rp.584.766 Rp.142.552 Rp.442.214 Rp.55.716.015
3 Rp.584.766 Rp.143.681 Rp.441.085 Rp.55.572.334
4 Rp.584.766 Rp.144.818 Rp.439.948 Rp.55.427.516
5 Rp.584.766 Rp.145.965 Rp.438.801 Rp.55.281.551
6 Rp.584.766 Rp.147.120 Rp.437.646 Rp.55.134.431
7 Rp.584.766 Rp.148.285 Rp.436.481 Rp.54.986.146
8 Rp.584.766 Rp.149.459 Rp.435.307 Rp.54.836.687
9 Rp.584.766 Rp.150.642 Rp.434.124 Rp.54.686.045
10 Rp.584.766 Rp.151.835 Rp.432.931 Rp.54.534.210
11 Rp.584.766 Rp.153.037 Rp.431.729 Rp.54.381.173
12 Rp.584.766 Rp.154.248 Rp.430.518 Rp.54.226.925
13 Rp.584.766 Rp.155.470 Rp.429.296 Rp.54.071.455
14 Rp.584.766 Rp.156.700 Rp.428.066 Rp.53.914.755
15 Rp.584.766 Rp.157.941 Rp.426.825 Rp.53.756.814
16 Rp.584.766 Rp.159.191 Rp.425.575 Rp.53.597.623
17 Rp.584.766 Rp.160.451 Rp.424.315 Rp.53.437.172
18 Rp.584.766 Rp.161.722 Rp.423.044 Rp.53.275.450
19 Rp.584.766 Rp.163.002 Rp.421.764 Rp.53.112.448
20 Rp.584.766 Rp.164.292 Rp.420.474 Rp.52.948.156
21 Rp.584.766 Rp.165.593 Rp.419.173 Rp.52.782.563
22 Rp.584.766 Rp.166.904 Rp.417.862 Rp.52.615.659
23 Rp.584.766 Rp.168.225 Rp.416.541 Rp.52.447.434
24 Rp.584.766 Rp.169.557 Rp.415.209 Rp.52.277.877
25 Rp.584.766 Rp.170.899 Rp.413.867 Rp.52.106.978
26 Rp.584.766 Rp.172.252 Rp.412.514 Rp.51.934.726
27 Rp.584.766 Rp.173.616 Rp.411.150 Rp.51.761.110
28 Rp.584.766 Rp.174.991 Rp.409.775 Rp.51.586.119
29 Rp.584.766 Rp.176.376 Rp.408.390 Rp.51.409.743
30 Rp.584.766 Rp.177.772 Rp.406.994 Rp.51.231.971
31 Rp.584.766 Rp.179.180 Rp.405.586 Rp.51.052.791
32 Rp.584.766 Rp.180.598 Rp.404.168 Rp.50.872.193
33 Rp.584.766 Rp.182.028 Rp.402.738 Rp.50.690.165
34 Rp.584.766 Rp.183.469 Rp.401.297 Rp.50.506.696
35 Rp.584.766 Rp.184.921 Rp.399.845 Rp.50.321.775
36 Rp.584.766 Rp.186.385 Rp.398.381 Rp.50.135.390
37 Rp.666.097 Rp.154.298 Rp.511.799 Rp.49.981.092
38 Rp.666.097 Rp.155.873 Rp.510.224 Rp.49.825.219
39 Rp.666.097 Rp.157.465 Rp.508.632 Rp.49.667.754
40 Rp.666.097 Rp.159.072 Rp.507.025 Rp.49.508.682
41 Rp.666.097 Rp.160.696 Rp.505.401 Rp.49.347.986
42 Rp.666.097 Rp.162.336 Rp.503.761 Rp.49.185.650
43 Rp.666.097 Rp.163.993 Rp.502.104 Rp.49.021.657
44 Rp.666.097 Rp.165.668 Rp.500.429 Rp.48.855.989
45 Rp.666.097 Rp.167.359 Rp.498.738 Rp.48.688.630
46 Rp.666.097 Rp.169.067 Rp.497.030 Rp.48.519.563
47 Rp.666.097 Rp.170.793 Rp.495.304 Rp.48.348.770
48 Rp.666.097 Rp.172.537 Rp.493.560 Rp.48.176.233
49 Rp.666.097 Rp.174.298 Rp.491.799 Rp.48.001.935
50 Rp.666.097 Rp.176.077 Rp.490.020 Rp.47.825.858
51 Rp.666.097 Rp.177.875 Rp.488.222 Rp.47.647.983
