=SPECIAL PRICE RUMAH BARU 2 LANTAI DI MARGAHAYU SOEKARNO HATTA=

Grand Saturnus Saturnus Margahayu, Soekarno Hatta Bandung Jawa Barat

Rp1,05mily
Bisa Nego
KPR: 8,77jt/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.1.050.000.000 Dana Tunai yang Harus Disiapkan Rp.315.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.840.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.8.771.487 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.991.458 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.914.543.340
Total Pembayaran
Rp.2.077.943.340 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.840.000.000
1 Rp.8.771.487 Rp.2.121.487 Rp.6.650.000 Rp.837.878.513
2 Rp.8.771.487 Rp.2.138.282 Rp.6.633.205 Rp.835.740.231
3 Rp.8.771.487 Rp.2.155.210 Rp.6.616.277 Rp.833.585.021
4 Rp.8.771.487 Rp.2.172.272 Rp.6.599.215 Rp.831.412.749
5 Rp.8.771.487 Rp.2.189.469 Rp.6.582.018 Rp.829.223.280
6 Rp.8.771.487 Rp.2.206.803 Rp.6.564.684 Rp.827.016.477
7 Rp.8.771.487 Rp.2.224.273 Rp.6.547.214 Rp.824.792.204
8 Rp.8.771.487 Rp.2.241.882 Rp.6.529.605 Rp.822.550.322
9 Rp.8.771.487 Rp.2.259.630 Rp.6.511.857 Rp.820.290.692
10 Rp.8.771.487 Rp.2.277.519 Rp.6.493.968 Rp.818.013.173
11 Rp.8.771.487 Rp.2.295.549 Rp.6.475.938 Rp.815.717.624
12 Rp.8.771.487 Rp.2.313.722 Rp.6.457.765 Rp.813.403.902
13 Rp.8.771.487 Rp.2.332.039 Rp.6.439.448 Rp.811.071.863
14 Rp.8.771.487 Rp.2.350.501 Rp.6.420.986 Rp.808.721.362
15 Rp.8.771.487 Rp.2.369.110 Rp.6.402.377 Rp.806.352.252
16 Rp.8.771.487 Rp.2.387.865 Rp.6.383.622 Rp.803.964.387
17 Rp.8.771.487 Rp.2.406.769 Rp.6.364.718 Rp.801.557.618
18 Rp.8.771.487 Rp.2.425.823 Rp.6.345.664 Rp.799.131.795
19 Rp.8.771.487 Rp.2.445.027 Rp.6.326.460 Rp.796.686.768
20 Rp.8.771.487 Rp.2.464.383 Rp.6.307.104 Rp.794.222.385
21 Rp.8.771.487 Rp.2.483.893 Rp.6.287.594 Rp.791.738.492
22 Rp.8.771.487 Rp.2.503.557 Rp.6.267.930 Rp.789.234.935
23 Rp.8.771.487 Rp.2.523.377 Rp.6.248.110 Rp.786.711.558
24 Rp.8.771.487 Rp.2.543.354 Rp.6.228.133 Rp.784.168.204
25 Rp.8.771.487 Rp.2.563.489 Rp.6.207.998 Rp.781.604.715
26 Rp.8.771.487 Rp.2.583.783 Rp.6.187.704 Rp.779.020.932
27 Rp.8.771.487 Rp.2.604.238 Rp.6.167.249 Rp.776.416.694
28 Rp.8.771.487 Rp.2.624.855 Rp.6.146.632 Rp.773.791.839
29 Rp.8.771.487 Rp.2.645.635 Rp.6.125.852 Rp.771.146.204
30 Rp.8.771.487 Rp.2.666.580 Rp.6.104.907 Rp.768.479.624
