=RUMAH BARU MINIMALIS 2 LANTAI FREE BPHTB & BIAYA NOTARIS=

Grand Saturnus Saturnus Margahayu, Soekarno Hatta Bandung Jawa Barat

Rp954jt
Bisa Nego
KPR: 7,96jt/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.954.000.000 Dana Tunai yang Harus Disiapkan Rp.286.200.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.763.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.969.523 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.077.953 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.830.927.905
Total Pembayaran
Rp.1.887.959.905 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.763.200.000
1 Rp.7.969.523 Rp.1.927.523 Rp.6.042.000 Rp.761.272.477
2 Rp.7.969.523 Rp.1.942.783 Rp.6.026.740 Rp.759.329.694
3 Rp.7.969.523 Rp.1.958.163 Rp.6.011.360 Rp.757.371.531
4 Rp.7.969.523 Rp.1.973.665 Rp.5.995.858 Rp.755.397.866
5 Rp.7.969.523 Rp.1.989.290 Rp.5.980.233 Rp.753.408.576
6 Rp.7.969.523 Rp.2.005.038 Rp.5.964.485 Rp.751.403.538
7 Rp.7.969.523 Rp.2.020.912 Rp.5.948.611 Rp.749.382.626
8 Rp.7.969.523 Rp.2.036.911 Rp.5.932.612 Rp.747.345.715
9 Rp.7.969.523 Rp.2.053.036 Rp.5.916.487 Rp.745.292.679
10 Rp.7.969.523 Rp.2.069.289 Rp.5.900.234 Rp.743.223.390
11 Rp.7.969.523 Rp.2.085.671 Rp.5.883.852 Rp.741.137.719
12 Rp.7.969.523 Rp.2.102.183 Rp.5.867.340 Rp.739.035.536
13 Rp.7.969.523 Rp.2.118.825 Rp.5.850.698 Rp.736.916.711
14 Rp.7.969.523 Rp.2.135.599 Rp.5.833.924 Rp.734.781.112
15 Rp.7.969.523 Rp.2.152.506 Rp.5.817.017 Rp.732.628.606
16 Rp.7.969.523 Rp.2.169.547 Rp.5.799.976 Rp.730.459.059
17 Rp.7.969.523 Rp.2.186.722 Rp.5.782.801 Rp.728.272.337
18 Rp.7.969.523 Rp.2.204.034 Rp.5.765.489 Rp.726.068.303
19 Rp.7.969.523 Rp.2.221.482 Rp.5.748.041 Rp.723.846.821
20 Rp.7.969.523 Rp.2.239.069 Rp.5.730.454 Rp.721.607.752
21 Rp.7.969.523 Rp.2.256.795 Rp.5.712.728 Rp.719.350.957
22 Rp.7.969.523 Rp.2.274.661 Rp.5.694.862 Rp.717.076.296
23 Rp.7.969.523 Rp.2.292.669 Rp.5.676.854 Rp.714.783.627
24 Rp.7.969.523 Rp.2.310.819 Rp.5.658.704 Rp.712.472.808
25 Rp.7.969.523 Rp.2.329.113 Rp.5.640.410 Rp.710.143.695
26 Rp.7.969.523 Rp.2.347.552 Rp.5.621.971 Rp.707.796.143
27 Rp.7.969.523 Rp.2.366.137 Rp.5.603.386 Rp.705.430.006
28 Rp.7.969.523 Rp.2.384.869 Rp.5.584.654 Rp.703.045.137
29 Rp.7.969.523 Rp.2.403.749 Rp.5.565.774 Rp.700.641.388
30 Rp.7.969.523 Rp.2.422.779 Rp.5.546.744 Rp.698.218.609
31 Rp.7.969.523 Rp.2.441.959 Rp.5.527.564 Rp.695.776.650
