Rumah minimalis komp setradago antapani bandung timur Murah Nego

setradago timur antapani Bandung Jawa Barat

Rp880jt
KPR: 7,35jt/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.880.000.000 Dana Tunai yang Harus Disiapkan Rp.264.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.704.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.351.342 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.373.793 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.766.474.416
Total Pembayaran
Rp.1.741.514.416 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.704.000.000
1 Rp.7.351.342 Rp.1.778.009 Rp.5.573.333 Rp.702.221.991
2 Rp.7.351.342 Rp.1.792.085 Rp.5.559.257 Rp.700.429.906
3 Rp.7.351.342 Rp.1.806.272 Rp.5.545.070 Rp.698.623.634
4 Rp.7.351.342 Rp.1.820.572 Rp.5.530.770 Rp.696.803.062
5 Rp.7.351.342 Rp.1.834.984 Rp.5.516.358 Rp.694.968.078
6 Rp.7.351.342 Rp.1.849.511 Rp.5.501.831 Rp.693.118.567
7 Rp.7.351.342 Rp.1.864.153 Rp.5.487.189 Rp.691.254.414
8 Rp.7.351.342 Rp.1.878.911 Rp.5.472.431 Rp.689.375.503
9 Rp.7.351.342 Rp.1.893.786 Rp.5.457.556 Rp.687.481.717
10 Rp.7.351.342 Rp.1.908.778 Rp.5.442.564 Rp.685.572.939
11 Rp.7.351.342 Rp.1.923.890 Rp.5.427.452 Rp.683.649.049
12 Rp.7.351.342 Rp.1.939.120 Rp.5.412.222 Rp.681.709.929
13 Rp.7.351.342 Rp.1.954.472 Rp.5.396.870 Rp.679.755.457
14 Rp.7.351.342 Rp.1.969.945 Rp.5.381.397 Rp.677.785.512
15 Rp.7.351.342 Rp.1.985.540 Rp.5.365.802 Rp.675.799.972
16 Rp.7.351.342 Rp.2.001.259 Rp.5.350.083 Rp.673.798.713
17 Rp.7.351.342 Rp.2.017.102 Rp.5.334.240 Rp.671.781.611
18 Rp.7.351.342 Rp.2.033.071 Rp.5.318.271 Rp.669.748.540
19 Rp.7.351.342 Rp.2.049.166 Rp.5.302.176 Rp.667.699.374
20 Rp.7.351.342 Rp.2.065.389 Rp.5.285.953 Rp.665.633.985
21 Rp.7.351.342 Rp.2.081.740 Rp.5.269.602 Rp.663.552.245
22 Rp.7.351.342 Rp.2.098.220 Rp.5.253.122 Rp.661.454.025
23 Rp.7.351.342 Rp.2.114.831 Rp.5.236.511 Rp.659.339.194
24 Rp.7.351.342 Rp.2.131.573 Rp.5.219.769 Rp.657.207.621
25 Rp.7.351.342 Rp.2.148.448 Rp.5.202.894 Rp.655.059.173
26 Rp.7.351.342 Rp.2.165.457 Rp.5.185.885 Rp.652.893.716
27 Rp.7.351.342 Rp.2.182.600 Rp.5.168.742 Rp.650.711.116
28 Rp.7.351.342 Rp.2.199.879 Rp.5.151.463 Rp.648.511.237
29 Rp.7.351.342 Rp.2.217.295 Rp.5.134.047 Rp.646.293.942
30 Rp.7.351.342 Rp.2.234.848 Rp.5.116.494 Rp.644.059.094
31 Rp.7.351.342 Rp.2.252.541 Rp.5.098.801 Rp.641.806.553
