Dijual Rumah Mewah di Bandung Kawasan Elite Cipaganti

Jl. Cipaganti Permai 2 Bandung Jawa Barat

Rp19,8mily
Bisa Nego
KPR: 165jt/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.19.850.000.000 Dana Tunai yang Harus Disiapkan Rp.5.955.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.15.880.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.165.822.880 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.188.886.122 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.17.289.225.195
Total Pembayaran
Rp.39.283.025.195 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.15.880.000.000
1 Rp.165.822.880 Rp.40.106.213 Rp.125.716.667 Rp.15.839.893.787
2 Rp.165.822.880 Rp.40.423.721 Rp.125.399.159 Rp.15.799.470.066
3 Rp.165.822.880 Rp.40.743.742 Rp.125.079.138 Rp.15.758.726.324
4 Rp.165.822.880 Rp.41.066.297 Rp.124.756.583 Rp.15.717.660.027
5 Rp.165.822.880 Rp.41.391.405 Rp.124.431.475 Rp.15.676.268.622
6 Rp.165.822.880 Rp.41.719.087 Rp.124.103.793 Rp.15.634.549.535
7 Rp.165.822.880 Rp.42.049.363 Rp.123.773.517 Rp.15.592.500.172
8 Rp.165.822.880 Rp.42.382.254 Rp.123.440.626 Rp.15.550.117.918
9 Rp.165.822.880 Rp.42.717.780 Rp.123.105.100 Rp.15.507.400.138
10 Rp.165.822.880 Rp.43.055.962 Rp.122.766.918 Rp.15.464.344.176
11 Rp.165.822.880 Rp.43.396.822 Rp.122.426.058 Rp.15.420.947.354
12 Rp.165.822.880 Rp.43.740.380 Rp.122.082.500 Rp.15.377.206.974
13 Rp.165.822.880 Rp.44.086.658 Rp.121.736.222 Rp.15.333.120.316
14 Rp.165.822.880 Rp.44.435.677 Rp.121.387.203 Rp.15.288.684.639
15 Rp.165.822.880 Rp.44.787.460 Rp.121.035.420 Rp.15.243.897.179
16 Rp.165.822.880 Rp.45.142.027 Rp.120.680.853 Rp.15.198.755.152
17 Rp.165.822.880 Rp.45.499.402 Rp.120.323.478 Rp.15.153.255.750
18 Rp.165.822.880 Rp.45.859.605 Rp.119.963.275 Rp.15.107.396.145
19 Rp.165.822.880 Rp.46.222.661 Rp.119.600.219 Rp.15.061.173.484
20 Rp.165.822.880 Rp.46.588.590 Rp.119.234.290 Rp.15.014.584.894
21 Rp.165.822.880 Rp.46.957.416 Rp.118.865.464 Rp.14.967.627.478
22 Rp.165.822.880 Rp.47.329.162 Rp.118.493.718 Rp.14.920.298.316
23 Rp.165.822.880 Rp.47.703.852 Rp.118.119.028 Rp.14.872.594.464
24 Rp.165.822.880 Rp.48.081.507 Rp.117.741.373 Rp.14.824.512.957
25 Rp.165.822.880 Rp.48.462.152 Rp.117.360.728 Rp.14.776.050.805
26 Rp.165.822.880 Rp.48.845.811 Rp.116.977.069 Rp.14.727.204.994
27 Rp.165.822.880 Rp.49.232.507 Rp.116.590.373 Rp.14.677.972.487
28 Rp.165.822.880 Rp.49.622.264 Rp.116.200.616 Rp.14.628.350.223
29 Rp.165.822.880 Rp.50.015.107 Rp.115.807.773 Rp.14.578.335.116
30 Rp.165.822.880 Rp.50.411.060 Rp.115.411.820 Rp.14.527.924.056
31 Rp.165.822.880 Rp.50.810.148 Rp.115.012.732 Rp.14.477.113.908
32 Rp.165.822.880 Rp.51.212.395 Rp.114.610.485 Rp.14.425.901.513
