Dijual Rumah Nyaman dan Strategis di Cilandak Jakarta Selatan

Jl. Cilandak Fatmawati Jakarta Selatan Jakarta

Rp8,5mily
KPR: 71jt/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.8.500.000.000 Dana Tunai yang Harus Disiapkan Rp.2.550.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.6.800.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.71.007.278 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.80.883.226 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.7.403.446.671
Total Pembayaran
Rp.16.821.446.671 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.6.800.000.000
1 Rp.71.007.278 Rp.17.173.945 Rp.53.833.333 Rp.6.782.826.055
2 Rp.71.007.278 Rp.17.309.905 Rp.53.697.373 Rp.6.765.516.150
3 Rp.71.007.278 Rp.17.446.942 Rp.53.560.336 Rp.6.748.069.208
4 Rp.71.007.278 Rp.17.585.063 Rp.53.422.215 Rp.6.730.484.145
5 Rp.71.007.278 Rp.17.724.279 Rp.53.282.999 Rp.6.712.759.866
6 Rp.71.007.278 Rp.17.864.596 Rp.53.142.682 Rp.6.694.895.270
7 Rp.71.007.278 Rp.18.006.024 Rp.53.001.254 Rp.6.676.889.246
8 Rp.71.007.278 Rp.18.148.571 Rp.52.858.707 Rp.6.658.740.675
9 Rp.71.007.278 Rp.18.292.248 Rp.52.715.030 Rp.6.640.448.427
10 Rp.71.007.278 Rp.18.437.061 Rp.52.570.217 Rp.6.622.011.366
11 Rp.71.007.278 Rp.18.583.021 Rp.52.424.257 Rp.6.603.428.345
12 Rp.71.007.278 Rp.18.730.137 Rp.52.277.141 Rp.6.584.698.208
13 Rp.71.007.278 Rp.18.878.417 Rp.52.128.861 Rp.6.565.819.791
14 Rp.71.007.278 Rp.19.027.871 Rp.51.979.407 Rp.6.546.791.920
15 Rp.71.007.278 Rp.19.178.509 Rp.51.828.769 Rp.6.527.613.411
16 Rp.71.007.278 Rp.19.330.338 Rp.51.676.940 Rp.6.508.283.073
17 Rp.71.007.278 Rp.19.483.370 Rp.51.523.908 Rp.6.488.799.703
18 Rp.71.007.278 Rp.19.637.614 Rp.51.369.664 Rp.6.469.162.089
19 Rp.71.007.278 Rp.19.793.078 Rp.51.214.200 Rp.6.449.369.011
20 Rp.71.007.278 Rp.19.949.773 Rp.51.057.505 Rp.6.429.419.238
21 Rp.71.007.278 Rp.20.107.709 Rp.50.899.569 Rp.6.409.311.529
22 Rp.71.007.278 Rp.20.266.895 Rp.50.740.383 Rp.6.389.044.634
23 Rp.71.007.278 Rp.20.427.341 Rp.50.579.937 Rp.6.368.617.293
24 Rp.71.007.278 Rp.20.589.058 Rp.50.418.220 Rp.6.348.028.235
25 Rp.71.007.278 Rp.20.752.054 Rp.50.255.224 Rp.6.327.276.181
26 Rp.71.007.278 Rp.20.916.342 Rp.50.090.936 Rp.6.306.359.839
27 Rp.71.007.278 Rp.21.081.929 Rp.49.925.349 Rp.6.285.277.910
28 Rp.71.007.278 Rp.21.248.828 Rp.49.758.450 Rp.6.264.029.082
29 Rp.71.007.278 Rp.21.417.048 Rp.49.590.230 Rp.6.242.612.034
30 Rp.71.007.278 Rp.21.586.599 Rp.49.420.679 Rp.6.221.025.435
31 Rp.71.007.278 Rp.21.757.493 Rp.49.249.785 Rp.6.199.267.942