52 Rp.666.097 Rp.179.691 Rp.486.406 Rp.47.468.292
53 Rp.666.097 Rp.181.525 Rp.484.572 Rp.47.286.767
54 Rp.666.097 Rp.183.378 Rp.482.719 Rp.47.103.389
55 Rp.666.097 Rp.185.250 Rp.480.847 Rp.46.918.139
56 Rp.666.097 Rp.187.141 Rp.478.956 Rp.46.730.998
57 Rp.666.097 Rp.189.051 Rp.477.046 Rp.46.541.947
58 Rp.666.097 Rp.190.981 Rp.475.116 Rp.46.350.966
59 Rp.666.097 Rp.192.931 Rp.473.166 Rp.46.158.035
60 Rp.666.097 Rp.194.900 Rp.471.197 Rp.45.963.135
61 Rp.666.097 Rp.196.890 Rp.469.207 Rp.45.766.245
62 Rp.666.097 Rp.198.900 Rp.467.197 Rp.45.567.345
63 Rp.666.097 Rp.200.930 Rp.465.167 Rp.45.366.415
64 Rp.666.097 Rp.202.982 Rp.463.115 Rp.45.163.433
65 Rp.666.097 Rp.205.054 Rp.461.043 Rp.44.958.379
66 Rp.666.097 Rp.207.147 Rp.458.950 Rp.44.751.232
67 Rp.666.097 Rp.209.262 Rp.456.835 Rp.44.541.970
68 Rp.666.097 Rp.211.398 Rp.454.699 Rp.44.330.572
69 Rp.666.097 Rp.213.556 Rp.452.541 Rp.44.117.016
70 Rp.666.097 Rp.215.736 Rp.450.361 Rp.43.901.280
71 Rp.666.097 Rp.217.938 Rp.448.159 Rp.43.683.342
72 Rp.666.097 Rp.220.163 Rp.445.934 Rp.43.463.179
73 Rp.666.097 Rp.222.410 Rp.443.687 Rp.43.240.769
74 Rp.666.097 Rp.224.681 Rp.441.416 Rp.43.016.088
75 Rp.666.097 Rp.226.974 Rp.439.123 Rp.42.789.114
76 Rp.666.097 Rp.229.291 Rp.436.806 Rp.42.559.823
77 Rp.666.097 Rp.231.632 Rp.434.465 Rp.42.328.191
78 Rp.666.097 Rp.233.997 Rp.432.100 Rp.42.094.194
79 Rp.666.097 Rp.236.385 Rp.429.712 Rp.41.857.809
80 Rp.666.097 Rp.238.799 Rp.427.298 Rp.41.619.010
81 Rp.666.097 Rp.241.236 Rp.424.861 Rp.41.377.774
82 Rp.666.097 Rp.243.699 Rp.422.398 Rp.41.134.075
83 Rp.666.097 Rp.246.187 Rp.419.910 Rp.40.887.888
84 Rp.666.097 Rp.248.700 Rp.417.397 Rp.40.639.188
85 Rp.666.097 Rp.251.239 Rp.414.858 Rp.40.387.949
86 Rp.666.097 Rp.253.803 Rp.412.294 Rp.40.134.146
87 Rp.666.097 Rp.256.394 Rp.409.703 Rp.39.877.752
88 Rp.666.097 Rp.259.012 Rp.407.085 Rp.39.618.740
89 Rp.666.097 Rp.261.656 Rp.404.441 Rp.39.357.084
90 Rp.666.097 Rp.264.327 Rp.401.770 Rp.39.092.757
91 Rp.666.097 Rp.267.025 Rp.399.072 Rp.38.825.732
92 Rp.666.097 Rp.269.751 Rp.396.346 Rp.38.555.981
93 Rp.666.097 Rp.272.505 Rp.393.592 Rp.38.283.476
94 Rp.666.097 Rp.275.287 Rp.390.810 Rp.38.008.189
95 Rp.666.097 Rp.278.097 Rp.388.000 Rp.37.730.092
96 Rp.666.097 Rp.280.936 Rp.385.161 Rp.37.449.156
97 Rp.666.097 Rp.283.804 Rp.382.293 Rp.37.165.352
98 Rp.666.097 Rp.286.701 Rp.379.396 Rp.36.878.651
99 Rp.666.097 Rp.289.627 Rp.376.470 Rp.36.589.024
100 Rp.666.097 Rp.292.584 Rp.373.513 Rp.36.296.440