33 Rp.165.822.880 Rp.51.617.826 Rp.114.205.054 Rp.14.374.283.687
34 Rp.165.822.880 Rp.52.026.467 Rp.113.796.413 Rp.14.322.257.220
35 Rp.165.822.880 Rp.52.438.344 Rp.113.384.536 Rp.14.269.818.876
36 Rp.165.822.880 Rp.52.853.481 Rp.112.969.399 Rp.14.216.965.395
37 Rp.188.886.122 Rp.43.754.600 Rp.145.131.522 Rp.14.173.210.795
38 Rp.188.886.122 Rp.44.201.262 Rp.144.684.860 Rp.14.129.009.533
39 Rp.188.886.122 Rp.44.652.483 Rp.144.233.639 Rp.14.084.357.050
40 Rp.188.886.122 Rp.45.108.310 Rp.143.777.812 Rp.14.039.248.740
41 Rp.188.886.122 Rp.45.568.791 Rp.143.317.331 Rp.13.993.679.949
42 Rp.188.886.122 Rp.46.033.973 Rp.142.852.149 Rp.13.947.645.976
43 Rp.188.886.122 Rp.46.503.903 Rp.142.382.219 Rp.13.901.142.073
44 Rp.188.886.122 Rp.46.978.630 Rp.141.907.492 Rp.13.854.163.443
45 Rp.188.886.122 Rp.47.458.204 Rp.141.427.918 Rp.13.806.705.239
46 Rp.188.886.122 Rp.47.942.673 Rp.140.943.449 Rp.13.758.762.566
47 Rp.188.886.122 Rp.48.432.087 Rp.140.454.035 Rp.13.710.330.479
48 Rp.188.886.122 Rp.48.926.498 Rp.139.959.624 Rp.13.661.403.981
49 Rp.188.886.122 Rp.49.425.956 Rp.139.460.166 Rp.13.611.978.025
50 Rp.188.886.122 Rp.49.930.513 Rp.138.955.609 Rp.13.562.047.512
51 Rp.188.886.122 Rp.50.440.220 Rp.138.445.902 Rp.13.511.607.292
52 Rp.188.886.122 Rp.50.955.131 Rp.137.930.991 Rp.13.460.652.161
53 Rp.188.886.122 Rp.51.475.298 Rp.137.410.824 Rp.13.409.176.863
54 Rp.188.886.122 Rp.52.000.775 Rp.136.885.347 Rp.13.357.176.088
55 Rp.188.886.122 Rp.52.531.616 Rp.136.354.506 Rp.13.304.644.472
56 Rp.188.886.122 Rp.53.067.876 Rp.135.818.246 Rp.13.251.576.596
57 Rp.188.886.122 Rp.53.609.611 Rp.135.276.511 Rp.13.197.966.985
58 Rp.188.886.122 Rp.54.156.876 Rp.134.729.246 Rp.13.143.810.109
59 Rp.188.886.122 Rp.54.709.727 Rp.134.176.395 Rp.13.089.100.382
60 Rp.188.886.122 Rp.55.268.222 Rp.133.617.900 Rp.13.033.832.160
61 Rp.188.886.122 Rp.55.832.419 Rp.133.053.703 Rp.12.977.999.741
62 Rp.188.886.122 Rp.56.402.375 Rp.132.483.747 Rp.12.921.597.366
63 Rp.188.886.122 Rp.56.978.149 Rp.131.907.973 Rp.12.864.619.217
64 Rp.188.886.122 Rp.57.559.801 Rp.131.326.321 Rp.12.807.059.416
65 Rp.188.886.122 Rp.58.147.390 Rp.130.738.732 Rp.12.748.912.026
66 Rp.188.886.122 Rp.58.740.978 Rp.130.145.144 Rp.12.690.171.048
67 Rp.188.886.122 Rp.59.340.626 Rp.129.545.496 Rp.12.630.830.422
68 Rp.188.886.122 Rp.59.946.395 Rp.128.939.727 Rp.12.570.884.027
69 Rp.188.886.122 Rp.60.558.348 Rp.128.327.774 Rp.12.510.325.679
70 Rp.188.886.122 Rp.61.176.547 Rp.127.709.575 Rp.12.449.149.132
71 Rp.188.886.122 Rp.61.801.058 Rp.127.085.064 Rp.12.387.348.074
72 Rp.188.886.122 Rp.62.431.944 Rp.126.454.178 Rp.12.324.916.130
