Dijual Rumah Minimalis di Cilandak, Jakarta Selatan

jl.Gereja Cilandak cilandak Jakarta Selatan Jakarta

Rp9,5mily
Bisa Nego
KPR: 79,3jt/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.9.500.000.000 Dana Tunai yang Harus Disiapkan Rp.2.850.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.7.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.79.361.076 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.90.398.900 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.8.274.440.234
Total Pembayaran
Rp.18.800.440.234 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.7.600.000.000
1 Rp.79.361.076 Rp.19.194.409 Rp.60.166.667 Rp.7.580.805.591
2 Rp.79.361.076 Rp.19.346.365 Rp.60.014.711 Rp.7.561.459.226
3 Rp.79.361.076 Rp.19.499.524 Rp.59.861.552 Rp.7.541.959.702
4 Rp.79.361.076 Rp.19.653.895 Rp.59.707.181 Rp.7.522.305.807
5 Rp.79.361.076 Rp.19.809.488 Rp.59.551.588 Rp.7.502.496.319
6 Rp.79.361.076 Rp.19.966.313 Rp.59.394.763 Rp.7.482.530.006
7 Rp.79.361.076 Rp.20.124.380 Rp.59.236.696 Rp.7.462.405.626
8 Rp.79.361.076 Rp.20.283.698 Rp.59.077.378 Rp.7.442.121.928
9 Rp.79.361.076 Rp.20.444.277 Rp.58.916.799 Rp.7.421.677.651
10 Rp.79.361.076 Rp.20.606.128 Rp.58.754.948 Rp.7.401.071.523
11 Rp.79.361.076 Rp.20.769.260 Rp.58.591.816 Rp.7.380.302.263
12 Rp.79.361.076 Rp.20.933.683 Rp.58.427.393 Rp.7.359.368.580
13 Rp.79.361.076 Rp.21.099.408 Rp.58.261.668 Rp.7.338.269.172
14 Rp.79.361.076 Rp.21.266.445 Rp.58.094.631 Rp.7.317.002.727
15 Rp.79.361.076 Rp.21.434.804 Rp.57.926.272 Rp.7.295.567.923
16 Rp.79.361.076 Rp.21.604.497 Rp.57.756.579 Rp.7.273.963.426
17 Rp.79.361.076 Rp.21.775.532 Rp.57.585.544 Rp.7.252.187.894
18 Rp.79.361.076 Rp.21.947.922 Rp.57.413.154 Rp.7.230.239.972
19 Rp.79.361.076 Rp.22.121.676 Rp.57.239.400 Rp.7.208.118.296
20 Rp.79.361.076 Rp.22.296.806 Rp.57.064.270 Rp.7.185.821.490
21 Rp.79.361.076 Rp.22.473.323 Rp.56.887.753 Rp.7.163.348.167
22 Rp.79.361.076 Rp.22.651.236 Rp.56.709.840 Rp.7.140.696.931
23 Rp.79.361.076 Rp.22.830.559 Rp.56.530.517 Rp.7.117.866.372
24 Rp.79.361.076 Rp.23.011.301 Rp.56.349.775 Rp.7.094.855.071
25 Rp.79.361.076 Rp.23.193.473 Rp.56.167.603 Rp.7.071.661.598
26 Rp.79.361.076 Rp.23.377.088 Rp.55.983.988 Rp.7.048.284.510
27 Rp.79.361.076 Rp.23.562.157 Rp.55.798.919 Rp.7.024.722.353
28 Rp.79.361.076 Rp.23.748.691 Rp.55.612.385 Rp.7.000.973.662
29 Rp.79.361.076 Rp.23.936.701 Rp.55.424.375 Rp.6.977.036.961
