Rumah Mewah Full Furnished Dengan Desain Etnik Jawa Modern

Cipete Selatan Cipete, Jakarta Selatan, Jakarta, Tebet, Fatmawati, Kemang, Cilandal Jakarta Selatan Jakarta

Rp10,5mily
Bisa Nego
KPR: 87,7jt/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.10.500.000.000 Dana Tunai yang Harus Disiapkan Rp.3.150.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.8.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.87.714.873 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.99.914.574 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.9.145.433.953
Total Pembayaran
Rp.20.779.433.953 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.8.400.000.000
1 Rp.87.714.873 Rp.21.214.873 Rp.66.500.000 Rp.8.378.785.127
2 Rp.87.714.873 Rp.21.382.824 Rp.66.332.049 Rp.8.357.402.303
3 Rp.87.714.873 Rp.21.552.105 Rp.66.162.768 Rp.8.335.850.198
4 Rp.87.714.873 Rp.21.722.726 Rp.65.992.147 Rp.8.314.127.472
5 Rp.87.714.873 Rp.21.894.697 Rp.65.820.176 Rp.8.292.232.775
6 Rp.87.714.873 Rp.22.068.030 Rp.65.646.843 Rp.8.270.164.745
7 Rp.87.714.873 Rp.22.242.735 Rp.65.472.138 Rp.8.247.922.010
8 Rp.87.714.873 Rp.22.418.824 Rp.65.296.049 Rp.8.225.503.186
9 Rp.87.714.873 Rp.22.596.306 Rp.65.118.567 Rp.8.202.906.880
10 Rp.87.714.873 Rp.22.775.194 Rp.64.939.679 Rp.8.180.131.686
11 Rp.87.714.873 Rp.22.955.497 Rp.64.759.376 Rp.8.157.176.189
12 Rp.87.714.873 Rp.23.137.228 Rp.64.577.645 Rp.8.134.038.961
13 Rp.87.714.873 Rp.23.320.398 Rp.64.394.475 Rp.8.110.718.563
14 Rp.87.714.873 Rp.23.505.018 Rp.64.209.855 Rp.8.087.213.545
15 Rp.87.714.873 Rp.23.691.099 Rp.64.023.774 Rp.8.063.522.446
16 Rp.87.714.873 Rp.23.878.654 Rp.63.836.219 Rp.8.039.643.792
17 Rp.87.714.873 Rp.24.067.693 Rp.63.647.180 Rp.8.015.576.099
18 Rp.87.714.873 Rp.24.258.229 Rp.63.456.644 Rp.7.991.317.870
19 Rp.87.714.873 Rp.24.450.273 Rp.63.264.600 Rp.7.966.867.597
20 Rp.87.714.873 Rp.24.643.838 Rp.63.071.035 Rp.7.942.223.759
21 Rp.87.714.873 Rp.24.838.935 Rp.62.875.938 Rp.7.917.384.824
22 Rp.87.714.873 Rp.25.035.576 Rp.62.679.297 Rp.7.892.349.248
23 Rp.87.714.873 Rp.25.233.775 Rp.62.481.098 Rp.7.867.115.473
24 Rp.87.714.873 Rp.25.433.542 Rp.62.281.331 Rp.7.841.681.931
25 Rp.87.714.873 Rp.25.634.891 Rp.62.079.982 Rp.7.816.047.040
26 Rp.87.714.873 Rp.25.837.834 Rp.61.877.039 Rp.7.790.209.206
27 Rp.87.714.873 Rp.26.042.383 Rp.61.672.490 Rp.7.764.166.823
28 Rp.87.714.873 Rp.26.248.552 Rp.61.466.321 Rp.7.737.918.271
29 Rp.87.714.873 Rp.26.456.353 Rp.61.258.520 Rp.7.711.461.918
30 Rp.87.714.873 Rp.26.665.799 Rp.61.049.074 Rp.7.684.796.119
31 Rp.87.714.873 Rp.26.876.904 Rp.60.837.969 Rp.7.657.919.215