32 Rp.71.007.278 Rp.21.929.740 Rp.49.077.538 Rp.6.177.338.202
33 Rp.71.007.278 Rp.22.103.351 Rp.48.903.927 Rp.6.155.234.851
34 Rp.71.007.278 Rp.22.278.335 Rp.48.728.943 Rp.6.132.956.516
35 Rp.71.007.278 Rp.22.454.706 Rp.48.552.572 Rp.6.110.501.810
36 Rp.71.007.278 Rp.22.632.472 Rp.48.374.806 Rp.6.087.869.338
37 Rp.80.883.226 Rp.18.736.227 Rp.62.146.999 Rp.6.069.133.111
38 Rp.80.883.226 Rp.18.927.492 Rp.61.955.734 Rp.6.050.205.619
39 Rp.80.883.226 Rp.19.120.710 Rp.61.762.516 Rp.6.031.084.909
40 Rp.80.883.226 Rp.19.315.901 Rp.61.567.325 Rp.6.011.769.008
41 Rp.80.883.226 Rp.19.513.084 Rp.61.370.142 Rp.5.992.255.924
42 Rp.80.883.226 Rp.19.712.280 Rp.61.170.946 Rp.5.972.543.644
43 Rp.80.883.226 Rp.19.913.510 Rp.60.969.716 Rp.5.952.630.134
44 Rp.80.883.226 Rp.20.116.793 Rp.60.766.433 Rp.5.932.513.341
45 Rp.80.883.226 Rp.20.322.152 Rp.60.561.074 Rp.5.912.191.189
46 Rp.80.883.226 Rp.20.529.608 Rp.60.353.618 Rp.5.891.661.581
47 Rp.80.883.226 Rp.20.739.181 Rp.60.144.045 Rp.5.870.922.400
48 Rp.80.883.226 Rp.20.950.893 Rp.59.932.333 Rp.5.849.971.507
49 Rp.80.883.226 Rp.21.164.767 Rp.59.718.459 Rp.5.828.806.740
50 Rp.80.883.226 Rp.21.380.824 Rp.59.502.402 Rp.5.807.425.916
51 Rp.80.883.226 Rp.21.599.086 Rp.59.284.140 Rp.5.785.826.830
52 Rp.80.883.226 Rp.21.819.577 Rp.59.063.649 Rp.5.764.007.253
53 Rp.80.883.226 Rp.22.042.319 Rp.58.840.907 Rp.5.741.964.934
54 Rp.80.883.226 Rp.22.267.334 Rp.58.615.892 Rp.5.719.697.600
55 Rp.80.883.226 Rp.22.494.646 Rp.58.388.580 Rp.5.697.202.954
56 Rp.80.883.226 Rp.22.724.279 Rp.58.158.947 Rp.5.674.478.675
57 Rp.80.883.226 Rp.22.956.256 Rp.57.926.970 Rp.5.651.522.419
58 Rp.80.883.226 Rp.23.190.601 Rp.57.692.625 Rp.5.628.331.818
59 Rp.80.883.226 Rp.23.427.339 Rp.57.455.887 Rp.5.604.904.479
60 Rp.80.883.226 Rp.23.666.493 Rp.57.216.733 Rp.5.581.237.986
61 Rp.80.883.226 Rp.23.908.088 Rp.56.975.138 Rp.5.557.329.898
62 Rp.80.883.226 Rp.24.152.150 Rp.56.731.076 Rp.5.533.177.748
63 Rp.80.883.226 Rp.24.398.703 Rp.56.484.523 Rp.5.508.779.045
64 Rp.80.883.226 Rp.24.647.773 Rp.56.235.453 Rp.5.484.131.272
65 Rp.80.883.226 Rp.24.899.386 Rp.55.983.840 Rp.5.459.231.886
66 Rp.80.883.226 Rp.25.153.567 Rp.55.729.659 Rp.5.434.078.319
67 Rp.80.883.226 Rp.25.410.343 Rp.55.472.883 Rp.5.408.667.976
68 Rp.80.883.226 Rp.25.669.740 Rp.55.213.486 Rp.5.382.998.236
69 Rp.80.883.226 Rp.25.931.786 Rp.54.951.440 Rp.5.357.066.450
70 Rp.80.883.226 Rp.26.196.506 Rp.54.686.720 Rp.5.330.869.944
71 Rp.80.883.226 Rp.26.463.929 Rp.54.419.297 Rp.5.304.406.015
72 Rp.80.883.226 Rp.26.734.081 Rp.54.149.145 Rp.5.277.671.934