32 Rp.7.351.342 Rp.2.270.373 Rp.5.080.969 Rp.639.536.180
33 Rp.7.351.342 Rp.2.288.347 Rp.5.062.995 Rp.637.247.833
34 Rp.7.351.342 Rp.2.306.463 Rp.5.044.879 Rp.634.941.370
35 Rp.7.351.342 Rp.2.324.723 Rp.5.026.619 Rp.632.616.647
36 Rp.7.351.342 Rp.2.343.127 Rp.5.008.215 Rp.630.273.520
37 Rp.8.373.793 Rp.1.939.751 Rp.6.434.042 Rp.628.333.769
38 Rp.8.373.793 Rp.1.959.552 Rp.6.414.241 Rp.626.374.217
39 Rp.8.373.793 Rp.1.979.556 Rp.6.394.237 Rp.624.394.661
40 Rp.8.373.793 Rp.1.999.764 Rp.6.374.029 Rp.622.394.897
41 Rp.8.373.793 Rp.2.020.178 Rp.6.353.615 Rp.620.374.719
42 Rp.8.373.793 Rp.2.040.801 Rp.6.332.992 Rp.618.333.918
43 Rp.8.373.793 Rp.2.061.634 Rp.6.312.159 Rp.616.272.284
44 Rp.8.373.793 Rp.2.082.680 Rp.6.291.113 Rp.614.189.604
45 Rp.8.373.793 Rp.2.103.941 Rp.6.269.852 Rp.612.085.663
46 Rp.8.373.793 Rp.2.125.419 Rp.6.248.374 Rp.609.960.244
47 Rp.8.373.793 Rp.2.147.116 Rp.6.226.677 Rp.607.813.128
48 Rp.8.373.793 Rp.2.169.034 Rp.6.204.759 Rp.605.644.094
49 Rp.8.373.793 Rp.2.191.176 Rp.6.182.617 Rp.603.452.918
50 Rp.8.373.793 Rp.2.213.544 Rp.6.160.249 Rp.601.239.374
51 Rp.8.373.793 Rp.2.236.141 Rp.6.137.652 Rp.599.003.233
52 Rp.8.373.793 Rp.2.258.968 Rp.6.114.825 Rp.596.744.265
53 Rp.8.373.793 Rp.2.282.029 Rp.6.091.764 Rp.594.462.236
54 Rp.8.373.793 Rp.2.305.324 Rp.6.068.469 Rp.592.156.912
55 Rp.8.373.793 Rp.2.328.858 Rp.6.044.935 Rp.589.828.054
56 Rp.8.373.793 Rp.2.352.632 Rp.6.021.161 Rp.587.475.422
57 Rp.8.373.793 Rp.2.376.648 Rp.5.997.145 Rp.585.098.774
58 Rp.8.373.793 Rp.2.400.910 Rp.5.972.883 Rp.582.697.864
59 Rp.8.373.793 Rp.2.425.419 Rp.5.948.374 Rp.580.272.445
60 Rp.8.373.793 Rp.2.450.178 Rp.5.923.615 Rp.577.822.267
61 Rp.8.373.793 Rp.2.475.191 Rp.5.898.602 Rp.575.347.076
62 Rp.8.373.793 Rp.2.500.458 Rp.5.873.335 Rp.572.846.618
63 Rp.8.373.793 Rp.2.525.984 Rp.5.847.809 Rp.570.320.634
64 Rp.8.373.793 Rp.2.551.770 Rp.5.822.023 Rp.567.768.864
65 Rp.8.373.793 Rp.2.577.819 Rp.5.795.974 Rp.565.191.045
66 Rp.8.373.793 Rp.2.604.134 Rp.5.769.659 Rp.562.586.911
67 Rp.8.373.793 Rp.2.630.718 Rp.5.743.075 Rp.559.956.193
68 Rp.8.373.793 Rp.2.657.574 Rp.5.716.219 Rp.557.298.619
69 Rp.8.373.793 Rp.2.684.703 Rp.5.689.090 Rp.554.613.916
70 Rp.8.373.793 Rp.2.712.109 Rp.5.661.684 Rp.551.901.807
71 Rp.8.373.793 Rp.2.739.795 Rp.5.633.998 Rp.549.162.012
72 Rp.8.373.793 Rp.2.767.764 Rp.5.606.029 Rp.546.394.248
73 Rp.8.373.793 Rp.2.796.018 Rp.5.577.775 Rp.543.598.230