32 Rp.7.969.523 Rp.2.461.291 Rp.5.508.232 Rp.693.315.359
33 Rp.7.969.523 Rp.2.480.776 Rp.5.488.747 Rp.690.834.583
34 Rp.7.969.523 Rp.2.500.416 Rp.5.469.107 Rp.688.334.167
35 Rp.7.969.523 Rp.2.520.211 Rp.5.449.312 Rp.685.813.956
36 Rp.7.969.523 Rp.2.540.163 Rp.5.429.360 Rp.683.273.793
37 Rp.9.077.953 Rp.2.102.866 Rp.6.975.087 Rp.681.170.927
38 Rp.9.077.953 Rp.2.124.333 Rp.6.953.620 Rp.679.046.594
39 Rp.9.077.953 Rp.2.146.019 Rp.6.931.934 Rp.676.900.575
40 Rp.9.077.953 Rp.2.167.926 Rp.6.910.027 Rp.674.732.649
41 Rp.9.077.953 Rp.2.190.057 Rp.6.887.896 Rp.672.542.592
42 Rp.9.077.953 Rp.2.212.414 Rp.6.865.539 Rp.670.330.178
43 Rp.9.077.953 Rp.2.234.999 Rp.6.842.954 Rp.668.095.179
44 Rp.9.077.953 Rp.2.257.815 Rp.6.820.138 Rp.665.837.364
45 Rp.9.077.953 Rp.2.280.863 Rp.6.797.090 Rp.663.556.501
46 Rp.9.077.953 Rp.2.304.147 Rp.6.773.806 Rp.661.252.354
47 Rp.9.077.953 Rp.2.327.669 Rp.6.750.284 Rp.658.924.685
48 Rp.9.077.953 Rp.2.351.430 Rp.6.726.523 Rp.656.573.255
49 Rp.9.077.953 Rp.2.375.434 Rp.6.702.519 Rp.654.197.821
50 Rp.9.077.953 Rp.2.399.684 Rp.6.678.269 Rp.651.798.137
51 Rp.9.077.953 Rp.2.424.180 Rp.6.653.773 Rp.649.373.957
52 Rp.9.077.953 Rp.2.448.927 Rp.6.629.026 Rp.646.925.030
53 Rp.9.077.953 Rp.2.473.927 Rp.6.604.026 Rp.644.451.103
54 Rp.9.077.953 Rp.2.499.181 Rp.6.578.772 Rp.641.951.922
55 Rp.9.077.953 Rp.2.524.694 Rp.6.553.259 Rp.639.427.228
56 Rp.9.077.953 Rp.2.550.467 Rp.6.527.486 Rp.636.876.761
57 Rp.9.077.953 Rp.2.576.503 Rp.6.501.450 Rp.634.300.258
58 Rp.9.077.953 Rp.2.602.805 Rp.6.475.148 Rp.631.697.453
59 Rp.9.077.953 Rp.2.629.375 Rp.6.448.578 Rp.629.068.078
60 Rp.9.077.953 Rp.2.656.216 Rp.6.421.737 Rp.626.411.862
61 Rp.9.077.953 Rp.2.683.332 Rp.6.394.621 Rp.623.728.530
62 Rp.9.077.953 Rp.2.710.724 Rp.6.367.229 Rp.621.017.806
63 Rp.9.077.953 Rp.2.738.396 Rp.6.339.557 Rp.618.279.410
64 Rp.9.077.953 Rp.2.766.351 Rp.6.311.602 Rp.615.513.059
65 Rp.9.077.953 Rp.2.794.591 Rp.6.283.362 Rp.612.718.468
66 Rp.9.077.953 Rp.2.823.119 Rp.6.254.834 Rp.609.895.349
67 Rp.9.077.953 Rp.2.851.938 Rp.6.226.015 Rp.607.043.411
68 Rp.9.077.953 Rp.2.881.052 Rp.6.196.901 Rp.604.162.359
69 Rp.9.077.953 Rp.2.910.462 Rp.6.167.491 Rp.601.251.897
70 Rp.9.077.953 Rp.2.940.173 Rp.6.137.780 Rp.598.311.724
71 Rp.9.077.953 Rp.2.970.187 Rp.6.107.766 Rp.595.341.537
72 Rp.9.077.953 Rp.3.000.508 Rp.6.077.445 Rp.592.341.029
73 Rp.9.077.953 Rp.3.031.138 Rp.6.046.815 Rp.589.309.891
74 Rp.9.077.953 Rp.3.062.081 Rp.6.015.872 Rp.586.247.810
