Cluster Felizah di Jatiluhur Jatiasih Bekasi

Jatiluhur Felizah Pedurenan Jatiasih jatiasih Bekasi Jawa Barat

Rp595jt
KPR: 4,97jt/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.595.000.000 Dana Tunai yang Harus Disiapkan Rp.178.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.476.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.970.509 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.661.826 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.518.241.320
Total Pembayaran
Rp.1.177.501.320 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.476.000.000
1 Rp.4.970.509 Rp.1.202.176 Rp.3.768.333 Rp.474.797.824
2 Rp.4.970.509 Rp.1.211.693 Rp.3.758.816 Rp.473.586.131
3 Rp.4.970.509 Rp.1.221.285 Rp.3.749.224 Rp.472.364.846
4 Rp.4.970.509 Rp.1.230.954 Rp.3.739.555 Rp.471.133.892
5 Rp.4.970.509 Rp.1.240.699 Rp.3.729.810 Rp.469.893.193
6 Rp.4.970.509 Rp.1.250.521 Rp.3.719.988 Rp.468.642.672
7 Rp.4.970.509 Rp.1.260.421 Rp.3.710.088 Rp.467.382.251
8 Rp.4.970.509 Rp.1.270.400 Rp.3.700.109 Rp.466.111.851
9 Rp.4.970.509 Rp.1.280.457 Rp.3.690.052 Rp.464.831.394
10 Rp.4.970.509 Rp.1.290.594 Rp.3.679.915 Rp.463.540.800
11 Rp.4.970.509 Rp.1.300.811 Rp.3.669.698 Rp.462.239.989
12 Rp.4.970.509 Rp.1.311.109 Rp.3.659.400 Rp.460.928.880
13 Rp.4.970.509 Rp.1.321.489 Rp.3.649.020 Rp.459.607.391
14 Rp.4.970.509 Rp.1.331.950 Rp.3.638.559 Rp.458.275.441
15 Rp.4.970.509 Rp.1.342.495 Rp.3.628.014 Rp.456.932.946
16 Rp.4.970.509 Rp.1.353.123 Rp.3.617.386 Rp.455.579.823
17 Rp.4.970.509 Rp.1.363.835 Rp.3.606.674 Rp.454.215.988
18 Rp.4.970.509 Rp.1.374.632 Rp.3.595.877 Rp.452.841.356
19 Rp.4.970.509 Rp.1.385.515 Rp.3.584.994 Rp.451.455.841
20 Rp.4.970.509 Rp.1.396.484 Rp.3.574.025 Rp.450.059.357
21 Rp.4.970.509 Rp.1.407.539 Rp.3.562.970 Rp.448.651.818
22 Rp.4.970.509 Rp.1.418.682 Rp.3.551.827 Rp.447.233.136
23 Rp.4.970.509 Rp.1.429.913 Rp.3.540.596 Rp.445.803.223
24 Rp.4.970.509 Rp.1.441.233 Rp.3.529.276 Rp.444.361.990
25 Rp.4.970.509 Rp.1.452.643 Rp.3.517.866 Rp.442.909.347
26 Rp.4.970.509 Rp.1.464.143 Rp.3.506.366 Rp.441.445.204
27 Rp.4.970.509 Rp.1.475.734 Rp.3.494.775 Rp.439.969.470
28 Rp.4.970.509 Rp.1.487.417 Rp.3.483.092 Rp.438.482.053
29 Rp.4.970.509 Rp.1.499.193 Rp.3.471.316 Rp.436.982.860
30 Rp.4.970.509 Rp.1.511.061 Rp.3.459.448 Rp.435.471.799
31 Rp.4.970.509 Rp.1.523.024 Rp.3.447.485 Rp.433.948.775