74 Rp.8.373.793 Rp.2.824.561 Rp.5.549.232 Rp.540.773.669
75 Rp.8.373.793 Rp.2.853.395 Rp.5.520.398 Rp.537.920.274
76 Rp.8.373.793 Rp.2.882.524 Rp.5.491.269 Rp.535.037.750
77 Rp.8.373.793 Rp.2.911.949 Rp.5.461.844 Rp.532.125.801
78 Rp.8.373.793 Rp.2.941.675 Rp.5.432.118 Rp.529.184.126
79 Rp.8.373.793 Rp.2.971.705 Rp.5.402.088 Rp.526.212.421
80 Rp.8.373.793 Rp.3.002.041 Rp.5.371.752 Rp.523.210.380
81 Rp.8.373.793 Rp.3.032.687 Rp.5.341.106 Rp.520.177.693
82 Rp.8.373.793 Rp.3.063.646 Rp.5.310.147 Rp.517.114.047
83 Rp.8.373.793 Rp.3.094.920 Rp.5.278.873 Rp.514.019.127
84 Rp.8.373.793 Rp.3.126.514 Rp.5.247.279 Rp.510.892.613
85 Rp.8.373.793 Rp.3.158.431 Rp.5.215.362 Rp.507.734.182
86 Rp.8.373.793 Rp.3.190.673 Rp.5.183.120 Rp.504.543.509
87 Rp.8.373.793 Rp.3.223.245 Rp.5.150.548 Rp.501.320.264
88 Rp.8.373.793 Rp.3.256.149 Rp.5.117.644 Rp.498.064.115
89 Rp.8.373.793 Rp.3.289.388 Rp.5.084.405 Rp.494.774.727
90 Rp.8.373.793 Rp.3.322.968 Rp.5.050.825 Rp.491.451.759
91 Rp.8.373.793 Rp.3.356.890 Rp.5.016.903 Rp.488.094.869
92 Rp.8.373.793 Rp.3.391.158 Rp.4.982.635 Rp.484.703.711
93 Rp.8.373.793 Rp.3.425.776 Rp.4.948.017 Rp.481.277.935
94 Rp.8.373.793 Rp.3.460.747 Rp.4.913.046 Rp.477.817.188
95 Rp.8.373.793 Rp.3.496.076 Rp.4.877.717 Rp.474.321.112
96 Rp.8.373.793 Rp.3.531.765 Rp.4.842.028 Rp.470.789.347
97 Rp.8.373.793 Rp.3.567.818 Rp.4.805.975 Rp.467.221.529
98 Rp.8.373.793 Rp.3.604.240 Rp.4.769.553 Rp.463.617.289
99 Rp.8.373.793 Rp.3.641.033 Rp.4.732.760 Rp.459.976.256
100 Rp.8.373.793 Rp.3.678.202 Rp.4.695.591 Rp.456.298.054
101 Rp.8.373.793 Rp.3.715.750 Rp.4.658.043 Rp.452.582.304
102 Rp.8.373.793 Rp.3.753.682 Rp.4.620.111 Rp.448.828.622
103 Rp.8.373.793 Rp.3.792.001 Rp.4.581.792 Rp.445.036.621
104 Rp.8.373.793 Rp.3.830.711 Rp.4.543.082 Rp.441.205.910
105 Rp.8.373.793 Rp.3.869.816 Rp.4.503.977 Rp.437.336.094
106 Rp.8.373.793 Rp.3.909.320 Rp.4.464.473 Rp.433.426.774
107 Rp.8.373.793 Rp.3.949.228 Rp.4.424.565 Rp.429.477.546
108 Rp.8.373.793 Rp.3.989.543 Rp.4.384.250 Rp.425.488.003
109 Rp.8.373.793 Rp.4.030.270 Rp.4.343.523 Rp.421.457.733
110 Rp.8.373.793 Rp.4.071.412 Rp.4.302.381 Rp.417.386.321
111 Rp.8.373.793 Rp.4.112.974 Rp.4.260.819 Rp.413.273.347
112 Rp.8.373.793 Rp.4.154.961 Rp.4.218.832 Rp.409.118.386
113 Rp.8.373.793 Rp.4.197.376 Rp.4.176.417 Rp.404.921.010
114 Rp.8.373.793 Rp.4.240.224 Rp.4.133.569 Rp.400.680.786