73 Rp.188.886.122 Rp.63.069.270 Rp.125.816.852 Rp.12.261.846.860
74 Rp.188.886.122 Rp.63.713.102 Rp.125.173.020 Rp.12.198.133.758
75 Rp.188.886.122 Rp.64.363.507 Rp.124.522.615 Rp.12.133.770.251
76 Rp.188.886.122 Rp.65.020.551 Rp.123.865.571 Rp.12.068.749.700
77 Rp.188.886.122 Rp.65.684.302 Rp.123.201.820 Rp.12.003.065.398
78 Rp.188.886.122 Rp.66.354.829 Rp.122.531.293 Rp.11.936.710.569
79 Rp.188.886.122 Rp.67.032.202 Rp.121.853.920 Rp.11.869.678.367
80 Rp.188.886.122 Rp.67.716.489 Rp.121.169.633 Rp.11.801.961.878
81 Rp.188.886.122 Rp.68.407.761 Rp.120.478.361 Rp.11.733.554.117
82 Rp.188.886.122 Rp.69.106.090 Rp.119.780.032 Rp.11.664.448.027
83 Rp.188.886.122 Rp.69.811.548 Rp.119.074.574 Rp.11.594.636.479
84 Rp.188.886.122 Rp.70.524.208 Rp.118.361.914 Rp.11.524.112.271
85 Rp.188.886.122 Rp.71.244.143 Rp.117.641.979 Rp.11.452.868.128
86 Rp.188.886.122 Rp.71.971.427 Rp.116.914.695 Rp.11.380.896.701
87 Rp.188.886.122 Rp.72.706.135 Rp.116.179.987 Rp.11.308.190.566
88 Rp.188.886.122 Rp.73.448.343 Rp.115.437.779 Rp.11.234.742.223
89 Rp.188.886.122 Rp.74.198.128 Rp.114.687.994 Rp.11.160.544.095
90 Rp.188.886.122 Rp.74.955.568 Rp.113.930.554 Rp.11.085.588.527
91 Rp.188.886.122 Rp.75.720.739 Rp.113.165.383 Rp.11.009.867.788
92 Rp.188.886.122 Rp.76.493.722 Rp.112.392.400 Rp.10.933.374.066
93 Rp.188.886.122 Rp.77.274.595 Rp.111.611.527 Rp.10.856.099.471
94 Rp.188.886.122 Rp.78.063.440 Rp.110.822.682 Rp.10.778.036.031
95 Rp.188.886.122 Rp.78.860.338 Rp.110.025.784 Rp.10.699.175.693
96 Rp.188.886.122 Rp.79.665.370 Rp.109.220.752 Rp.10.619.510.323
97 Rp.188.886.122 Rp.80.478.621 Rp.108.407.501 Rp.10.539.031.702
98 Rp.188.886.122 Rp.81.300.173 Rp.107.585.949 Rp.10.457.731.529
99 Rp.188.886.122 Rp.82.130.113 Rp.106.756.009 Rp.10.375.601.416
100 Rp.188.886.122 Rp.82.968.524 Rp.105.917.598 Rp.10.292.632.892
101 Rp.188.886.122 Rp.83.815.495 Rp.105.070.627 Rp.10.208.817.397
102 Rp.188.886.122 Rp.84.671.111 Rp.104.215.011 Rp.10.124.146.286
103 Rp.188.886.122 Rp.85.535.462 Rp.103.350.660 Rp.10.038.610.824
104 Rp.188.886.122 Rp.86.408.637 Rp.102.477.485 Rp.9.952.202.187
105 Rp.188.886.122 Rp.87.290.725 Rp.101.595.397 Rp.9.864.911.462
106 Rp.188.886.122 Rp.88.181.817 Rp.100.704.305 Rp.9.776.729.645
107 Rp.188.886.122 Rp.89.082.007 Rp.99.804.115 Rp.9.687.647.638
108 Rp.188.886.122 Rp.89.991.386 Rp.98.894.736 Rp.9.597.656.252
109 Rp.188.886.122 Rp.90.910.048 Rp.97.976.074 Rp.9.506.746.204
110 Rp.188.886.122 Rp.91.838.088 Rp.97.048.034 Rp.9.414.908.116
111 Rp.188.886.122 Rp.92.775.602 Rp.96.110.520 Rp.9.322.132.514
112 Rp.188.886.122 Rp.93.722.686 Rp.95.163.436 Rp.9.228.409.828
113 Rp.188.886.122 Rp.94.679.438 Rp.94.206.684 Rp.9.133.730.390