32 Rp.4.970.509 Rp.1.535.081 Rp.3.435.428 Rp.432.413.694
33 Rp.4.970.509 Rp.1.547.234 Rp.3.423.275 Rp.430.866.460
34 Rp.4.970.509 Rp.1.559.483 Rp.3.411.026 Rp.429.306.977
35 Rp.4.970.509 Rp.1.571.829 Rp.3.398.680 Rp.427.735.148
36 Rp.4.970.509 Rp.1.584.272 Rp.3.386.237 Rp.426.150.876
37 Rp.5.661.826 Rp.1.311.536 Rp.4.350.290 Rp.424.839.340
38 Rp.5.661.826 Rp.1.324.924 Rp.4.336.902 Rp.423.514.416
39 Rp.5.661.826 Rp.1.338.450 Rp.4.323.376 Rp.422.175.966
40 Rp.5.661.826 Rp.1.352.113 Rp.4.309.713 Rp.420.823.853
41 Rp.5.661.826 Rp.1.365.916 Rp.4.295.910 Rp.419.457.937
42 Rp.5.661.826 Rp.1.379.860 Rp.4.281.966 Rp.418.078.077
43 Rp.5.661.826 Rp.1.393.946 Rp.4.267.880 Rp.416.684.131
44 Rp.5.661.826 Rp.1.408.175 Rp.4.253.651 Rp.415.275.956
45 Rp.5.661.826 Rp.1.422.551 Rp.4.239.275 Rp.413.853.405
46 Rp.5.661.826 Rp.1.437.072 Rp.4.224.754 Rp.412.416.333
47 Rp.5.661.826 Rp.1.451.743 Rp.4.210.083 Rp.410.964.590
48 Rp.5.661.826 Rp.1.466.562 Rp.4.195.264 Rp.409.498.028
49 Rp.5.661.826 Rp.1.481.534 Rp.4.180.292 Rp.408.016.494
50 Rp.5.661.826 Rp.1.496.658 Rp.4.165.168 Rp.406.519.836
51 Rp.5.661.826 Rp.1.511.936 Rp.4.149.890 Rp.405.007.900
52 Rp.5.661.826 Rp.1.527.370 Rp.4.134.456 Rp.403.480.530
53 Rp.5.661.826 Rp.1.542.962 Rp.4.118.864 Rp.401.937.568
54 Rp.5.661.826 Rp.1.558.713 Rp.4.103.113 Rp.400.378.855
55 Rp.5.661.826 Rp.1.574.625 Rp.4.087.201 Rp.398.804.230
56 Rp.5.661.826 Rp.1.590.699 Rp.4.071.127 Rp.397.213.531
57 Rp.5.661.826 Rp.1.606.938 Rp.4.054.888 Rp.395.606.593
58 Rp.5.661.826 Rp.1.623.342 Rp.4.038.484 Rp.393.983.251
59 Rp.5.661.826 Rp.1.639.914 Rp.4.021.912 Rp.392.343.337
60 Rp.5.661.826 Rp.1.656.654 Rp.4.005.172 Rp.390.686.683
61 Rp.5.661.826 Rp.1.673.566 Rp.3.988.260 Rp.389.013.117
62 Rp.5.661.826 Rp.1.690.650 Rp.3.971.176 Rp.387.322.467
63 Rp.5.661.826 Rp.1.707.909 Rp.3.953.917 Rp.385.614.558
64 Rp.5.661.826 Rp.1.725.344 Rp.3.936.482 Rp.383.889.214
65 Rp.5.661.826 Rp.1.742.957 Rp.3.918.869 Rp.382.146.257
66 Rp.5.661.826 Rp.1.760.750 Rp.3.901.076 Rp.380.385.507
67 Rp.5.661.826 Rp.1.778.724 Rp.3.883.102 Rp.378.606.783
68 Rp.5.661.826 Rp.1.796.882 Rp.3.864.944 Rp.376.809.901
69 Rp.5.661.826 Rp.1.815.225 Rp.3.846.601 Rp.374.994.676
70 Rp.5.661.826 Rp.1.833.755 Rp.3.828.071 Rp.373.160.921
71 Rp.5.661.826 Rp.1.852.475 Rp.3.809.351 Rp.371.308.446
72 Rp.5.661.826 Rp.1.871.386 Rp.3.790.440 Rp.369.437.060