31 Rp.8.771.487 Rp.2.687.690 Rp.6.083.797 Rp.765.791.934
32 Rp.8.771.487 Rp.2.708.968 Rp.6.062.519 Rp.763.082.966
33 Rp.8.771.487 Rp.2.730.414 Rp.6.041.073 Rp.760.352.552
34 Rp.8.771.487 Rp.2.752.029 Rp.6.019.458 Rp.757.600.523
35 Rp.8.771.487 Rp.2.773.816 Rp.5.997.671 Rp.754.826.707
36 Rp.8.771.487 Rp.2.795.776 Rp.5.975.711 Rp.752.030.931
37 Rp.9.991.458 Rp.2.314.476 Rp.7.676.982 Rp.749.716.455
38 Rp.9.991.458 Rp.2.338.103 Rp.7.653.355 Rp.747.378.352
39 Rp.9.991.458 Rp.2.361.971 Rp.7.629.487 Rp.745.016.381
40 Rp.9.991.458 Rp.2.386.082 Rp.7.605.376 Rp.742.630.299
41 Rp.9.991.458 Rp.2.410.440 Rp.7.581.018 Rp.740.219.859
42 Rp.9.991.458 Rp.2.435.047 Rp.7.556.411 Rp.737.784.812
43 Rp.9.991.458 Rp.2.459.905 Rp.7.531.553 Rp.735.324.907
44 Rp.9.991.458 Rp.2.485.016 Rp.7.506.442 Rp.732.839.891
45 Rp.9.991.458 Rp.2.510.384 Rp.7.481.074 Rp.730.329.507
46 Rp.9.991.458 Rp.2.536.011 Rp.7.455.447 Rp.727.793.496
47 Rp.9.991.458 Rp.2.561.899 Rp.7.429.559 Rp.725.231.597
48 Rp.9.991.458 Rp.2.588.052 Rp.7.403.406 Rp.722.643.545
49 Rp.9.991.458 Rp.2.614.472 Rp.7.376.986 Rp.720.029.073
50 Rp.9.991.458 Rp.2.641.161 Rp.7.350.297 Rp.717.387.912
51 Rp.9.991.458 Rp.2.668.123 Rp.7.323.335 Rp.714.719.789
52 Rp.9.991.458 Rp.2.695.360 Rp.7.296.098 Rp.712.024.429
53 Rp.9.991.458 Rp.2.722.875 Rp.7.268.583 Rp.709.301.554
54 Rp.9.991.458 Rp.2.750.671 Rp.7.240.787 Rp.706.550.883
55 Rp.9.991.458 Rp.2.778.751 Rp.7.212.707 Rp.703.772.132
56 Rp.9.991.458 Rp.2.807.117 Rp.7.184.341 Rp.700.965.015
57 Rp.9.991.458 Rp.2.835.773 Rp.7.155.685 Rp.698.129.242
58 Rp.9.991.458 Rp.2.864.722 Rp.7.126.736 Rp.695.264.520
59 Rp.9.991.458 Rp.2.893.966 Rp.7.097.492 Rp.692.370.554
60 Rp.9.991.458 Rp.2.923.509 Rp.7.067.949 Rp.689.447.045
61 Rp.9.991.458 Rp.2.953.353 Rp.7.038.105 Rp.686.493.692
62 Rp.9.991.458 Rp.2.983.502 Rp.7.007.956 Rp.683.510.190
63 Rp.9.991.458 Rp.3.013.958 Rp.6.977.500 Rp.680.496.232
64 Rp.9.991.458 Rp.3.044.726 Rp.6.946.732 Rp.677.451.506
65 Rp.9.991.458 Rp.3.075.807 Rp.6.915.651 Rp.674.375.699
66 Rp.9.991.458 Rp.3.107.206 Rp.6.884.252 Rp.671.268.493
67 Rp.9.991.458 Rp.3.138.925 Rp.6.852.533 Rp.668.129.568
68 Rp.9.991.458 Rp.3.170.969 Rp.6.820.489 Rp.664.958.599
69 Rp.9.991.458 Rp.3.203.339 Rp.6.788.119 Rp.661.755.260
70 Rp.9.991.458 Rp.3.236.040 Rp.6.755.418 Rp.658.519.220
71 Rp.9.991.458 Rp.3.269.074 Rp.6.722.384 Rp.655.250.146