101 Rp.666.097 Rp.295.571 Rp.370.526 Rp.36.000.869
102 Rp.666.097 Rp.298.588 Rp.367.509 Rp.35.702.281
103 Rp.666.097 Rp.301.636 Rp.364.461 Rp.35.400.645
104 Rp.666.097 Rp.304.715 Rp.361.382 Rp.35.095.930
105 Rp.666.097 Rp.307.826 Rp.358.271 Rp.34.788.104
106 Rp.666.097 Rp.310.968 Rp.355.129 Rp.34.477.136
107 Rp.666.097 Rp.314.143 Rp.351.954 Rp.34.162.993
108 Rp.666.097 Rp.317.350 Rp.348.747 Rp.33.845.643
109 Rp.666.097 Rp.320.589 Rp.345.508 Rp.33.525.054
110 Rp.666.097 Rp.323.862 Rp.342.235 Rp.33.201.192
111 Rp.666.097 Rp.327.168 Rp.338.929 Rp.32.874.024
112 Rp.666.097 Rp.330.508 Rp.335.589 Rp.32.543.516
113 Rp.666.097 Rp.333.882 Rp.332.215 Rp.32.209.634
114 Rp.666.097 Rp.337.290 Rp.328.807 Rp.31.872.344
115 Rp.666.097 Rp.340.733 Rp.325.364 Rp.31.531.611
116 Rp.666.097 Rp.344.212 Rp.321.885 Rp.31.187.399
117 Rp.666.097 Rp.347.726 Rp.318.371 Rp.30.839.673
118 Rp.666.097 Rp.351.275 Rp.314.822 Rp.30.488.398
119 Rp.666.097 Rp.354.861 Rp.311.236 Rp.30.133.537
120 Rp.666.097 Rp.358.484 Rp.307.613 Rp.29.775.053
121 Rp.666.097 Rp.362.143 Rp.303.954 Rp.29.412.910
122 Rp.666.097 Rp.365.840 Rp.300.257 Rp.29.047.070
123 Rp.666.097 Rp.369.575 Rp.296.522 Rp.28.677.495
124 Rp.666.097 Rp.373.348 Rp.292.749 Rp.28.304.147
125 Rp.666.097 Rp.377.159 Rp.288.938 Rp.27.926.988
126 Rp.666.097 Rp.381.009 Rp.285.088 Rp.27.545.979
127 Rp.666.097 Rp.384.898 Rp.281.199 Rp.27.161.081
128 Rp.666.097 Rp.388.828 Rp.277.269 Rp.26.772.253
129 Rp.666.097 Rp.392.797 Rp.273.300 Rp.26.379.456
130 Rp.666.097 Rp.396.807 Rp.269.290 Rp.25.982.649
131 Rp.666.097 Rp.400.857 Rp.265.240 Rp.25.581.792
132 Rp.666.097 Rp.404.950 Rp.261.147 Rp.25.176.842
133 Rp.666.097 Rp.409.083 Rp.257.014 Rp.24.767.759
134 Rp.666.097 Rp.413.259 Rp.252.838 Rp.24.354.500
135 Rp.666.097 Rp.417.478 Rp.248.619 Rp.23.937.022
136 Rp.666.097 Rp.421.740 Rp.244.357 Rp.23.515.282
137 Rp.666.097 Rp.426.045 Rp.240.052 Rp.23.089.237
138 Rp.666.097 Rp.430.394 Rp.235.703 Rp.22.658.843
139 Rp.666.097 Rp.434.788 Rp.231.309 Rp.22.224.055
140 Rp.666.097 Rp.439.226 Rp.226.871 Rp.21.784.829
141 Rp.666.097 Rp.443.710 Rp.222.387 Rp.21.341.119
142 Rp.666.097 Rp.448.240 Rp.217.857 Rp.20.892.879
143 Rp.666.097 Rp.452.816 Rp.213.281 Rp.20.440.063
144 Rp.666.097 Rp.457.438 Rp.208.659 Rp.19.982.625
145 Rp.666.097 Rp.462.108 Rp.203.989 Rp.19.520.517
146 Rp.666.097 Rp.466.825 Rp.199.272 Rp.19.053.692
147 Rp.666.097 Rp.471.591 Rp.194.506 Rp.18.582.101
148 Rp.666.097 Rp.476.405 Rp.189.692 Rp.18.105.696