75 Rp.9.077.953 Rp.3.093.340 Rp.5.984.613 Rp.583.154.470
76 Rp.9.077.953 Rp.3.124.918 Rp.5.953.035 Rp.580.029.552
77 Rp.9.077.953 Rp.3.156.818 Rp.5.921.135 Rp.576.872.734
78 Rp.9.077.953 Rp.3.189.044 Rp.5.888.909 Rp.573.683.690
79 Rp.9.077.953 Rp.3.221.599 Rp.5.856.354 Rp.570.462.091
80 Rp.9.077.953 Rp.3.254.486 Rp.5.823.467 Rp.567.207.605
81 Rp.9.077.953 Rp.3.287.709 Rp.5.790.244 Rp.563.919.896
82 Rp.9.077.953 Rp.3.321.271 Rp.5.756.682 Rp.560.598.625
83 Rp.9.077.953 Rp.3.355.175 Rp.5.722.778 Rp.557.243.450
84 Rp.9.077.953 Rp.3.389.426 Rp.5.688.527 Rp.553.854.024
85 Rp.9.077.953 Rp.3.424.027 Rp.5.653.926 Rp.550.429.997
86 Rp.9.077.953 Rp.3.458.980 Rp.5.618.973 Rp.546.971.017
87 Rp.9.077.953 Rp.3.494.291 Rp.5.583.662 Rp.543.476.726
88 Rp.9.077.953 Rp.3.529.961 Rp.5.547.992 Rp.539.946.765
89 Rp.9.077.953 Rp.3.565.996 Rp.5.511.957 Rp.536.380.769
90 Rp.9.077.953 Rp.3.602.399 Rp.5.475.554 Rp.532.778.370
91 Rp.9.077.953 Rp.3.639.174 Rp.5.438.779 Rp.529.139.196
92 Rp.9.077.953 Rp.3.676.324 Rp.5.401.629 Rp.525.462.872
93 Rp.9.077.953 Rp.3.713.853 Rp.5.364.100 Rp.521.749.019
94 Rp.9.077.953 Rp.3.751.765 Rp.5.326.188 Rp.517.997.254
95 Rp.9.077.953 Rp.3.790.064 Rp.5.287.889 Rp.514.207.190
96 Rp.9.077.953 Rp.3.828.755 Rp.5.249.198 Rp.510.378.435
97 Rp.9.077.953 Rp.3.867.840 Rp.5.210.113 Rp.506.510.595
98 Rp.9.077.953 Rp.3.907.324 Rp.5.170.629 Rp.502.603.271
99 Rp.9.077.953 Rp.3.947.211 Rp.5.130.742 Rp.498.656.060
100 Rp.9.077.953 Rp.3.987.506 Rp.5.090.447 Rp.494.668.554
101 Rp.9.077.953 Rp.4.028.212 Rp.5.049.741 Rp.490.640.342
102 Rp.9.077.953 Rp.4.069.333 Rp.5.008.620 Rp.486.571.009
103 Rp.9.077.953 Rp.4.110.874 Rp.4.967.079 Rp.482.460.135
104 Rp.9.077.953 Rp.4.152.839 Rp.4.925.114 Rp.478.307.296
105 Rp.9.077.953 Rp.4.195.233 Rp.4.882.720 Rp.474.112.063
106 Rp.9.077.953 Rp.4.238.059 Rp.4.839.894 Rp.469.874.004
107 Rp.9.077.953 Rp.4.281.323 Rp.4.796.630 Rp.465.592.681
108 Rp.9.077.953 Rp.4.325.028 Rp.4.752.925 Rp.461.267.653
109 Rp.9.077.953 Rp.4.369.179 Rp.4.708.774 Rp.456.898.474
110 Rp.9.077.953 Rp.4.413.781 Rp.4.664.172 Rp.452.484.693
111 Rp.9.077.953 Rp.4.458.838 Rp.4.619.115 Rp.448.025.855
112 Rp.9.077.953 Rp.4.504.356 Rp.4.573.597 Rp.443.521.499
113 Rp.9.077.953 Rp.4.550.338 Rp.4.527.615 Rp.438.971.161
114 Rp.9.077.953 Rp.4.596.789 Rp.4.481.164 Rp.434.374.372
115 Rp.9.077.953 Rp.4.643.715 Rp.4.434.238 Rp.429.730.657