72 Rp.9.991.458 Rp.3.302.446 Rp.6.689.012 Rp.651.947.700
73 Rp.9.991.458 Rp.3.336.159 Rp.6.655.299 Rp.648.611.541
74 Rp.9.991.458 Rp.3.370.215 Rp.6.621.243 Rp.645.241.326
75 Rp.9.991.458 Rp.3.404.619 Rp.6.586.839 Rp.641.836.707
76 Rp.9.991.458 Rp.3.439.375 Rp.6.552.083 Rp.638.397.332
77 Rp.9.991.458 Rp.3.474.485 Rp.6.516.973 Rp.634.922.847
78 Rp.9.991.458 Rp.3.509.954 Rp.6.481.504 Rp.631.412.893
79 Rp.9.991.458 Rp.3.545.785 Rp.6.445.673 Rp.627.867.108
80 Rp.9.991.458 Rp.3.581.981 Rp.6.409.477 Rp.624.285.127
81 Rp.9.991.458 Rp.3.618.547 Rp.6.372.911 Rp.620.666.580
82 Rp.9.991.458 Rp.3.655.487 Rp.6.335.971 Rp.617.011.093
83 Rp.9.991.458 Rp.3.692.803 Rp.6.298.655 Rp.613.318.290
84 Rp.9.991.458 Rp.3.730.500 Rp.6.260.958 Rp.609.587.790
85 Rp.9.991.458 Rp.3.768.583 Rp.6.222.875 Rp.605.819.207
86 Rp.9.991.458 Rp.3.807.054 Rp.6.184.404 Rp.602.012.153
87 Rp.9.991.458 Rp.3.845.917 Rp.6.145.541 Rp.598.166.236
88 Rp.9.991.458 Rp.3.885.178 Rp.6.106.280 Rp.594.281.058
89 Rp.9.991.458 Rp.3.924.839 Rp.6.066.619 Rp.590.356.219
90 Rp.9.991.458 Rp.3.964.905 Rp.6.026.553 Rp.586.391.314
91 Rp.9.991.458 Rp.4.005.380 Rp.5.986.078 Rp.582.385.934
92 Rp.9.991.458 Rp.4.046.268 Rp.5.945.190 Rp.578.339.666
93 Rp.9.991.458 Rp.4.087.574 Rp.5.903.884 Rp.574.252.092
94 Rp.9.991.458 Rp.4.129.301 Rp.5.862.157 Rp.570.122.791
95 Rp.9.991.458 Rp.4.171.455 Rp.5.820.003 Rp.565.951.336
96 Rp.9.991.458 Rp.4.214.038 Rp.5.777.420 Rp.561.737.298
97 Rp.9.991.458 Rp.4.257.056 Rp.5.734.402 Rp.557.480.242
98 Rp.9.991.458 Rp.4.300.514 Rp.5.690.944 Rp.553.179.728
99 Rp.9.991.458 Rp.4.344.415 Rp.5.647.043 Rp.548.835.313
100 Rp.9.991.458 Rp.4.388.764 Rp.5.602.694 Rp.544.446.549
101 Rp.9.991.458 Rp.4.433.566 Rp.5.557.892 Rp.540.012.983
102 Rp.9.991.458 Rp.4.478.825 Rp.5.512.633 Rp.535.534.158
103 Rp.9.991.458 Rp.4.524.547 Rp.5.466.911 Rp.531.009.611
104 Rp.9.991.458 Rp.4.570.735 Rp.5.420.723 Rp.526.438.876
105 Rp.9.991.458 Rp.4.617.394 Rp.5.374.064 Rp.521.821.482
106 Rp.9.991.458 Rp.4.664.530 Rp.5.326.928 Rp.517.156.952
107 Rp.9.991.458 Rp.4.712.147 Rp.5.279.311 Rp.512.444.805
108 Rp.9.991.458 Rp.4.760.251 Rp.5.231.207 Rp.507.684.554
109 Rp.9.991.458 Rp.4.808.845 Rp.5.182.613 Rp.502.875.709
110 Rp.9.991.458 Rp.4.857.935 Rp.5.133.523 Rp.498.017.774
111 Rp.9.991.458 Rp.4.907.527 Rp.5.083.931 Rp.493.110.247
112 Rp.9.991.458 Rp.4.957.624 Rp.5.033.834 Rp.488.152.623
