Dijual Rumah Murah No KPR Bebas Banjir SHM Kavling Bojongwaru Indah

KAVLING BOJONGWARU INDAH KBI Jl. Rancamanyar, Pameungpeuk, Bandung, Jawa Barat 40375 Bandung Jawa Barat

Rp100jt
Bisa Nego
KPR: 835rb/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.100.000.000 Dana Tunai yang Harus Disiapkan Rp.30.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.80.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.835.380 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.951.567 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.87.099.410
Total Pembayaran
Rp.197.899.410 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.80.000.000
1 Rp.835.380 Rp.202.047 Rp.633.333 Rp.79.797.953
2 Rp.835.380 Rp.203.646 Rp.631.734 Rp.79.594.307
3 Rp.835.380 Rp.205.258 Rp.630.122 Rp.79.389.049
4 Rp.835.380 Rp.206.883 Rp.628.497 Rp.79.182.166
5 Rp.835.380 Rp.208.521 Rp.626.859 Rp.78.973.645
6 Rp.835.380 Rp.210.172 Rp.625.208 Rp.78.763.473
7 Rp.835.380 Rp.211.836 Rp.623.544 Rp.78.551.637
8 Rp.835.380 Rp.213.513 Rp.621.867 Rp.78.338.124
9 Rp.835.380 Rp.215.203 Rp.620.177 Rp.78.122.921
10 Rp.835.380 Rp.216.907 Rp.618.473 Rp.77.906.014
11 Rp.835.380 Rp.218.624 Rp.616.756 Rp.77.687.390
12 Rp.835.380 Rp.220.355 Rp.615.025 Rp.77.467.035
13 Rp.835.380 Rp.222.099 Rp.613.281 Rp.77.244.936
14 Rp.835.380 Rp.223.858 Rp.611.522 Rp.77.021.078
15 Rp.835.380 Rp.225.630 Rp.609.750 Rp.76.795.448
16 Rp.835.380 Rp.227.416 Rp.607.964 Rp.76.568.032
17 Rp.835.380 Rp.229.216 Rp.606.164 Rp.76.338.816
18 Rp.835.380 Rp.231.031 Rp.604.349 Rp.76.107.785
19 Rp.835.380 Rp.232.860 Rp.602.520 Rp.75.874.925
20 Rp.835.380 Rp.234.704 Rp.600.676 Rp.75.640.221
21 Rp.835.380 Rp.236.562 Rp.598.818 Rp.75.403.659
22 Rp.835.380 Rp.238.434 Rp.596.946 Rp.75.165.225
23 Rp.835.380 Rp.240.322 Rp.595.058 Rp.74.924.903
24 Rp.835.380 Rp.242.225 Rp.593.155 Rp.74.682.678
25 Rp.835.380 Rp.244.142 Rp.591.238 Rp.74.438.536
26 Rp.835.380 Rp.246.075 Rp.589.305 Rp.74.192.461
27 Rp.835.380 Rp.248.023 Rp.587.357 Rp.73.944.438
28 Rp.835.380 Rp.249.987 Rp.585.393 Rp.73.694.451
29 Rp.835.380 Rp.251.966 Rp.583.414 Rp.73.442.485
30 Rp.835.380 Rp.253.960 Rp.581.420 Rp.73.188.525
31 Rp.835.380 Rp.255.971 Rp.579.409 Rp.72.932.554
32 Rp.835.380 Rp.257.997 Rp.577.383 Rp.72.674.557
33 Rp.835.380 Rp.260.040 Rp.575.340 Rp.72.414.517
34 Rp.835.380 Rp.262.098 Rp.573.282 Rp.72.152.419
35 Rp.835.380 Rp.264.173 Rp.571.207 Rp.71.888.246
36 Rp.835.380 Rp.266.265 Rp.569.115 Rp.71.621.981
37 Rp.951.567 Rp.220.426 Rp.731.141 Rp.71.401.555
38 Rp.951.567 Rp.222.676 Rp.728.891 Rp.71.178.879
39 Rp.951.567 Rp.224.949 Rp.726.618 Rp.70.953.930
40 Rp.951.567 Rp.227.246 Rp.724.321 Rp.70.726.684