116 Rp.9.077.953 Rp.4.691.119 Rp.4.386.834 Rp.425.039.538
117 Rp.9.077.953 Rp.4.739.008 Rp.4.338.945 Rp.420.300.530
118 Rp.9.077.953 Rp.4.787.385 Rp.4.290.568 Rp.415.513.145
119 Rp.9.077.953 Rp.4.836.256 Rp.4.241.697 Rp.410.676.889
120 Rp.9.077.953 Rp.4.885.626 Rp.4.192.327 Rp.405.791.263
121 Rp.9.077.953 Rp.4.935.501 Rp.4.142.452 Rp.400.855.762
122 Rp.9.077.953 Rp.4.985.884 Rp.4.092.069 Rp.395.869.878
123 Rp.9.077.953 Rp.5.036.781 Rp.4.041.172 Rp.390.833.097
124 Rp.9.077.953 Rp.5.088.198 Rp.3.989.755 Rp.385.744.899
125 Rp.9.077.953 Rp.5.140.140 Rp.3.937.813 Rp.380.604.759
126 Rp.9.077.953 Rp.5.192.613 Rp.3.885.340 Rp.375.412.146
127 Rp.9.077.953 Rp.5.245.621 Rp.3.832.332 Rp.370.166.525
128 Rp.9.077.953 Rp.5.299.170 Rp.3.778.783 Rp.364.867.355
129 Rp.9.077.953 Rp.5.353.265 Rp.3.724.688 Rp.359.514.090
130 Rp.9.077.953 Rp.5.407.913 Rp.3.670.040 Rp.354.106.177
131 Rp.9.077.953 Rp.5.463.119 Rp.3.614.834 Rp.348.643.058
132 Rp.9.077.953 Rp.5.518.888 Rp.3.559.065 Rp.343.124.170
133 Rp.9.077.953 Rp.5.575.227 Rp.3.502.726 Rp.337.548.943
134 Rp.9.077.953 Rp.5.632.141 Rp.3.445.812 Rp.331.916.802
135 Rp.9.077.953 Rp.5.689.636 Rp.3.388.317 Rp.326.227.166
136 Rp.9.077.953 Rp.5.747.717 Rp.3.330.236 Rp.320.479.449
137 Rp.9.077.953 Rp.5.806.392 Rp.3.271.561 Rp.314.673.057
138 Rp.9.077.953 Rp.5.865.666 Rp.3.212.287 Rp.308.807.391
139 Rp.9.077.953 Rp.5.925.544 Rp.3.152.409 Rp.302.881.847
140 Rp.9.077.953 Rp.5.986.034 Rp.3.091.919 Rp.296.895.813
141 Rp.9.077.953 Rp.6.047.142 Rp.3.030.811 Rp.290.848.671
142 Rp.9.077.953 Rp.6.108.873 Rp.2.969.080 Rp.284.739.798
143 Rp.9.077.953 Rp.6.171.234 Rp.2.906.719 Rp.278.568.564
144 Rp.9.077.953 Rp.6.234.232 Rp.2.843.721 Rp.272.334.332
145 Rp.9.077.953 Rp.6.297.873 Rp.2.780.080 Rp.266.036.459
146 Rp.9.077.953 Rp.6.362.164 Rp.2.715.789 Rp.259.674.295
147 Rp.9.077.953 Rp.6.427.111 Rp.2.650.842 Rp.253.247.184
148 Rp.9.077.953 Rp.6.492.721 Rp.2.585.232 Rp.246.754.463
149 Rp.9.077.953 Rp.6.559.001 Rp.2.518.952 Rp.240.195.462
150 Rp.9.077.953 Rp.6.625.958 Rp.2.451.995 Rp.233.569.504
151 Rp.9.077.953 Rp.6.693.598 Rp.2.384.355 Rp.226.875.906
152 Rp.9.077.953 Rp.6.761.928 Rp.2.316.025 Rp.220.113.978
153 Rp.9.077.953 Rp.6.830.956 Rp.2.246.997 Rp.213.283.022
154 Rp.9.077.953 Rp.6.900.689 Rp.2.177.264 Rp.206.382.333
155 Rp.9.077.953 Rp.6.971.133 Rp.2.106.820 Rp.199.411.200
156 Rp.9.077.953 Rp.7.042.297 Rp.2.035.656 Rp.192.368.903
157 Rp.9.077.953 Rp.7.114.187 Rp.1.963.766 Rp.185.254.716