32 Rp.87.714.873 Rp.27.089.679 Rp.60.625.194 Rp.7.630.829.536
33 Rp.87.714.873 Rp.27.304.139 Rp.60.410.734 Rp.7.603.525.397
34 Rp.87.714.873 Rp.27.520.297 Rp.60.194.576 Rp.7.576.005.100
35 Rp.87.714.873 Rp.27.738.166 Rp.59.976.707 Rp.7.548.266.934
36 Rp.87.714.873 Rp.27.957.760 Rp.59.757.113 Rp.7.520.309.174
37 Rp.99.914.574 Rp.23.144.751 Rp.76.769.823 Rp.7.497.164.423
38 Rp.99.914.574 Rp.23.381.021 Rp.76.533.553 Rp.7.473.783.402
39 Rp.99.914.574 Rp.23.619.702 Rp.76.294.872 Rp.7.450.163.700
40 Rp.99.914.574 Rp.23.860.820 Rp.76.053.754 Rp.7.426.302.880
41 Rp.99.914.574 Rp.24.104.399 Rp.75.810.175 Rp.7.402.198.481
42 Rp.99.914.574 Rp.24.350.465 Rp.75.564.109 Rp.7.377.848.016
43 Rp.99.914.574 Rp.24.599.042 Rp.75.315.532 Rp.7.353.248.974
44 Rp.99.914.574 Rp.24.850.157 Rp.75.064.417 Rp.7.328.398.817
45 Rp.99.914.574 Rp.25.103.836 Rp.74.810.738 Rp.7.303.294.981
46 Rp.99.914.574 Rp.25.360.104 Rp.74.554.470 Rp.7.277.934.877
47 Rp.99.914.574 Rp.25.618.989 Rp.74.295.585 Rp.7.252.315.888
48 Rp.99.914.574 Rp.25.880.516 Rp.74.034.058 Rp.7.226.435.372
49 Rp.99.914.574 Rp.26.144.713 Rp.73.769.861 Rp.7.200.290.659
50 Rp.99.914.574 Rp.26.411.607 Rp.73.502.967 Rp.7.173.879.052
51 Rp.99.914.574 Rp.26.681.225 Rp.73.233.349 Rp.7.147.197.827
52 Rp.99.914.574 Rp.26.953.596 Rp.72.960.978 Rp.7.120.244.231
53 Rp.99.914.574 Rp.27.228.747 Rp.72.685.827 Rp.7.093.015.484
54 Rp.99.914.574 Rp.27.506.708 Rp.72.407.866 Rp.7.065.508.776
55 Rp.99.914.574 Rp.27.787.505 Rp.72.127.069 Rp.7.037.721.271
56 Rp.99.914.574 Rp.28.071.169 Rp.71.843.405 Rp.7.009.650.102
57 Rp.99.914.574 Rp.28.357.729 Rp.71.556.845 Rp.6.981.292.373
58 Rp.99.914.574 Rp.28.647.214 Rp.71.267.360 Rp.6.952.645.159
59 Rp.99.914.574 Rp.28.939.655 Rp.70.974.919 Rp.6.923.705.504
60 Rp.99.914.574 Rp.29.235.080 Rp.70.679.494 Rp.6.894.470.424
61 Rp.99.914.574 Rp.29.533.522 Rp.70.381.052 Rp.6.864.936.902
62 Rp.99.914.574 Rp.29.835.010 Rp.70.079.564 Rp.6.835.101.892
63 Rp.99.914.574 Rp.30.139.576 Rp.69.774.998 Rp.6.804.962.316
64 Rp.99.914.574 Rp.30.447.250 Rp.69.467.324 Rp.6.774.515.066
65 Rp.99.914.574 Rp.30.758.066 Rp.69.156.508 Rp.6.743.757.000
66 Rp.99.914.574 Rp.31.072.055 Rp.68.842.519 Rp.6.712.684.945
67 Rp.99.914.574 Rp.31.389.249 Rp.68.525.325 Rp.6.681.295.696
68 Rp.99.914.574 Rp.31.709.680 Rp.68.204.894 Rp.6.649.586.016
69 Rp.99.914.574 Rp.32.033.383 Rp.67.881.191 Rp.6.617.552.633
70 Rp.99.914.574 Rp.32.360.391 Rp.67.554.183 Rp.6.585.192.242
71 Rp.99.914.574 Rp.32.690.737 Rp.67.223.837 Rp.6.552.501.505
72 Rp.99.914.574 Rp.33.024.454 Rp.66.890.120 Rp.6.519.477.051
73 Rp.99.914.574 Rp.33.361.579 Rp.66.552.995 Rp.6.486.115.472