41 Rp.951.567 Rp.229.565 Rp.722.002 Rp.70.497.119
42 Rp.951.567 Rp.231.909 Rp.719.658 Rp.70.265.210
43 Rp.951.567 Rp.234.276 Rp.717.291 Rp.70.030.934
44 Rp.951.567 Rp.236.668 Rp.714.899 Rp.69.794.266
45 Rp.951.567 Rp.239.084 Rp.712.483 Rp.69.555.182
46 Rp.951.567 Rp.241.525 Rp.710.042 Rp.69.313.657
47 Rp.951.567 Rp.243.990 Rp.707.577 Rp.69.069.667
48 Rp.951.567 Rp.246.481 Rp.705.086 Rp.68.823.186
49 Rp.951.567 Rp.248.997 Rp.702.570 Rp.68.574.189
50 Rp.951.567 Rp.251.539 Rp.700.028 Rp.68.322.650
51 Rp.951.567 Rp.254.107 Rp.697.460 Rp.68.068.543
52 Rp.951.567 Rp.256.701 Rp.694.866 Rp.67.811.842
53 Rp.951.567 Rp.259.321 Rp.692.246 Rp.67.552.521
54 Rp.951.567 Rp.261.968 Rp.689.599 Rp.67.290.553
55 Rp.951.567 Rp.264.643 Rp.686.924 Rp.67.025.910
56 Rp.951.567 Rp.267.344 Rp.684.223 Rp.66.758.566
57 Rp.951.567 Rp.270.073 Rp.681.494 Rp.66.488.493
58 Rp.951.567 Rp.272.830 Rp.678.737 Rp.66.215.663
59 Rp.951.567 Rp.275.615 Rp.675.952 Rp.65.940.048
60 Rp.951.567 Rp.278.429 Rp.673.138 Rp.65.661.619
61 Rp.951.567 Rp.281.271 Rp.670.296 Rp.65.380.348
62 Rp.951.567 Rp.284.143 Rp.667.424 Rp.65.096.205
63 Rp.951.567 Rp.287.043 Rp.664.524 Rp.64.809.162
64 Rp.951.567 Rp.289.973 Rp.661.594 Rp.64.519.189
65 Rp.951.567 Rp.292.934 Rp.658.633 Rp.64.226.255
66 Rp.951.567 Rp.295.924 Rp.655.643 Rp.63.930.331
67 Rp.951.567 Rp.298.945 Rp.652.622 Rp.63.631.386
68 Rp.951.567 Rp.301.997 Rp.649.570 Rp.63.329.389
69 Rp.951.567 Rp.305.079 Rp.646.488 Rp.63.024.310
70 Rp.951.567 Rp.308.194 Rp.643.373 Rp.62.716.116
71 Rp.951.567 Rp.311.340 Rp.640.227 Rp.62.404.776
72 Rp.951.567 Rp.314.518 Rp.637.049 Rp.62.090.258
73 Rp.951.567 Rp.317.729 Rp.633.838 Rp.61.772.529
74 Rp.951.567 Rp.320.972 Rp.630.595 Rp.61.451.557
75 Rp.951.567 Rp.324.249 Rp.627.318 Rp.61.127.308
76 Rp.951.567 Rp.327.559 Rp.624.008 Rp.60.799.749
77 Rp.951.567 Rp.330.903 Rp.620.664 Rp.60.468.846
78 Rp.951.567 Rp.334.281 Rp.617.286 Rp.60.134.565
79 Rp.951.567 Rp.337.693 Rp.613.874 Rp.59.796.872
80 Rp.951.567 Rp.341.141 Rp.610.426 Rp.59.455.731
81 Rp.951.567 Rp.344.623 Rp.606.944 Rp.59.111.108
82 Rp.951.567 Rp.348.141 Rp.603.426 Rp.58.762.967
83 Rp.951.567 Rp.351.695 Rp.599.872 Rp.58.411.272
84 Rp.951.567 Rp.355.285 Rp.596.282 Rp.58.055.987
85 Rp.951.567 Rp.358.912 Rp.592.655 Rp.57.697.075
86 Rp.951.567 Rp.362.576 Rp.588.991 Rp.57.334.499
87 Rp.951.567 Rp.366.277 Rp.585.290 Rp.56.968.222
88 Rp.951.567 Rp.370.016 Rp.581.551 Rp.56.598.206
89 Rp.951.567 Rp.373.794 Rp.577.773 Rp.56.224.412
90 Rp.951.567 Rp.377.609 Rp.573.958 Rp.55.846.803
91 Rp.951.567 Rp.381.464 Rp.570.103 Rp.55.465.339
92 Rp.951.567 Rp.385.358 Rp.566.209 Rp.55.079.981
93 Rp.951.567 Rp.389.292 Rp.562.275 Rp.54.690.689
94 Rp.951.567 Rp.393.266 Rp.558.301 Rp.54.297.423