113 Rp.9.991.458 Rp.5.008.233 Rp.4.983.225 Rp.483.144.390
114 Rp.9.991.458 Rp.5.059.359 Rp.4.932.099 Rp.478.085.031
115 Rp.9.991.458 Rp.5.111.007 Rp.4.880.451 Rp.472.974.024
116 Rp.9.991.458 Rp.5.163.182 Rp.4.828.276 Rp.467.810.842
117 Rp.9.991.458 Rp.5.215.889 Rp.4.775.569 Rp.462.594.953
118 Rp.9.991.458 Rp.5.269.135 Rp.4.722.323 Rp.457.325.818
119 Rp.9.991.458 Rp.5.322.924 Rp.4.668.534 Rp.452.002.894
120 Rp.9.991.458 Rp.5.377.262 Rp.4.614.196 Rp.446.625.632
121 Rp.9.991.458 Rp.5.432.155 Rp.4.559.303 Rp.441.193.477
122 Rp.9.991.458 Rp.5.487.608 Rp.4.503.850 Rp.435.705.869
123 Rp.9.991.458 Rp.5.543.627 Rp.4.447.831 Rp.430.162.242
124 Rp.9.991.458 Rp.5.600.218 Rp.4.391.240 Rp.424.562.024
125 Rp.9.991.458 Rp.5.657.387 Rp.4.334.071 Rp.418.904.637
126 Rp.9.991.458 Rp.5.715.140 Rp.4.276.318 Rp.413.189.497
127 Rp.9.991.458 Rp.5.773.482 Rp.4.217.976 Rp.407.416.015
128 Rp.9.991.458 Rp.5.832.420 Rp.4.159.038 Rp.401.583.595
129 Rp.9.991.458 Rp.5.891.959 Rp.4.099.499 Rp.395.691.636
130 Rp.9.991.458 Rp.5.952.106 Rp.4.039.352 Rp.389.739.530
131 Rp.9.991.458 Rp.6.012.867 Rp.3.978.591 Rp.383.726.663
132 Rp.9.991.458 Rp.6.074.248 Rp.3.917.210 Rp.377.652.415
133 Rp.9.991.458 Rp.6.136.256 Rp.3.855.202 Rp.371.516.159
134 Rp.9.991.458 Rp.6.198.897 Rp.3.792.561 Rp.365.317.262
135 Rp.9.991.458 Rp.6.262.178 Rp.3.729.280 Rp.359.055.084
136 Rp.9.991.458 Rp.6.326.104 Rp.3.665.354 Rp.352.728.980
137 Rp.9.991.458 Rp.6.390.683 Rp.3.600.775 Rp.346.338.297
138 Rp.9.991.458 Rp.6.455.921 Rp.3.535.537 Rp.339.882.376
139 Rp.9.991.458 Rp.6.521.825 Rp.3.469.633 Rp.333.360.551
140 Rp.9.991.458 Rp.6.588.402 Rp.3.403.056 Rp.326.772.149
141 Rp.9.991.458 Rp.6.655.659 Rp.3.335.799 Rp.320.116.490
142 Rp.9.991.458 Rp.6.723.602 Rp.3.267.856 Rp.313.392.888
143 Rp.9.991.458 Rp.6.792.239 Rp.3.199.219 Rp.306.600.649
144 Rp.9.991.458 Rp.6.861.576 Rp.3.129.882 Rp.299.739.073
145 Rp.9.991.458 Rp.6.931.622 Rp.3.059.836 Rp.292.807.451
146 Rp.9.991.458 Rp.7.002.382 Rp.2.989.076 Rp.285.805.069
147 Rp.9.991.458 Rp.7.073.865 Rp.2.917.593 Rp.278.731.204
148 Rp.9.991.458 Rp.7.146.077 Rp.2.845.381 Rp.271.585.127
149 Rp.9.991.458 Rp.7.219.026 Rp.2.772.432 Rp.264.366.101
150 Rp.9.991.458 Rp.7.292.721 Rp.2.698.737 Rp.257.073.380
151 Rp.9.991.458 Rp.7.367.167 Rp.2.624.291 Rp.249.706.213
152 Rp.9.991.458 Rp.7.442.374 Rp.2.549.084 Rp.242.263.839
153 Rp.9.991.458 Rp.7.518.348 Rp.2.473.110 Rp.234.745.491