74 Rp.99.914.574 Rp.33.702.145 Rp.66.212.429 Rp.6.452.413.327
75 Rp.99.914.574 Rp.34.046.188 Rp.65.868.386 Rp.6.418.367.139
76 Rp.99.914.574 Rp.34.393.743 Rp.65.520.831 Rp.6.383.973.396
77 Rp.99.914.574 Rp.34.744.846 Rp.65.169.728 Rp.6.349.228.550
78 Rp.99.914.574 Rp.35.099.533 Rp.64.815.041 Rp.6.314.129.017
79 Rp.99.914.574 Rp.35.457.840 Rp.64.456.734 Rp.6.278.671.177
80 Rp.99.914.574 Rp.35.819.806 Rp.64.094.768 Rp.6.242.851.371
81 Rp.99.914.574 Rp.36.185.466 Rp.63.729.108 Rp.6.206.665.905
82 Rp.99.914.574 Rp.36.554.860 Rp.63.359.714 Rp.6.170.111.045
83 Rp.99.914.574 Rp.36.928.024 Rp.62.986.550 Rp.6.133.183.021
84 Rp.99.914.574 Rp.37.304.997 Rp.62.609.577 Rp.6.095.878.024
85 Rp.99.914.574 Rp.37.685.819 Rp.62.228.755 Rp.6.058.192.205
86 Rp.99.914.574 Rp.38.070.529 Rp.61.844.045 Rp.6.020.121.676
87 Rp.99.914.574 Rp.38.459.165 Rp.61.455.409 Rp.5.981.662.511
88 Rp.99.914.574 Rp.38.851.769 Rp.61.062.805 Rp.5.942.810.742
89 Rp.99.914.574 Rp.39.248.381 Rp.60.666.193 Rp.5.903.562.361
90 Rp.99.914.574 Rp.39.649.042 Rp.60.265.532 Rp.5.863.913.319
91 Rp.99.914.574 Rp.40.053.792 Rp.59.860.782 Rp.5.823.859.527
92 Rp.99.914.574 Rp.40.462.675 Rp.59.451.899 Rp.5.783.396.852
93 Rp.99.914.574 Rp.40.875.731 Rp.59.038.843 Rp.5.742.521.121
94 Rp.99.914.574 Rp.41.293.004 Rp.58.621.570 Rp.5.701.228.117
95 Rp.99.914.574 Rp.41.714.537 Rp.58.200.037 Rp.5.659.513.580
96 Rp.99.914.574 Rp.42.140.373 Rp.57.774.201 Rp.5.617.373.207
97 Rp.99.914.574 Rp.42.570.556 Rp.57.344.018 Rp.5.574.802.651
98 Rp.99.914.574 Rp.43.005.130 Rp.56.909.444 Rp.5.531.797.521
99 Rp.99.914.574 Rp.43.444.141 Rp.56.470.433 Rp.5.488.353.380
100 Rp.99.914.574 Rp.43.887.633 Rp.56.026.941 Rp.5.444.465.747
101 Rp.99.914.574 Rp.44.335.653 Rp.55.578.921 Rp.5.400.130.094
102 Rp.99.914.574 Rp.44.788.246 Rp.55.126.328 Rp.5.355.341.848
103 Rp.99.914.574 Rp.45.245.459 Rp.54.669.115 Rp.5.310.096.389
104 Rp.99.914.574 Rp.45.707.340 Rp.54.207.234 Rp.5.264.389.049
105 Rp.99.914.574 Rp.46.173.936 Rp.53.740.638 Rp.5.218.215.113
106 Rp.99.914.574 Rp.46.645.295 Rp.53.269.279 Rp.5.171.569.818
107 Rp.99.914.574 Rp.47.121.465 Rp.52.793.109 Rp.5.124.448.353
108 Rp.99.914.574 Rp.47.602.497 Rp.52.312.077 Rp.5.076.845.856
109 Rp.99.914.574 Rp.48.088.439 Rp.51.826.135 Rp.5.028.757.417
110 Rp.99.914.574 Rp.48.579.342 Rp.51.335.232 Rp.4.980.178.075
111 Rp.99.914.574 Rp.49.075.256 Rp.50.839.318 Rp.4.931.102.819
112 Rp.99.914.574 Rp.49.576.233 Rp.50.338.341 Rp.4.881.526.586
113 Rp.99.914.574 Rp.50.082.323 Rp.49.832.251 Rp.4.831.444.263
114 Rp.99.914.574 Rp.50.593.580 Rp.49.320.994 Rp.4.780.850.683
115 Rp.99.914.574 Rp.51.110.057 Rp.48.804.517 Rp.4.729.740.626