73 Rp.5.661.826 Rp.1.890.489 Rp.3.771.337 Rp.367.546.571
74 Rp.5.661.826 Rp.1.909.788 Rp.3.752.038 Rp.365.636.783
75 Rp.5.661.826 Rp.1.929.284 Rp.3.732.542 Rp.363.707.499
76 Rp.5.661.826 Rp.1.948.979 Rp.3.712.847 Rp.361.758.520
77 Rp.5.661.826 Rp.1.968.874 Rp.3.692.952 Rp.359.789.646
78 Rp.5.661.826 Rp.1.988.973 Rp.3.672.853 Rp.357.800.673
79 Rp.5.661.826 Rp.2.009.277 Rp.3.652.549 Rp.355.791.396
80 Rp.5.661.826 Rp.2.029.789 Rp.3.632.037 Rp.353.761.607
81 Rp.5.661.826 Rp.2.050.510 Rp.3.611.316 Rp.351.711.097
82 Rp.5.661.826 Rp.2.071.442 Rp.3.590.384 Rp.349.639.655
83 Rp.5.661.826 Rp.2.092.588 Rp.3.569.238 Rp.347.547.067
84 Rp.5.661.826 Rp.2.113.950 Rp.3.547.876 Rp.345.433.117
85 Rp.5.661.826 Rp.2.135.530 Rp.3.526.296 Rp.343.297.587
86 Rp.5.661.826 Rp.2.157.330 Rp.3.504.496 Rp.341.140.257
87 Rp.5.661.826 Rp.2.179.353 Rp.3.482.473 Rp.338.960.904
88 Rp.5.661.826 Rp.2.201.600 Rp.3.460.226 Rp.336.759.304
89 Rp.5.661.826 Rp.2.224.075 Rp.3.437.751 Rp.334.535.229
90 Rp.5.661.826 Rp.2.246.779 Rp.3.415.047 Rp.332.288.450
91 Rp.5.661.826 Rp.2.269.715 Rp.3.392.111 Rp.330.018.735
92 Rp.5.661.826 Rp.2.292.885 Rp.3.368.941 Rp.327.725.850
93 Rp.5.661.826 Rp.2.316.291 Rp.3.345.535 Rp.325.409.559
94 Rp.5.661.826 Rp.2.339.937 Rp.3.321.889 Rp.323.069.622
95 Rp.5.661.826 Rp.2.363.824 Rp.3.298.002 Rp.320.705.798
96 Rp.5.661.826 Rp.2.387.954 Rp.3.273.872 Rp.318.317.844
97 Rp.5.661.826 Rp.2.412.331 Rp.3.249.495 Rp.315.905.513
98 Rp.5.661.826 Rp.2.436.957 Rp.3.224.869 Rp.313.468.556
99 Rp.5.661.826 Rp.2.461.834 Rp.3.199.992 Rp.311.006.722
100 Rp.5.661.826 Rp.2.486.966 Rp.3.174.860 Rp.308.519.756
101 Rp.5.661.826 Rp.2.512.353 Rp.3.149.473 Rp.306.007.403
102 Rp.5.661.826 Rp.2.538.000 Rp.3.123.826 Rp.303.469.403
103 Rp.5.661.826 Rp.2.563.909 Rp.3.097.917 Rp.300.905.494
104 Rp.5.661.826 Rp.2.590.082 Rp.3.071.744 Rp.298.315.412
105 Rp.5.661.826 Rp.2.616.523 Rp.3.045.303 Rp.295.698.889
106 Rp.5.661.826 Rp.2.643.233 Rp.3.018.593 Rp.293.055.656
107 Rp.5.661.826 Rp.2.670.216 Rp.2.991.610 Rp.290.385.440
108 Rp.5.661.826 Rp.2.697.475 Rp.2.964.351 Rp.287.687.965
109 Rp.5.661.826 Rp.2.725.011 Rp.2.936.815 Rp.284.962.954
110 Rp.5.661.826 Rp.2.752.829 Rp.2.908.997 Rp.282.210.125
111 Rp.5.661.826 Rp.2.780.931 Rp.2.880.895 Rp.279.429.194
112 Rp.5.661.826 Rp.2.809.320 Rp.2.852.506 Rp.276.619.874