73 Rp.80.883.226 Rp.27.006.992 Rp.53.876.234 Rp.5.250.664.942
74 Rp.80.883.226 Rp.27.282.688 Rp.53.600.538 Rp.5.223.382.254
75 Rp.80.883.226 Rp.27.561.199 Rp.53.322.027 Rp.5.195.821.055
76 Rp.80.883.226 Rp.27.842.553 Rp.53.040.673 Rp.5.167.978.502
77 Rp.80.883.226 Rp.28.126.779 Rp.52.756.447 Rp.5.139.851.723
78 Rp.80.883.226 Rp.28.413.906 Rp.52.469.320 Rp.5.111.437.817
79 Rp.80.883.226 Rp.28.703.965 Rp.52.179.261 Rp.5.082.733.852
80 Rp.80.883.226 Rp.28.996.985 Rp.51.886.241 Rp.5.053.736.867
81 Rp.80.883.226 Rp.29.292.995 Rp.51.590.231 Rp.5.024.443.872
82 Rp.80.883.226 Rp.29.592.028 Rp.51.291.198 Rp.4.994.851.844
83 Rp.80.883.226 Rp.29.894.113 Rp.50.989.113 Rp.4.964.957.731
84 Rp.80.883.226 Rp.30.199.282 Rp.50.683.944 Rp.4.934.758.449
85 Rp.80.883.226 Rp.30.507.567 Rp.50.375.659 Rp.4.904.250.882
86 Rp.80.883.226 Rp.30.818.998 Rp.50.064.228 Rp.4.873.431.884
87 Rp.80.883.226 Rp.31.133.609 Rp.49.749.617 Rp.4.842.298.275
88 Rp.80.883.226 Rp.31.451.431 Rp.49.431.795 Rp.4.810.846.844
89 Rp.80.883.226 Rp.31.772.498 Rp.49.110.728 Rp.4.779.074.346
90 Rp.80.883.226 Rp.32.096.842 Rp.48.786.384 Rp.4.746.977.504
91 Rp.80.883.226 Rp.32.424.497 Rp.48.458.729 Rp.4.714.553.007
92 Rp.80.883.226 Rp.32.755.497 Rp.48.127.729 Rp.4.681.797.510
93 Rp.80.883.226 Rp.33.089.876 Rp.47.793.350 Rp.4.648.707.634
94 Rp.80.883.226 Rp.33.427.669 Rp.47.455.557 Rp.4.615.279.965
95 Rp.80.883.226 Rp.33.768.910 Rp.47.114.316 Rp.4.581.511.055
96 Rp.80.883.226 Rp.34.113.634 Rp.46.769.592 Rp.4.547.397.421
97 Rp.80.883.226 Rp.34.461.877 Rp.46.421.349 Rp.4.512.935.544
98 Rp.80.883.226 Rp.34.813.676 Rp.46.069.550 Rp.4.478.121.868
99 Rp.80.883.226 Rp.35.169.065 Rp.45.714.161 Rp.4.442.952.803
100 Rp.80.883.226 Rp.35.528.083 Rp.45.355.143 Rp.4.407.424.720
101 Rp.80.883.226 Rp.35.890.765 Rp.44.992.461 Rp.4.371.533.955
102 Rp.80.883.226 Rp.36.257.150 Rp.44.626.076 Rp.4.335.276.805
103 Rp.80.883.226 Rp.36.627.275 Rp.44.255.951 Rp.4.298.649.530
104 Rp.80.883.226 Rp.37.001.179 Rp.43.882.047 Rp.4.261.648.351
105 Rp.80.883.226 Rp.37.378.899 Rp.43.504.327 Rp.4.224.269.452
106 Rp.80.883.226 Rp.37.760.475 Rp.43.122.751 Rp.4.186.508.977
107 Rp.80.883.226 Rp.38.145.947 Rp.42.737.279 Rp.4.148.363.030
108 Rp.80.883.226 Rp.38.535.353 Rp.42.347.873 Rp.4.109.827.677
109 Rp.80.883.226 Rp.38.928.735 Rp.41.954.491 Rp.4.070.898.942
110 Rp.80.883.226 Rp.39.326.133 Rp.41.557.093 Rp.4.031.572.809
111 Rp.80.883.226 Rp.39.727.587 Rp.41.155.639 Rp.3.991.845.222
112 Rp.80.883.226 Rp.40.133.139 Rp.40.750.087 Rp.3.951.712.083
113 Rp.80.883.226 Rp.40.542.832 Rp.40.340.394 Rp.3.911.169.251