115 Rp.8.373.793 Rp.4.283.510 Rp.4.090.283 Rp.396.397.276
116 Rp.8.373.793 Rp.4.327.237 Rp.4.046.556 Rp.392.070.039
117 Rp.8.373.793 Rp.4.371.411 Rp.4.002.382 Rp.387.698.628
118 Rp.8.373.793 Rp.4.416.036 Rp.3.957.757 Rp.383.282.592
119 Rp.8.373.793 Rp.4.461.117 Rp.3.912.676 Rp.378.821.475
120 Rp.8.373.793 Rp.4.506.657 Rp.3.867.136 Rp.374.314.818
121 Rp.8.373.793 Rp.4.552.663 Rp.3.821.130 Rp.369.762.155
122 Rp.8.373.793 Rp.4.599.138 Rp.3.774.655 Rp.365.163.017
123 Rp.8.373.793 Rp.4.646.087 Rp.3.727.706 Rp.360.516.930
124 Rp.8.373.793 Rp.4.693.516 Rp.3.680.277 Rp.355.823.414
125 Rp.8.373.793 Rp.4.741.429 Rp.3.632.364 Rp.351.081.985
126 Rp.8.373.793 Rp.4.789.831 Rp.3.583.962 Rp.346.292.154
127 Rp.8.373.793 Rp.4.838.727 Rp.3.535.066 Rp.341.453.427
128 Rp.8.373.793 Rp.4.888.123 Rp.3.485.670 Rp.336.565.304
129 Rp.8.373.793 Rp.4.938.022 Rp.3.435.771 Rp.331.627.282
130 Rp.8.373.793 Rp.4.988.431 Rp.3.385.362 Rp.326.638.851
131 Rp.8.373.793 Rp.5.039.355 Rp.3.334.438 Rp.321.599.496
132 Rp.8.373.793 Rp.5.090.798 Rp.3.282.995 Rp.316.508.698
133 Rp.8.373.793 Rp.5.142.767 Rp.3.231.026 Rp.311.365.931
134 Rp.8.373.793 Rp.5.195.266 Rp.3.178.527 Rp.306.170.665
135 Rp.8.373.793 Rp.5.248.301 Rp.3.125.492 Rp.300.922.364
136 Rp.8.373.793 Rp.5.301.877 Rp.3.071.916 Rp.295.620.487
137 Rp.8.373.793 Rp.5.356.001 Rp.3.017.792 Rp.290.264.486
138 Rp.8.373.793 Rp.5.410.676 Rp.2.963.117 Rp.284.853.810
139 Rp.8.373.793 Rp.5.465.910 Rp.2.907.883 Rp.279.387.900
140 Rp.8.373.793 Rp.5.521.708 Rp.2.852.085 Rp.273.866.192
141 Rp.8.373.793 Rp.5.578.076 Rp.2.795.717 Rp.268.288.116
142 Rp.8.373.793 Rp.5.635.018 Rp.2.738.775 Rp.262.653.098
143 Rp.8.373.793 Rp.5.692.543 Rp.2.681.250 Rp.256.960.555
144 Rp.8.373.793 Rp.5.750.654 Rp.2.623.139 Rp.251.209.901
145 Rp.8.373.793 Rp.5.809.359 Rp.2.564.434 Rp.245.400.542
146 Rp.8.373.793 Rp.5.868.662 Rp.2.505.131 Rp.239.531.880
147 Rp.8.373.793 Rp.5.928.572 Rp.2.445.221 Rp.233.603.308
148 Rp.8.373.793 Rp.5.989.093 Rp.2.384.700 Rp.227.614.215
149 Rp.8.373.793 Rp.6.050.231 Rp.2.323.562 Rp.221.563.984
150 Rp.8.373.793 Rp.6.111.994 Rp.2.261.799 Rp.215.451.990
151 Rp.8.373.793 Rp.6.174.387 Rp.2.199.406 Rp.209.277.603
152 Rp.8.373.793 Rp.6.237.417 Rp.2.136.376 Rp.203.040.186
153 Rp.8.373.793 Rp.6.301.091 Rp.2.072.702 Rp.196.739.095
154 Rp.8.373.793 Rp.6.365.415 Rp.2.008.378 Rp.190.373.680