158 Rp.9.077.953 Rp.7.186.811 Rp.1.891.142 Rp.178.067.905
159 Rp.9.077.953 Rp.7.260.176 Rp.1.817.777 Rp.170.807.729
160 Rp.9.077.953 Rp.7.334.291 Rp.1.743.662 Rp.163.473.438
161 Rp.9.077.953 Rp.7.409.162 Rp.1.668.791 Rp.156.064.276
162 Rp.9.077.953 Rp.7.484.797 Rp.1.593.156 Rp.148.579.479
163 Rp.9.077.953 Rp.7.561.204 Rp.1.516.749 Rp.141.018.275
164 Rp.9.077.953 Rp.7.638.391 Rp.1.439.562 Rp.133.379.884
165 Rp.9.077.953 Rp.7.716.367 Rp.1.361.586 Rp.125.663.517
166 Rp.9.077.953 Rp.7.795.138 Rp.1.282.815 Rp.117.868.379
167 Rp.9.077.953 Rp.7.874.713 Rp.1.203.240 Rp.109.993.666
168 Rp.9.077.953 Rp.7.955.101 Rp.1.122.852 Rp.102.038.565
169 Rp.9.077.953 Rp.8.036.309 Rp.1.041.644 Rp.94.002.256
170 Rp.9.077.953 Rp.8.118.347 Rp.959.606 Rp.85.883.909
171 Rp.9.077.953 Rp.8.201.221 Rp.876.732 Rp.77.682.688
172 Rp.9.077.953 Rp.8.284.942 Rp.793.011 Rp.69.397.746
173 Rp.9.077.953 Rp.8.369.518 Rp.708.435 Rp.61.028.228
174 Rp.9.077.953 Rp.8.454.957 Rp.622.996 Rp.52.573.271
175 Rp.9.077.953 Rp.8.541.268 Rp.536.685 Rp.44.032.003
176 Rp.9.077.953 Rp.8.628.460 Rp.449.493 Rp.35.403.543
177 Rp.9.077.953 Rp.8.716.542 Rp.361.411 Rp.26.687.001
178 Rp.9.077.953 Rp.8.805.523 Rp.272.430 Rp.17.881.478
179 Rp.9.077.953 Rp.8.895.413 Rp.182.540 Rp.8.986.065
180 Rp.9.077.953 Rp.8.986.065 Rp.91.733 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Bandung
    Rp250rb/hari
    APARTEMEN Disewa
    di Bandung
    Rp250rb/hari
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp250rb/hari
  • APARTEMEN Disewa
    di Bandung
    Rp249rb/hari
    APARTEMEN Disewa
    di Bandung
    Rp249rb/hari
    • 2
    • 1
    • 37
    Lihat Rincian
    Rp249rb/hari
  • RUMAH Dijual
    di Bandung
    Rp600jt
    RUMAH Dijual
    di Bandung
    Rp600jt
    • 2
    • 1
    • 90
    • 60
    Lihat Rincian
    Rp600jt
  • RUMAH Dijual
    di Bandung
    Rp699jt
    RUMAH Dijual
    di Bandung
    Rp699jt
    • 3
    • 2
    • 84
    • 80
    Lihat Rincian
    Rp699jt
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp2,1mily
    RUMAH Dijual
    di Bandung
    Rp2,1mily
    • 4
    • 3
    • 226
    • 150
    Lihat Rincian
    Rp2,1mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • APARTEMEN Disewa
    di Bandung
    Rp200rb/hari
    APARTEMEN Disewa
    di Bandung
    Rp200rb/hari
    • 2
    • 1
    • 37
    Lihat Rincian
    Rp200rb/hari

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