154 Rp.9.991.458 Rp.7.595.098 Rp.2.396.360 Rp.227.150.393
155 Rp.9.991.458 Rp.7.672.631 Rp.2.318.827 Rp.219.477.762
156 Rp.9.991.458 Rp.7.750.956 Rp.2.240.502 Rp.211.726.806
157 Rp.9.991.458 Rp.7.830.080 Rp.2.161.378 Rp.203.896.726
158 Rp.9.991.458 Rp.7.910.012 Rp.2.081.446 Rp.195.986.714
159 Rp.9.991.458 Rp.7.990.760 Rp.2.000.698 Rp.187.995.954
160 Rp.9.991.458 Rp.8.072.333 Rp.1.919.125 Rp.179.923.621
161 Rp.9.991.458 Rp.8.154.738 Rp.1.836.720 Rp.171.768.883
162 Rp.9.991.458 Rp.8.237.984 Rp.1.753.474 Rp.163.530.899
163 Rp.9.991.458 Rp.8.322.080 Rp.1.669.378 Rp.155.208.819
164 Rp.9.991.458 Rp.8.407.035 Rp.1.584.423 Rp.146.801.784
165 Rp.9.991.458 Rp.8.492.856 Rp.1.498.602 Rp.138.308.928
166 Rp.9.991.458 Rp.8.579.554 Rp.1.411.904 Rp.129.729.374
167 Rp.9.991.458 Rp.8.667.137 Rp.1.324.321 Rp.121.062.237
168 Rp.9.991.458 Rp.8.755.614 Rp.1.235.844 Rp.112.306.623
169 Rp.9.991.458 Rp.8.844.995 Rp.1.146.463 Rp.103.461.628
170 Rp.9.991.458 Rp.8.935.287 Rp.1.056.171 Rp.94.526.341
171 Rp.9.991.458 Rp.9.026.502 Rp.964.956 Rp.85.499.839
172 Rp.9.991.458 Rp.9.118.647 Rp.872.811 Rp.76.381.192
173 Rp.9.991.458 Rp.9.211.733 Rp.779.725 Rp.67.169.459
174 Rp.9.991.458 Rp.9.305.770 Rp.685.688 Rp.57.863.689
175 Rp.9.991.458 Rp.9.400.766 Rp.590.692 Rp.48.462.923
176 Rp.9.991.458 Rp.9.496.732 Rp.494.726 Rp.38.966.191
177 Rp.9.991.458 Rp.9.593.678 Rp.397.780 Rp.29.372.513
178 Rp.9.991.458 Rp.9.691.614 Rp.299.844 Rp.19.680.899
179 Rp.9.991.458 Rp.9.790.549 Rp.200.909 Rp.9.890.350
180 Rp.9.991.458 Rp.9.890.350 Rp.100.964 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Bandung
    Rp149rb/hari
    APARTEMEN Disewa
    di Bandung
    Rp149rb/hari
    • 2
    • 1
    • 37
    Lihat Rincian
    Rp149rb/hari
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • APARTEMEN Disewa
    di Bandung
    Rp250rb/hari
    APARTEMEN Disewa
    di Bandung
    Rp250rb/hari
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp250rb/hari
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp922jt
    RUMAH Dijual
    di Bandung
    Rp922jt
    • 3
    • 3
    • 86
    • 83
    Lihat Rincian
    Rp922jt
  • RUMAH Dijual
    di Bandung
    Rp2,1mily
    RUMAH Dijual
    di Bandung
    Rp2,1mily
    • 4
    • 3
    • 226
    • 150
    Lihat Rincian
    Rp2,1mily

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