30 Rp.79.361.076 Rp.24.126.200 Rp.55.234.876 Rp.6.952.910.761
31 Rp.79.361.076 Rp.24.317.199 Rp.55.043.877 Rp.6.928.593.562
32 Rp.79.361.076 Rp.24.509.710 Rp.54.851.366 Rp.6.904.083.852
33 Rp.79.361.076 Rp.24.703.746 Rp.54.657.330 Rp.6.879.380.106
34 Rp.79.361.076 Rp.24.899.317 Rp.54.461.759 Rp.6.854.480.789
35 Rp.79.361.076 Rp.25.096.436 Rp.54.264.640 Rp.6.829.384.353
36 Rp.79.361.076 Rp.25.295.117 Rp.54.065.959 Rp.6.804.089.236
37 Rp.90.398.900 Rp.20.940.489 Rp.69.458.411 Rp.6.783.148.747
38 Rp.90.398.900 Rp.21.154.257 Rp.69.244.643 Rp.6.761.994.490
39 Rp.90.398.900 Rp.21.370.206 Rp.69.028.694 Rp.6.740.624.284
40 Rp.90.398.900 Rp.21.588.360 Rp.68.810.540 Rp.6.719.035.924
41 Rp.90.398.900 Rp.21.808.742 Rp.68.590.158 Rp.6.697.227.182
42 Rp.90.398.900 Rp.22.031.373 Rp.68.367.527 Rp.6.675.195.809
43 Rp.90.398.900 Rp.22.256.276 Rp.68.142.624 Rp.6.652.939.533
44 Rp.90.398.900 Rp.22.483.476 Rp.67.915.424 Rp.6.630.456.057
45 Rp.90.398.900 Rp.22.712.994 Rp.67.685.906 Rp.6.607.743.063
46 Rp.90.398.900 Rp.22.944.856 Rp.67.454.044 Rp.6.584.798.207
47 Rp.90.398.900 Rp.23.179.085 Rp.67.219.815 Rp.6.561.619.122
48 Rp.90.398.900 Rp.23.415.705 Rp.66.983.195 Rp.6.538.203.417
49 Rp.90.398.900 Rp.23.654.740 Rp.66.744.160 Rp.6.514.548.677
50 Rp.90.398.900 Rp.23.896.216 Rp.66.502.684 Rp.6.490.652.461
51 Rp.90.398.900 Rp.24.140.156 Rp.66.258.744 Rp.6.466.512.305
52 Rp.90.398.900 Rp.24.386.587 Rp.66.012.313 Rp.6.442.125.718
53 Rp.90.398.900 Rp.24.635.533 Rp.65.763.367 Rp.6.417.490.185
54 Rp.90.398.900 Rp.24.887.021 Rp.65.511.879 Rp.6.392.603.164
55 Rp.90.398.900 Rp.25.141.076 Rp.65.257.824 Rp.6.367.462.088
56 Rp.90.398.900 Rp.25.397.725 Rp.65.001.175 Rp.6.342.064.363
57 Rp.90.398.900 Rp.25.656.993 Rp.64.741.907 Rp.6.316.407.370
58 Rp.90.398.900 Rp.25.918.908 Rp.64.479.992 Rp.6.290.488.462
59 Rp.90.398.900 Rp.26.183.497 Rp.64.215.403 Rp.6.264.304.965
60 Rp.90.398.900 Rp.26.450.787 Rp.63.948.113 Rp.6.237.854.178
61 Rp.90.398.900 Rp.26.720.805 Rp.63.678.095 Rp.6.211.133.373
62 Rp.90.398.900 Rp.26.993.580 Rp.63.405.320 Rp.6.184.139.793
63 Rp.90.398.900 Rp.27.269.140 Rp.63.129.760 Rp.6.156.870.653
64 Rp.90.398.900 Rp.27.547.512 Rp.62.851.388 Rp.6.129.323.141
65 Rp.90.398.900 Rp.27.828.726 Rp.62.570.174 Rp.6.101.494.415
66 Rp.90.398.900 Rp.28.112.811 Rp.62.286.089 Rp.6.073.381.604
67 Rp.90.398.900 Rp.28.399.796 Rp.61.999.104 Rp.6.044.981.808
68 Rp.90.398.900 Rp.28.689.711 Rp.61.709.189 Rp.6.016.292.097