114 Rp.80.883.226 Rp.40.956.707 Rp.39.926.519 Rp.3.870.212.544
115 Rp.80.883.226 Rp.41.374.806 Rp.39.508.420 Rp.3.828.837.738
116 Rp.80.883.226 Rp.41.797.174 Rp.39.086.052 Rp.3.787.040.564
117 Rp.80.883.226 Rp.42.223.854 Rp.38.659.372 Rp.3.744.816.710
118 Rp.80.883.226 Rp.42.654.889 Rp.38.228.337 Rp.3.702.161.821
119 Rp.80.883.226 Rp.43.090.324 Rp.37.792.902 Rp.3.659.071.497
120 Rp.80.883.226 Rp.43.530.204 Rp.37.353.022 Rp.3.615.541.293
121 Rp.80.883.226 Rp.43.974.575 Rp.36.908.651 Rp.3.571.566.718
122 Rp.80.883.226 Rp.44.423.482 Rp.36.459.744 Rp.3.527.143.236
123 Rp.80.883.226 Rp.44.876.972 Rp.36.006.254 Rp.3.482.266.264
124 Rp.80.883.226 Rp.45.335.091 Rp.35.548.135 Rp.3.436.931.173
125 Rp.80.883.226 Rp.45.797.887 Rp.35.085.339 Rp.3.391.133.286
126 Rp.80.883.226 Rp.46.265.407 Rp.34.617.819 Rp.3.344.867.879
127 Rp.80.883.226 Rp.46.737.700 Rp.34.145.526 Rp.3.298.130.179
128 Rp.80.883.226 Rp.47.214.814 Rp.33.668.412 Rp.3.250.915.365
129 Rp.80.883.226 Rp.47.696.798 Rp.33.186.428 Rp.3.203.218.567
130 Rp.80.883.226 Rp.48.183.703 Rp.32.699.523 Rp.3.155.034.864
131 Rp.80.883.226 Rp.48.675.578 Rp.32.207.648 Rp.3.106.359.286
132 Rp.80.883.226 Rp.49.172.475 Rp.31.710.751 Rp.3.057.186.811
133 Rp.80.883.226 Rp.49.674.444 Rp.31.208.782 Rp.3.007.512.367
134 Rp.80.883.226 Rp.50.181.537 Rp.30.701.689 Rp.2.957.330.830
135 Rp.80.883.226 Rp.50.693.807 Rp.30.189.419 Rp.2.906.637.023
136 Rp.80.883.226 Rp.51.211.306 Rp.29.671.920 Rp.2.855.425.717
137 Rp.80.883.226 Rp.51.734.088 Rp.29.149.138 Rp.2.803.691.629
138 Rp.80.883.226 Rp.52.262.207 Rp.28.621.019 Rp.2.751.429.422
139 Rp.80.883.226 Rp.52.795.717 Rp.28.087.509 Rp.2.698.633.705
140 Rp.80.883.226 Rp.53.334.674 Rp.27.548.552 Rp.2.645.299.031
141 Rp.80.883.226 Rp.53.879.132 Rp.27.004.094 Rp.2.591.419.899
142 Rp.80.883.226 Rp.54.429.148 Rp.26.454.078 Rp.2.536.990.751
143 Rp.80.883.226 Rp.54.984.779 Rp.25.898.447 Rp.2.482.005.972
144 Rp.80.883.226 Rp.55.546.082 Rp.25.337.144 Rp.2.426.459.890
145 Rp.80.883.226 Rp.56.113.115 Rp.24.770.111 Rp.2.370.346.775
146 Rp.80.883.226 Rp.56.685.936 Rp.24.197.290 Rp.2.313.660.839
147 Rp.80.883.226 Rp.57.264.605 Rp.23.618.621 Rp.2.256.396.234
148 Rp.80.883.226 Rp.57.849.181 Rp.23.034.045 Rp.2.198.547.053
149 Rp.80.883.226 Rp.58.439.725 Rp.22.443.501 Rp.2.140.107.328
150 Rp.80.883.226 Rp.59.036.297 Rp.21.846.929 Rp.2.081.071.031
151 Rp.80.883.226 Rp.59.638.959 Rp.21.244.267 Rp.2.021.432.072
152 Rp.80.883.226 Rp.60.247.774 Rp.20.635.452 Rp.1.961.184.298
153 Rp.80.883.226 Rp.60.862.803 Rp.20.020.423 Rp.1.900.321.495