113 Rp.5.661.826 Rp.2.837.998 Rp.2.823.828 Rp.273.781.876
114 Rp.5.661.826 Rp.2.866.969 Rp.2.794.857 Rp.270.914.907
115 Rp.5.661.826 Rp.2.896.236 Rp.2.765.590 Rp.268.018.671
116 Rp.5.661.826 Rp.2.925.802 Rp.2.736.024 Rp.265.092.869
117 Rp.5.661.826 Rp.2.955.670 Rp.2.706.156 Rp.262.137.199
118 Rp.5.661.826 Rp.2.985.842 Rp.2.675.984 Rp.259.151.357
119 Rp.5.661.826 Rp.3.016.323 Rp.2.645.503 Rp.256.135.034
120 Rp.5.661.826 Rp.3.047.114 Rp.2.614.712 Rp.253.087.920
121 Rp.5.661.826 Rp.3.078.220 Rp.2.583.606 Rp.250.009.700
122 Rp.5.661.826 Rp.3.109.644 Rp.2.552.182 Rp.246.900.056
123 Rp.5.661.826 Rp.3.141.388 Rp.2.520.438 Rp.243.758.668
124 Rp.5.661.826 Rp.3.173.456 Rp.2.488.370 Rp.240.585.212
125 Rp.5.661.826 Rp.3.205.852 Rp.2.455.974 Rp.237.379.360
126 Rp.5.661.826 Rp.3.238.578 Rp.2.423.248 Rp.234.140.782
127 Rp.5.661.826 Rp.3.271.639 Rp.2.390.187 Rp.230.869.143
128 Rp.5.661.826 Rp.3.305.037 Rp.2.356.789 Rp.227.564.106
129 Rp.5.661.826 Rp.3.338.776 Rp.2.323.050 Rp.224.225.330
130 Rp.5.661.826 Rp.3.372.859 Rp.2.288.967 Rp.220.852.471
131 Rp.5.661.826 Rp.3.407.290 Rp.2.254.536 Rp.217.445.181
132 Rp.5.661.826 Rp.3.442.073 Rp.2.219.753 Rp.214.003.108
133 Rp.5.661.826 Rp.3.477.211 Rp.2.184.615 Rp.210.525.897
134 Rp.5.661.826 Rp.3.512.707 Rp.2.149.119 Rp.207.013.190
135 Rp.5.661.826 Rp.3.548.566 Rp.2.113.260 Rp.203.464.624
136 Rp.5.661.826 Rp.3.584.791 Rp.2.077.035 Rp.199.879.833
137 Rp.5.661.826 Rp.3.621.386 Rp.2.040.440 Rp.196.258.447
138 Rp.5.661.826 Rp.3.658.354 Rp.2.003.472 Rp.192.600.093
139 Rp.5.661.826 Rp.3.695.700 Rp.1.966.126 Rp.188.904.393
140 Rp.5.661.826 Rp.3.733.427 Rp.1.928.399 Rp.185.170.966
141 Rp.5.661.826 Rp.3.771.539 Rp.1.890.287 Rp.181.399.427
142 Rp.5.661.826 Rp.3.810.040 Rp.1.851.786 Rp.177.589.387
143 Rp.5.661.826 Rp.3.848.934 Rp.1.812.892 Rp.173.740.453
144 Rp.5.661.826 Rp.3.888.226 Rp.1.773.600 Rp.169.852.227
145 Rp.5.661.826 Rp.3.927.918 Rp.1.733.908 Rp.165.924.309
146 Rp.5.661.826 Rp.3.968.015 Rp.1.693.811 Rp.161.956.294
147 Rp.5.661.826 Rp.4.008.522 Rp.1.653.304 Rp.157.947.772
148 Rp.5.661.826 Rp.4.049.442 Rp.1.612.384 Rp.153.898.330
149 Rp.5.661.826 Rp.4.090.781 Rp.1.571.045 Rp.149.807.549
150 Rp.5.661.826 Rp.4.132.541 Rp.1.529.285 Rp.145.675.008
151 Rp.5.661.826 Rp.4.174.727 Rp.1.487.099 Rp.141.500.281
152 Rp.5.661.826 Rp.4.217.344 Rp.1.444.482 Rp.137.282.937
153 Rp.5.661.826 Rp.4.260.396 Rp.1.401.430 Rp.133.022.541