95 Rp.951.567 Rp.397.281 Rp.554.286 Rp.53.900.142
96 Rp.951.567 Rp.401.336 Rp.550.231 Rp.53.498.806
97 Rp.951.567 Rp.405.433 Rp.546.134 Rp.53.093.373
98 Rp.951.567 Rp.409.572 Rp.541.995 Rp.52.683.801
99 Rp.951.567 Rp.413.753 Rp.537.814 Rp.52.270.048
100 Rp.951.567 Rp.417.977 Rp.533.590 Rp.51.852.071
101 Rp.951.567 Rp.422.244 Rp.529.323 Rp.51.429.827
102 Rp.951.567 Rp.426.554 Rp.525.013 Rp.51.003.273
103 Rp.951.567 Rp.430.909 Rp.520.658 Rp.50.572.364
104 Rp.951.567 Rp.435.307 Rp.516.260 Rp.50.137.057
105 Rp.951.567 Rp.439.751 Rp.511.816 Rp.49.697.306
106 Rp.951.567 Rp.444.240 Rp.507.327 Rp.49.253.066
107 Rp.951.567 Rp.448.775 Rp.502.792 Rp.48.804.291
108 Rp.951.567 Rp.453.357 Rp.498.210 Rp.48.350.934
109 Rp.951.567 Rp.457.985 Rp.493.582 Rp.47.892.949
110 Rp.951.567 Rp.462.660 Rp.488.907 Rp.47.430.289
111 Rp.951.567 Rp.467.383 Rp.484.184 Rp.46.962.906
112 Rp.951.567 Rp.472.154 Rp.479.413 Rp.46.490.752
113 Rp.951.567 Rp.476.974 Rp.474.593 Rp.46.013.778
114 Rp.951.567 Rp.481.843 Rp.469.724 Rp.45.531.935
115 Rp.951.567 Rp.486.762 Rp.464.805 Rp.45.045.173
116 Rp.951.567 Rp.491.731 Rp.459.836 Rp.44.553.442
117 Rp.951.567 Rp.496.751 Rp.454.816 Rp.44.056.691
118 Rp.951.567 Rp.501.822 Rp.449.745 Rp.43.554.869
119 Rp.951.567 Rp.506.944 Rp.444.623 Rp.43.047.925
120 Rp.951.567 Rp.512.119 Rp.439.448 Rp.42.535.806
121 Rp.951.567 Rp.517.347 Rp.434.220 Rp.42.018.459
122 Rp.951.567 Rp.522.629 Rp.428.938 Rp.41.495.830
123 Rp.951.567 Rp.527.964 Rp.423.603 Rp.40.967.866
124 Rp.951.567 Rp.533.353 Rp.418.214 Rp.40.434.513
125 Rp.951.567 Rp.538.798 Rp.412.769 Rp.39.895.715
126 Rp.951.567 Rp.544.298 Rp.407.269 Rp.39.351.417
127 Rp.951.567 Rp.549.855 Rp.401.712 Rp.38.801.562
128 Rp.951.567 Rp.555.468 Rp.396.099 Rp.38.246.094
129 Rp.951.567 Rp.561.138 Rp.390.429 Rp.37.684.956
130 Rp.951.567 Rp.566.866 Rp.384.701 Rp.37.118.090
131 Rp.951.567 Rp.572.653 Rp.378.914 Rp.36.545.437
132 Rp.951.567 Rp.578.499 Rp.373.068 Rp.35.966.938
133 Rp.951.567 Rp.584.405 Rp.367.162 Rp.35.382.533
134 Rp.951.567 Rp.590.370 Rp.361.197 Rp.34.792.163
135 Rp.951.567 Rp.596.397 Rp.355.170 Rp.34.195.766
136 Rp.951.567 Rp.602.485 Rp.349.082 Rp.33.593.281
137 Rp.951.567 Rp.608.636 Rp.342.931 Rp.32.984.645
138 Rp.951.567 Rp.614.849 Rp.336.718 Rp.32.369.796
139 Rp.951.567 Rp.621.125 Rp.330.442 Rp.31.748.671
140 Rp.951.567 Rp.627.466 Rp.324.101 Rp.31.121.205
141 Rp.951.567 Rp.633.871 Rp.317.696 Rp.30.487.334
142 Rp.951.567 Rp.640.342 Rp.311.225 Rp.29.846.992
143 Rp.951.567 Rp.646.879 Rp.304.688 Rp.29.200.113
144 Rp.951.567 Rp.653.483 Rp.298.084 Rp.28.546.630
145 Rp.951.567 Rp.660.153 Rp.291.414 Rp.27.886.477
146 Rp.951.567 Rp.666.893 Rp.284.674 Rp.27.219.584