114 Rp.188.886.122 Rp.95.645.958 Rp.93.240.164 Rp.9.038.084.432
115 Rp.188.886.122 Rp.96.622.343 Rp.92.263.779 Rp.8.941.462.089
116 Rp.188.886.122 Rp.97.608.697 Rp.91.277.425 Rp.8.843.853.392
117 Rp.188.886.122 Rp.98.605.119 Rp.90.281.003 Rp.8.745.248.273
118 Rp.188.886.122 Rp.99.611.713 Rp.89.274.409 Rp.8.645.636.560
119 Rp.188.886.122 Rp.100.628.582 Rp.88.257.540 Rp.8.545.007.978
120 Rp.188.886.122 Rp.101.655.832 Rp.87.230.290 Rp.8.443.352.146
121 Rp.188.886.122 Rp.102.693.569 Rp.86.192.553 Rp.8.340.658.577
122 Rp.188.886.122 Rp.103.741.899 Rp.85.144.223 Rp.8.236.916.678
123 Rp.188.886.122 Rp.104.800.931 Rp.84.085.191 Rp.8.132.115.747
124 Rp.188.886.122 Rp.105.870.774 Rp.83.015.348 Rp.8.026.244.973
125 Rp.188.886.122 Rp.106.951.538 Rp.81.934.584 Rp.7.919.293.435
126 Rp.188.886.122 Rp.108.043.335 Rp.80.842.787 Rp.7.811.250.100
127 Rp.188.886.122 Rp.109.146.277 Rp.79.739.845 Rp.7.702.103.823
128 Rp.188.886.122 Rp.110.260.479 Rp.78.625.643 Rp.7.591.843.344
129 Rp.188.886.122 Rp.111.386.055 Rp.77.500.067 Rp.7.480.457.289
130 Rp.188.886.122 Rp.112.523.121 Rp.76.363.001 Rp.7.367.934.168
131 Rp.188.886.122 Rp.113.671.794 Rp.75.214.328 Rp.7.254.262.374
132 Rp.188.886.122 Rp.114.832.194 Rp.74.053.928 Rp.7.139.430.180
133 Rp.188.886.122 Rp.116.004.439 Rp.72.881.683 Rp.7.023.425.741
134 Rp.188.886.122 Rp.117.188.651 Rp.71.697.471 Rp.6.906.237.090
135 Rp.188.886.122 Rp.118.384.952 Rp.70.501.170 Rp.6.787.852.138
136 Rp.188.886.122 Rp.119.593.465 Rp.69.292.657 Rp.6.668.258.673
137 Rp.188.886.122 Rp.120.814.315 Rp.68.071.807 Rp.6.547.444.358
138 Rp.188.886.122 Rp.122.047.628 Rp.66.838.494 Rp.6.425.396.730
139 Rp.188.886.122 Rp.123.293.530 Rp.65.592.592 Rp.6.302.103.200
140 Rp.188.886.122 Rp.124.552.152 Rp.64.333.970 Rp.6.177.551.048
141 Rp.188.886.122 Rp.125.823.622 Rp.63.062.500 Rp.6.051.727.426
142 Rp.188.886.122 Rp.127.108.071 Rp.61.778.051 Rp.5.924.619.355
143 Rp.188.886.122 Rp.128.405.633 Rp.60.480.489 Rp.5.796.213.722
144 Rp.188.886.122 Rp.129.716.440 Rp.59.169.682 Rp.5.666.497.282
145 Rp.188.886.122 Rp.131.040.629 Rp.57.845.493 Rp.5.535.456.653
146 Rp.188.886.122 Rp.132.378.335 Rp.56.507.787 Rp.5.403.078.318
147 Rp.188.886.122 Rp.133.729.698 Rp.55.156.424 Rp.5.269.348.620
148 Rp.188.886.122 Rp.135.094.855 Rp.53.791.267 Rp.5.134.253.765
149 Rp.188.886.122 Rp.136.473.948 Rp.52.412.174 Rp.4.997.779.817
150 Rp.188.886.122 Rp.137.867.120 Rp.51.019.002 Rp.4.859.912.697
151 Rp.188.886.122 Rp.139.274.513 Rp.49.611.609 Rp.4.720.638.184
152 Rp.188.886.122 Rp.140.696.274 Rp.48.189.848 Rp.4.579.941.910
153 Rp.188.886.122 Rp.142.132.548 Rp.46.753.574 Rp.4.437.809.362
154 Rp.188.886.122 Rp.143.583.485 Rp.45.302.637 Rp.4.294.225.877