69 Rp.90.398.900 Rp.28.982.585 Rp.61.416.315 Rp.5.987.309.512
70 Rp.90.398.900 Rp.29.278.449 Rp.61.120.451 Rp.5.958.031.063
71 Rp.90.398.900 Rp.29.577.333 Rp.60.821.567 Rp.5.928.453.730
72 Rp.90.398.900 Rp.29.879.268 Rp.60.519.632 Rp.5.898.574.462
73 Rp.90.398.900 Rp.30.184.286 Rp.60.214.614 Rp.5.868.390.176
74 Rp.90.398.900 Rp.30.492.417 Rp.59.906.483 Rp.5.837.897.759
75 Rp.90.398.900 Rp.30.803.694 Rp.59.595.206 Rp.5.807.094.065
76 Rp.90.398.900 Rp.31.118.148 Rp.59.280.752 Rp.5.775.975.917
77 Rp.90.398.900 Rp.31.435.813 Rp.58.963.087 Rp.5.744.540.104
78 Rp.90.398.900 Rp.31.756.720 Rp.58.642.180 Rp.5.712.783.384
79 Rp.90.398.900 Rp.32.080.903 Rp.58.317.997 Rp.5.680.702.481
80 Rp.90.398.900 Rp.32.408.396 Rp.57.990.504 Rp.5.648.294.085
81 Rp.90.398.900 Rp.32.739.231 Rp.57.659.669 Rp.5.615.554.854
82 Rp.90.398.900 Rp.33.073.444 Rp.57.325.456 Rp.5.582.481.410
83 Rp.90.398.900 Rp.33.411.069 Rp.56.987.831 Rp.5.549.070.341
84 Rp.90.398.900 Rp.33.752.140 Rp.56.646.760 Rp.5.515.318.201
85 Rp.90.398.900 Rp.34.096.693 Rp.56.302.207 Rp.5.481.221.508
86 Rp.90.398.900 Rp.34.444.764 Rp.55.954.136 Rp.5.446.776.744
87 Rp.90.398.900 Rp.34.796.387 Rp.55.602.513 Rp.5.411.980.357
88 Rp.90.398.900 Rp.35.151.601 Rp.55.247.299 Rp.5.376.828.756
89 Rp.90.398.900 Rp.35.510.440 Rp.54.888.460 Rp.5.341.318.316
90 Rp.90.398.900 Rp.35.872.942 Rp.54.525.958 Rp.5.305.445.374
91 Rp.90.398.900 Rp.36.239.145 Rp.54.159.755 Rp.5.269.206.229
92 Rp.90.398.900 Rp.36.609.086 Rp.53.789.814 Rp.5.232.597.143
93 Rp.90.398.900 Rp.36.982.804 Rp.53.416.096 Rp.5.195.614.339
94 Rp.90.398.900 Rp.37.360.337 Rp.53.038.563 Rp.5.158.254.002
95 Rp.90.398.900 Rp.37.741.724 Rp.52.657.176 Rp.5.120.512.278
96 Rp.90.398.900 Rp.38.127.004 Rp.52.271.896 Rp.5.082.385.274
97 Rp.90.398.900 Rp.38.516.217 Rp.51.882.683 Rp.5.043.869.057
98 Rp.90.398.900 Rp.38.909.403 Rp.51.489.497 Rp.5.004.959.654
99 Rp.90.398.900 Rp.39.306.604 Rp.51.092.296 Rp.4.965.653.050
100 Rp.90.398.900 Rp.39.707.858 Rp.50.691.042 Rp.4.925.945.192
101 Rp.90.398.900 Rp.40.113.209 Rp.50.285.691 Rp.4.885.831.983
102 Rp.90.398.900 Rp.40.522.699 Rp.49.876.201 Rp.4.845.309.284
103 Rp.90.398.900 Rp.40.936.368 Rp.49.462.532 Rp.4.804.372.916
104 Rp.90.398.900 Rp.41.354.260 Rp.49.044.640 Rp.4.763.018.656
105 Rp.90.398.900 Rp.41.776.418 Rp.48.622.482 Rp.4.721.242.238
106 Rp.90.398.900 Rp.42.202.885 Rp.48.196.015 Rp.4.679.039.353