147 Rp.951.567 Rp.673.700 Rp.277.867 Rp.26.545.884
148 Rp.951.567 Rp.680.578 Rp.270.989 Rp.25.865.306
149 Rp.951.567 Rp.687.525 Rp.264.042 Rp.25.177.781
150 Rp.951.567 Rp.694.544 Rp.257.023 Rp.24.483.237
151 Rp.951.567 Rp.701.634 Rp.249.933 Rp.23.781.603
152 Rp.951.567 Rp.708.796 Rp.242.771 Rp.23.072.807
153 Rp.951.567 Rp.716.032 Rp.235.535 Rp.22.356.775
154 Rp.951.567 Rp.723.342 Rp.228.225 Rp.21.633.433
155 Rp.951.567 Rp.730.726 Rp.220.841 Rp.20.902.707
156 Rp.951.567 Rp.738.185 Rp.213.382 Rp.20.164.522
157 Rp.951.567 Rp.745.721 Rp.205.846 Rp.19.418.801
158 Rp.951.567 Rp.753.333 Rp.198.234 Rp.18.665.468
159 Rp.951.567 Rp.761.024 Rp.190.543 Rp.17.904.444
160 Rp.951.567 Rp.768.792 Rp.182.775 Rp.17.135.652
161 Rp.951.567 Rp.776.641 Rp.174.926 Rp.16.359.011
162 Rp.951.567 Rp.784.569 Rp.166.998 Rp.15.574.442
163 Rp.951.567 Rp.792.578 Rp.158.989 Rp.14.781.864
164 Rp.951.567 Rp.800.669 Rp.150.898 Rp.13.981.195
165 Rp.951.567 Rp.808.842 Rp.142.725 Rp.13.172.353
166 Rp.951.567 Rp.817.099 Rp.134.468 Rp.12.355.254
167 Rp.951.567 Rp.825.440 Rp.126.127 Rp.11.529.814
168 Rp.951.567 Rp.833.867 Rp.117.700 Rp.10.695.947
169 Rp.951.567 Rp.842.379 Rp.109.188 Rp.9.853.568
170 Rp.951.567 Rp.850.978 Rp.100.589 Rp.9.002.590
171 Rp.951.567 Rp.859.666 Rp.91.901 Rp.8.142.924
172 Rp.951.567 Rp.868.441 Rp.83.126 Rp.7.274.483
173 Rp.951.567 Rp.877.307 Rp.74.260 Rp.6.397.176
174 Rp.951.567 Rp.886.262 Rp.65.305 Rp.5.510.914
175 Rp.951.567 Rp.895.310 Rp.56.257 Rp.4.615.604
176 Rp.951.567 Rp.904.449 Rp.47.118 Rp.3.711.155
177 Rp.951.567 Rp.913.682 Rp.37.885 Rp.2.797.473
178 Rp.951.567 Rp.923.009 Rp.28.558 Rp.1.874.464
179 Rp.951.567 Rp.932.432 Rp.19.135 Rp.942.032
180 Rp.951.567 Rp.942.032 Rp.9.617 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    APARTEMEN Disewa
    di Bandung
    Rp4,25jt/bln
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp4,25jt/bln
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • APARTEMEN Dijual
    di Bandung
    Rp349jt
    APARTEMEN Dijual
    di Bandung
    Rp349jt
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp349jt
  • RUMAH Dijual
    di Bandung Barat
    Rp3,5mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,5mily
    • 10
    • 4
    • 405
    • 500
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp2,5mily
    APARTEMEN Dijual
    di Bandung
    Rp2,5mily
    • 4
    • 3
    • 120
    Lihat Rincian
    Rp2,5mily
  • RUKO Dijual
    di Bandung
    Rp1,6mily
    RUKO Dijual
    di Bandung
    Rp1,6mily
    • 2
    • 3
    • 131
    • 155
    Lihat Rincian
    Rp1,6mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily

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