149 Rp.666.097 Rp.481.268 Rp.184.829 Rp.17.624.428
150 Rp.666.097 Rp.486.181 Rp.179.916 Rp.17.138.247
151 Rp.666.097 Rp.491.144 Rp.174.953 Rp.16.647.103
152 Rp.666.097 Rp.496.158 Rp.169.939 Rp.16.150.945
153 Rp.666.097 Rp.501.223 Rp.164.874 Rp.15.649.722
154 Rp.666.097 Rp.506.339 Rp.159.758 Rp.15.143.383
155 Rp.666.097 Rp.511.508 Rp.154.589 Rp.14.631.875
156 Rp.666.097 Rp.516.730 Rp.149.367 Rp.14.115.145
157 Rp.666.097 Rp.522.005 Rp.144.092 Rp.13.593.140
158 Rp.666.097 Rp.527.334 Rp.138.763 Rp.13.065.806
159 Rp.666.097 Rp.532.717 Rp.133.380 Rp.12.533.089
160 Rp.666.097 Rp.538.155 Rp.127.942 Rp.11.994.934
161 Rp.666.097 Rp.543.649 Rp.122.448 Rp.11.451.285
162 Rp.666.097 Rp.549.198 Rp.116.899 Rp.10.902.087
163 Rp.666.097 Rp.554.805 Rp.111.292 Rp.10.347.282
164 Rp.666.097 Rp.560.468 Rp.105.629 Rp.9.786.814
165 Rp.666.097 Rp.566.190 Rp.99.907 Rp.9.220.624
166 Rp.666.097 Rp.571.970 Rp.94.127 Rp.8.648.654
167 Rp.666.097 Rp.577.809 Rp.88.288 Rp.8.070.845
168 Rp.666.097 Rp.583.707 Rp.82.390 Rp.7.487.138
169 Rp.666.097 Rp.589.666 Rp.76.431 Rp.6.897.472
170 Rp.666.097 Rp.595.685 Rp.70.412 Rp.6.301.787
171 Rp.666.097 Rp.601.766 Rp.64.331 Rp.5.700.021
172 Rp.666.097 Rp.607.909 Rp.58.188 Rp.5.092.112
173 Rp.666.097 Rp.614.115 Rp.51.982 Rp.4.477.997
174 Rp.666.097 Rp.620.384 Rp.45.713 Rp.3.857.613
175 Rp.666.097 Rp.626.717 Rp.39.380 Rp.3.230.896
176 Rp.666.097 Rp.633.115 Rp.32.982 Rp.2.597.781
177 Rp.666.097 Rp.639.578 Rp.26.519 Rp.1.958.203
178 Rp.666.097 Rp.646.107 Rp.19.990 Rp.1.312.096
179 Rp.666.097 Rp.652.703 Rp.13.394 Rp.659.393
180 Rp.666.097 Rp.659.393 Rp.6.731 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp675jt
    RUMAH Dijual
    di Bekasi
    Rp675jt
    • 2
    • 1
    • 90
    • 45
    Lihat Rincian
    Rp675jt
  • APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp3,8jt/bln
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp325jt
    RUMAH Dijual
    di Bekasi
    Rp325jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp325jt
  • RUMAH Dijual
    di Bekasi
    Rp141jt
    RUMAH Dijual
    di Bekasi
    Rp141jt
    • 2
    • 1
    • 60
    • 29
    Lihat Rincian
    Rp141jt
  • RUMAH Dijual
    di Bekasi
    Rp675jt
    RUMAH Dijual
    di Bekasi
    Rp675jt
    • 2
    • 1
    • 90
    • 45
    Lihat Rincian
    Rp675jt
  • GUDANG Dijual
    di Bekasi
    Rp10,5mily
    GUDANG Dijual
    di Bekasi
    Rp10,5mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10,5mily

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