107 Rp.90.398.900 Rp.42.633.707 Rp.47.765.193 Rp.4.636.405.646
108 Rp.90.398.900 Rp.43.068.926 Rp.47.329.974 Rp.4.593.336.720
109 Rp.90.398.900 Rp.43.508.588 Rp.46.890.312 Rp.4.549.828.132
110 Rp.90.398.900 Rp.43.952.738 Rp.46.446.162 Rp.4.505.875.394
111 Rp.90.398.900 Rp.44.401.422 Rp.45.997.478 Rp.4.461.473.972
112 Rp.90.398.900 Rp.44.854.687 Rp.45.544.213 Rp.4.416.619.285
113 Rp.90.398.900 Rp.45.312.578 Rp.45.086.322 Rp.4.371.306.707
114 Rp.90.398.900 Rp.45.775.144 Rp.44.623.756 Rp.4.325.531.563
115 Rp.90.398.900 Rp.46.242.432 Rp.44.156.468 Rp.4.279.289.131
116 Rp.90.398.900 Rp.46.714.490 Rp.43.684.410 Rp.4.232.574.641
117 Rp.90.398.900 Rp.47.191.367 Rp.43.207.533 Rp.4.185.383.274
118 Rp.90.398.900 Rp.47.673.112 Rp.42.725.788 Rp.4.137.710.162
119 Rp.90.398.900 Rp.48.159.775 Rp.42.239.125 Rp.4.089.550.387
120 Rp.90.398.900 Rp.48.651.406 Rp.41.747.494 Rp.4.040.898.981
121 Rp.90.398.900 Rp.49.148.056 Rp.41.250.844 Rp.3.991.750.925
122 Rp.90.398.900 Rp.49.649.776 Rp.40.749.124 Rp.3.942.101.149
123 Rp.90.398.900 Rp.50.156.617 Rp.40.242.283 Rp.3.891.944.532
124 Rp.90.398.900 Rp.50.668.633 Rp.39.730.267 Rp.3.841.275.899
125 Rp.90.398.900 Rp.51.185.875 Rp.39.213.025 Rp.3.790.090.024
126 Rp.90.398.900 Rp.51.708.398 Rp.38.690.502 Rp.3.738.381.626
127 Rp.90.398.900 Rp.52.236.254 Rp.38.162.646 Rp.3.686.145.372
128 Rp.90.398.900 Rp.52.769.499 Rp.37.629.401 Rp.3.633.375.873
129 Rp.90.398.900 Rp.53.308.188 Rp.37.090.712 Rp.3.580.067.685
130 Rp.90.398.900 Rp.53.852.376 Rp.36.546.524 Rp.3.526.215.309
131 Rp.90.398.900 Rp.54.402.119 Rp.35.996.781 Rp.3.471.813.190
132 Rp.90.398.900 Rp.54.957.474 Rp.35.441.426 Rp.3.416.855.716
133 Rp.90.398.900 Rp.55.518.498 Rp.34.880.402 Rp.3.361.337.218
134 Rp.90.398.900 Rp.56.085.249 Rp.34.313.651 Rp.3.305.251.969
135 Rp.90.398.900 Rp.56.657.786 Rp.33.741.114 Rp.3.248.594.183
136 Rp.90.398.900 Rp.57.236.168 Rp.33.162.732 Rp.3.191.358.015
137 Rp.90.398.900 Rp.57.820.454 Rp.32.578.446 Rp.3.133.537.561
138 Rp.90.398.900 Rp.58.410.704 Rp.31.988.196 Rp.3.075.126.857
139 Rp.90.398.900 Rp.59.006.980 Rp.31.391.920 Rp.3.016.119.877
140 Rp.90.398.900 Rp.59.609.343 Rp.30.789.557 Rp.2.956.510.534
141 Rp.90.398.900 Rp.60.217.855 Rp.30.181.045 Rp.2.896.292.679
142 Rp.90.398.900 Rp.60.832.579 Rp.29.566.321 Rp.2.835.460.100
143 Rp.90.398.900 Rp.61.453.578 Rp.28.945.322 Rp.2.774.006.522
144 Rp.90.398.900 Rp.62.080.917 Rp.28.317.983 Rp.2.711.925.605
145 Rp.90.398.900 Rp.62.714.659 Rp.27.684.241 Rp.2.649.210.946