155 Rp.8.373.793 Rp.6.430.395 Rp.1.943.398 Rp.183.943.285
156 Rp.8.373.793 Rp.6.496.039 Rp.1.877.754 Rp.177.447.246
157 Rp.8.373.793 Rp.6.562.352 Rp.1.811.441 Rp.170.884.894
158 Rp.8.373.793 Rp.6.629.343 Rp.1.744.450 Rp.164.255.551
159 Rp.8.373.793 Rp.6.697.018 Rp.1.676.775 Rp.157.558.533
160 Rp.8.373.793 Rp.6.765.383 Rp.1.608.410 Rp.150.793.150
161 Rp.8.373.793 Rp.6.834.446 Rp.1.539.347 Rp.143.958.704
162 Rp.8.373.793 Rp.6.904.215 Rp.1.469.578 Rp.137.054.489
163 Rp.8.373.793 Rp.6.974.695 Rp.1.399.098 Rp.130.079.794
164 Rp.8.373.793 Rp.7.045.895 Rp.1.327.898 Rp.123.033.899
165 Rp.8.373.793 Rp.7.117.822 Rp.1.255.971 Rp.115.916.077
166 Rp.8.373.793 Rp.7.190.483 Rp.1.183.310 Rp.108.725.594
167 Rp.8.373.793 Rp.7.263.886 Rp.1.109.907 Rp.101.461.708
168 Rp.8.373.793 Rp.7.338.038 Rp.1.035.755 Rp.94.123.670
169 Rp.8.373.793 Rp.7.412.947 Rp.960.846 Rp.86.710.723
170 Rp.8.373.793 Rp.7.488.621 Rp.885.172 Rp.79.222.102
171 Rp.8.373.793 Rp.7.565.067 Rp.808.726 Rp.71.657.035
172 Rp.8.373.793 Rp.7.642.294 Rp.731.499 Rp.64.014.741
173 Rp.8.373.793 Rp.7.720.309 Rp.653.484 Rp.56.294.432
174 Rp.8.373.793 Rp.7.799.121 Rp.574.672 Rp.48.495.311
175 Rp.8.373.793 Rp.7.878.737 Rp.495.056 Rp.40.616.574
176 Rp.8.373.793 Rp.7.959.165 Rp.414.628 Rp.32.657.409
177 Rp.8.373.793 Rp.8.040.415 Rp.333.378 Rp.24.616.994
178 Rp.8.373.793 Rp.8.122.495 Rp.251.298 Rp.16.494.499
179 Rp.8.373.793 Rp.8.205.412 Rp.168.381 Rp.8.289.087
180 Rp.8.373.793 Rp.8.289.087 Rp.84.618 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Bandung
    Rp1,69mily
    APARTEMEN Dijual
    di Bandung
    Rp1,69mily
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp1,69mily
  • RUMAH Dijual
    di Bandung
    Rp890jt
    RUMAH Dijual
    di Bandung
    Rp890jt
    • 2
    • 1
    • 108
    • 110
    Lihat Rincian
    Rp890jt
  • RUMAH Dijual
    di Bandung
    Rp19,8mily
    RUMAH Dijual
    di Bandung
    Rp19,8mily
    • 4
    • 6
    • 720
    • 570
    Lihat Rincian
    Rp19,8mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp1,79mily
    RUMAH Dijual
    di Bandung
    Rp1,79mily
    • 4
    • 3
    • 200
    • 170
    Lihat Rincian
    Rp1,79mily
  • RUMAH Dijual
    di Bandung
    Rp1,45mily
    RUMAH Dijual
    di Bandung
    Rp1,45mily
    • 3
    • 2
    • 160
    • 160
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily

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