154 Rp.5.661.826 Rp.4.303.888 Rp.1.357.938 Rp.128.718.653
155 Rp.5.661.826 Rp.4.347.823 Rp.1.314.003 Rp.124.370.830
156 Rp.5.661.826 Rp.4.392.207 Rp.1.269.619 Rp.119.978.623
157 Rp.5.661.826 Rp.4.437.044 Rp.1.224.782 Rp.115.541.579
158 Rp.5.661.826 Rp.4.482.339 Rp.1.179.487 Rp.111.059.240
159 Rp.5.661.826 Rp.4.528.096 Rp.1.133.730 Rp.106.531.144
160 Rp.5.661.826 Rp.4.574.321 Rp.1.087.505 Rp.101.956.823
161 Rp.5.661.826 Rp.4.621.017 Rp.1.040.809 Rp.97.335.806
162 Rp.5.661.826 Rp.4.668.190 Rp.993.636 Rp.92.667.616
163 Rp.5.661.826 Rp.4.715.844 Rp.945.982 Rp.87.951.772
164 Rp.5.661.826 Rp.4.763.985 Rp.897.841 Rp.83.187.787
165 Rp.5.661.826 Rp.4.812.617 Rp.849.209 Rp.78.375.170
166 Rp.5.661.826 Rp.4.861.746 Rp.800.080 Rp.73.513.424
167 Rp.5.661.826 Rp.4.911.376 Rp.750.450 Rp.68.602.048
168 Rp.5.661.826 Rp.4.961.513 Rp.700.313 Rp.63.640.535
169 Rp.5.661.826 Rp.5.012.162 Rp.649.664 Rp.58.628.373
170 Rp.5.661.826 Rp.5.063.328 Rp.598.498 Rp.53.565.045
171 Rp.5.661.826 Rp.5.115.016 Rp.546.810 Rp.48.450.029
172 Rp.5.661.826 Rp.5.167.232 Rp.494.594 Rp.43.282.797
173 Rp.5.661.826 Rp.5.219.981 Rp.441.845 Rp.38.062.816
174 Rp.5.661.826 Rp.5.273.268 Rp.388.558 Rp.32.789.548
175 Rp.5.661.826 Rp.5.327.099 Rp.334.727 Rp.27.462.449
176 Rp.5.661.826 Rp.5.381.480 Rp.280.346 Rp.22.080.969
177 Rp.5.661.826 Rp.5.436.416 Rp.225.410 Rp.16.644.553
178 Rp.5.661.826 Rp.5.491.913 Rp.169.913 Rp.11.152.640
179 Rp.5.661.826 Rp.5.547.976 Rp.113.850 Rp.5.604.664
180 Rp.5.661.826 Rp.5.604.664 Rp.57.214 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Bandung
    Rp2,6mily
    TANAH Dijual
    di Bandung
    Rp2,6mily
    • 1047
    Lihat Rincian
    Rp2,6mily
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily
  • RUMAH Dijual
    di Bekasi
    Rp550jt
    RUMAH Dijual
    di Bekasi
    Rp550jt
    • 2
    • 1
    • 98
    • 50
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 4
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp800jt
  • APARTEMEN Disewa
    di Bekasi
    Rp148jt/thn
    APARTEMEN Disewa
    di Bekasi
    Rp148jt/thn
    • 2
    • 1
    • 58
    Lihat Rincian
    Rp148jt/thn
  • RUMAH Dijual
    di Bekasi
    Rp600jt
    RUMAH Dijual
    di Bekasi
    Rp600jt
    • 2
    • 2
    • 154
    • 120
    Lihat Rincian
    Rp600jt

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