146 Rp.90.398.900 Rp.63.354.872 Rp.27.044.028 Rp.2.585.856.074
147 Rp.90.398.900 Rp.64.001.619 Rp.26.397.281 Rp.2.521.854.455
148 Rp.90.398.900 Rp.64.654.969 Rp.25.743.931 Rp.2.457.199.486
149 Rp.90.398.900 Rp.65.314.989 Rp.25.083.911 Rp.2.391.884.497
150 Rp.90.398.900 Rp.65.981.746 Rp.24.417.154 Rp.2.325.902.751
151 Rp.90.398.900 Rp.66.655.309 Rp.23.743.591 Rp.2.259.247.442
152 Rp.90.398.900 Rp.67.335.749 Rp.23.063.151 Rp.2.191.911.693
153 Rp.90.398.900 Rp.68.023.135 Rp.22.375.765 Rp.2.123.888.558
154 Rp.90.398.900 Rp.68.717.538 Rp.21.681.362 Rp.2.055.171.020
155 Rp.90.398.900 Rp.69.419.029 Rp.20.979.871 Rp.1.985.751.991
156 Rp.90.398.900 Rp.70.127.682 Rp.20.271.218 Rp.1.915.624.309
157 Rp.90.398.900 Rp.70.843.569 Rp.19.555.331 Rp.1.844.780.740
158 Rp.90.398.900 Rp.71.566.763 Rp.18.832.137 Rp.1.773.213.977
159 Rp.90.398.900 Rp.72.297.341 Rp.18.101.559 Rp.1.700.916.636
160 Rp.90.398.900 Rp.73.035.376 Rp.17.363.524 Rp.1.627.881.260
161 Rp.90.398.900 Rp.73.780.945 Rp.16.617.955 Rp.1.554.100.315
162 Rp.90.398.900 Rp.74.534.126 Rp.15.864.774 Rp.1.479.566.189
163 Rp.90.398.900 Rp.75.294.995 Rp.15.103.905 Rp.1.404.271.194
164 Rp.90.398.900 Rp.76.063.632 Rp.14.335.268 Rp.1.328.207.562
165 Rp.90.398.900 Rp.76.840.114 Rp.13.558.786 Rp.1.251.367.448
166 Rp.90.398.900 Rp.77.624.524 Rp.12.774.376 Rp.1.173.742.924
167 Rp.90.398.900 Rp.78.416.941 Rp.11.981.959 Rp.1.095.325.983
168 Rp.90.398.900 Rp.79.217.447 Rp.11.181.453 Rp.1.016.108.536
169 Rp.90.398.900 Rp.80.026.125 Rp.10.372.775 Rp.936.082.411
170 Rp.90.398.900 Rp.80.843.059 Rp.9.555.841 Rp.855.239.352
171 Rp.90.398.900 Rp.81.668.332 Rp.8.730.568 Rp.773.571.020
172 Rp.90.398.900 Rp.82.502.029 Rp.7.896.871 Rp.691.068.991
173 Rp.90.398.900 Rp.83.344.237 Rp.7.054.663 Rp.607.724.754
174 Rp.90.398.900 Rp.84.195.043 Rp.6.203.857 Rp.523.529.711
175 Rp.90.398.900 Rp.85.054.534 Rp.5.344.366 Rp.438.475.177
176 Rp.90.398.900 Rp.85.922.799 Rp.4.476.101 Rp.352.552.378
177 Rp.90.398.900 Rp.86.799.928 Rp.3.598.972 Rp.265.752.450
178 Rp.90.398.900 Rp.87.686.010 Rp.2.712.890 Rp.178.066.440
179 Rp.90.398.900 Rp.88.581.138 Rp.1.817.762 Rp.89.485.302
180 Rp.90.398.900 Rp.89.485.302 Rp.913.496 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    • 4888
    Lihat Rincian
    Rp219mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 3
    • 3
    • 242
    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