155 Rp.188.886.122 Rp.145.049.233 Rp.43.836.889 Rp.4.149.176.644
156 Rp.188.886.122 Rp.146.529.944 Rp.42.356.178 Rp.4.002.646.700
157 Rp.188.886.122 Rp.148.025.770 Rp.40.860.352 Rp.3.854.620.930
158 Rp.188.886.122 Rp.149.536.867 Rp.39.349.255 Rp.3.705.084.063
159 Rp.188.886.122 Rp.151.063.389 Rp.37.822.733 Rp.3.554.020.674
160 Rp.188.886.122 Rp.152.605.494 Rp.36.280.628 Rp.3.401.415.180
161 Rp.188.886.122 Rp.154.163.342 Rp.34.722.780 Rp.3.247.251.838
162 Rp.188.886.122 Rp.155.737.093 Rp.33.149.029 Rp.3.091.514.745
163 Rp.188.886.122 Rp.157.326.909 Rp.31.559.213 Rp.2.934.187.836
164 Rp.188.886.122 Rp.158.932.955 Rp.29.953.167 Rp.2.775.254.881
165 Rp.188.886.122 Rp.160.555.395 Rp.28.330.727 Rp.2.614.699.486
166 Rp.188.886.122 Rp.162.194.398 Rp.26.691.724 Rp.2.452.505.088
167 Rp.188.886.122 Rp.163.850.133 Rp.25.035.989 Rp.2.288.654.955
168 Rp.188.886.122 Rp.165.522.769 Rp.23.363.353 Rp.2.123.132.186
169 Rp.188.886.122 Rp.167.212.481 Rp.21.673.641 Rp.1.955.919.705
170 Rp.188.886.122 Rp.168.919.442 Rp.19.966.680 Rp.1.787.000.263
171 Rp.188.886.122 Rp.170.643.828 Rp.18.242.294 Rp.1.616.356.435
172 Rp.188.886.122 Rp.172.385.817 Rp.16.500.305 Rp.1.443.970.618
173 Rp.188.886.122 Rp.174.145.589 Rp.14.740.533 Rp.1.269.825.029
174 Rp.188.886.122 Rp.175.923.325 Rp.12.962.797 Rp.1.093.901.704
175 Rp.188.886.122 Rp.177.719.209 Rp.11.166.913 Rp.916.182.495
176 Rp.188.886.122 Rp.179.533.426 Rp.9.352.696 Rp.736.649.069
177 Rp.188.886.122 Rp.181.366.163 Rp.7.519.959 Rp.555.282.906
178 Rp.188.886.122 Rp.183.217.609 Rp.5.668.513 Rp.372.065.297
179 Rp.188.886.122 Rp.185.087.955 Rp.3.798.167 Rp.186.977.342
180 Rp.188.886.122 Rp.186.977.342 Rp.1.908.727 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Disewa
    di Bandung
    Rp4,2jt/bln
    RUMAH Disewa
    di Bandung
    Rp4,2jt/bln
    • 1
    • 1
    • 45
    • 45
    Lihat Rincian
    Rp4,2jt/bln
  • RUMAH Dijual
    di Bandung
    Rp3mily
    RUMAH Dijual
    di Bandung
    Rp3mily
    • 4
    • 2
    • 180
    • 170
    Lihat Rincian
    Rp3mily
  • APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp4,25jt/bln
  • KOST Dijual
    di Bandung
    Rp3,5mily
    KOST Dijual
    di Bandung
    Rp3,5mily
    • 20
    • 8
    • 239
    • 350
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp2,5mily
    APARTEMEN Dijual
    di Bandung
    Rp2,5mily
    • 4
    • 3
    • 120
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Bandung Barat
    Rp3,5mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,5mily
    • 10
    • 4
    • 405
    • 500
    Lihat Rincian
    Rp3,5mily
  • 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

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