154 Rp.80.883.226 Rp.61.484.111 Rp.19.399.115 Rp.1.838.837.384
155 Rp.80.883.226 Rp.62.111.761 Rp.18.771.465 Rp.1.776.725.623
156 Rp.80.883.226 Rp.62.745.819 Rp.18.137.407 Rp.1.713.979.804
157 Rp.80.883.226 Rp.63.386.349 Rp.17.496.877 Rp.1.650.593.455
158 Rp.80.883.226 Rp.64.033.418 Rp.16.849.808 Rp.1.586.560.037
159 Rp.80.883.226 Rp.64.687.092 Rp.16.196.134 Rp.1.521.872.945
160 Rp.80.883.226 Rp.65.347.440 Rp.15.535.786 Rp.1.456.525.505
161 Rp.80.883.226 Rp.66.014.528 Rp.14.868.698 Rp.1.390.510.977
162 Rp.80.883.226 Rp.66.688.426 Rp.14.194.800 Rp.1.323.822.551
163 Rp.80.883.226 Rp.67.369.204 Rp.13.514.022 Rp.1.256.453.347
164 Rp.80.883.226 Rp.68.056.931 Rp.12.826.295 Rp.1.188.396.416
165 Rp.80.883.226 Rp.68.751.679 Rp.12.131.547 Rp.1.119.644.737
166 Rp.80.883.226 Rp.69.453.519 Rp.11.429.707 Rp.1.050.191.218
167 Rp.80.883.226 Rp.70.162.524 Rp.10.720.702 Rp.980.028.694
168 Rp.80.883.226 Rp.70.878.766 Rp.10.004.460 Rp.909.149.928
169 Rp.80.883.226 Rp.71.602.320 Rp.9.280.906 Rp.837.547.608
170 Rp.80.883.226 Rp.72.333.261 Rp.8.549.965 Rp.765.214.347
171 Rp.80.883.226 Rp.73.071.663 Rp.7.811.563 Rp.692.142.684
172 Rp.80.883.226 Rp.73.817.603 Rp.7.065.623 Rp.618.325.081
173 Rp.80.883.226 Rp.74.571.157 Rp.6.312.069 Rp.543.753.924
174 Rp.80.883.226 Rp.75.332.405 Rp.5.550.821 Rp.468.421.519
175 Rp.80.883.226 Rp.76.101.423 Rp.4.781.803 Rp.392.320.096
176 Rp.80.883.226 Rp.76.878.292 Rp.4.004.934 Rp.315.441.804
177 Rp.80.883.226 Rp.77.663.091 Rp.3.220.135 Rp.237.778.713
178 Rp.80.883.226 Rp.78.455.902 Rp.2.427.324 Rp.159.322.811
179 Rp.80.883.226 Rp.79.256.806 Rp.1.626.420 Rp.80.066.005
180 Rp.80.883.226 Rp.80.066.005 Rp.817.340 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp10mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp10mily
    • 9
    • 6
    • 629
    • 500
    Lihat Rincian
    Rp10mily
  • RUMAH Disewa
    di Jakarta Selatan
    Rp100jt/thn
    RUMAH Disewa
    di Jakarta Selatan
    Rp100jt/thn
    • 4
    • 3
    • 230
    • 330
    Lihat Rincian
    Rp100jt/thn
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,8mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,2mily
    • 5
    • 4
    • 76
    • 150
    Lihat Rincian
    Rp1,2mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,6mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,6mily
    • 2
    • 1
    • 65
    Lihat Rincian
    Rp2,6mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,5mily
    • 3
    • 3
    • 123
    • 120
    Lihat Rincian
    Rp1,5mily

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