116 Rp.99.914.574 Rp.51.631.805 Rp.48.282.769 Rp.4.678.108.821
117 Rp.99.914.574 Rp.52.158.880 Rp.47.755.694 Rp.4.625.949.941
118 Rp.99.914.574 Rp.52.691.335 Rp.47.223.239 Rp.4.573.258.606
119 Rp.99.914.574 Rp.53.229.226 Rp.46.685.348 Rp.4.520.029.380
120 Rp.99.914.574 Rp.53.772.607 Rp.46.141.967 Rp.4.466.256.773
121 Rp.99.914.574 Rp.54.321.536 Rp.45.593.038 Rp.4.411.935.237
122 Rp.99.914.574 Rp.54.876.068 Rp.45.038.506 Rp.4.357.059.169
123 Rp.99.914.574 Rp.55.436.262 Rp.44.478.312 Rp.4.301.622.907
124 Rp.99.914.574 Rp.56.002.173 Rp.43.912.401 Rp.4.245.620.734
125 Rp.99.914.574 Rp.56.573.862 Rp.43.340.712 Rp.4.189.046.872
126 Rp.99.914.574 Rp.57.151.387 Rp.42.763.187 Rp.4.131.895.485
127 Rp.99.914.574 Rp.57.734.808 Rp.42.179.766 Rp.4.074.160.677
128 Rp.99.914.574 Rp.58.324.184 Rp.41.590.390 Rp.4.015.836.493
129 Rp.99.914.574 Rp.58.919.576 Rp.40.994.998 Rp.3.956.916.917
130 Rp.99.914.574 Rp.59.521.047 Rp.40.393.527 Rp.3.897.395.870
131 Rp.99.914.574 Rp.60.128.658 Rp.39.785.916 Rp.3.837.267.212
132 Rp.99.914.574 Rp.60.742.471 Rp.39.172.103 Rp.3.776.524.741
133 Rp.99.914.574 Rp.61.362.551 Rp.38.552.023 Rp.3.715.162.190
134 Rp.99.914.574 Rp.61.988.960 Rp.37.925.614 Rp.3.653.173.230
135 Rp.99.914.574 Rp.62.621.764 Rp.37.292.810 Rp.3.590.551.466
136 Rp.99.914.574 Rp.63.261.028 Rp.36.653.546 Rp.3.527.290.438
137 Rp.99.914.574 Rp.63.906.817 Rp.36.007.757 Rp.3.463.383.621
138 Rp.99.914.574 Rp.64.559.200 Rp.35.355.374 Rp.3.398.824.421
139 Rp.99.914.574 Rp.65.218.241 Rp.34.696.333 Rp.3.333.606.180
140 Rp.99.914.574 Rp.65.884.011 Rp.34.030.563 Rp.3.267.722.169
141 Rp.99.914.574 Rp.66.556.577 Rp.33.357.997 Rp.3.201.165.592
142 Rp.99.914.574 Rp.67.236.009 Rp.32.678.565 Rp.3.133.929.583
143 Rp.99.914.574 Rp.67.922.376 Rp.31.992.198 Rp.3.066.007.207
144 Rp.99.914.574 Rp.68.615.750 Rp.31.298.824 Rp.2.997.391.457
145 Rp.99.914.574 Rp.69.316.203 Rp.30.598.371 Rp.2.928.075.254
146 Rp.99.914.574 Rp.70.023.806 Rp.29.890.768 Rp.2.858.051.448
147 Rp.99.914.574 Rp.70.738.632 Rp.29.175.942 Rp.2.787.312.816
148 Rp.99.914.574 Rp.71.460.756 Rp.28.453.818 Rp.2.715.852.060
149 Rp.99.914.574 Rp.72.190.251 Rp.27.724.323 Rp.2.643.661.809
150 Rp.99.914.574 Rp.72.927.193 Rp.26.987.381 Rp.2.570.734.616
151 Rp.99.914.574 Rp.73.671.658 Rp.26.242.916 Rp.2.497.062.958
152 Rp.99.914.574 Rp.74.423.723 Rp.25.490.851 Rp.2.422.639.235
153 Rp.99.914.574 Rp.75.183.465 Rp.24.731.109 Rp.2.347.455.770
154 Rp.99.914.574 Rp.75.950.963 Rp.23.963.611 Rp.2.271.504.807
155 Rp.99.914.574 Rp.76.726.296 Rp.23.188.278 Rp.2.194.778.511
156 Rp.99.914.574 Rp.77.509.543 Rp.22.405.031 Rp.2.117.268.968
157 Rp.99.914.574 Rp.78.300.787 Rp.21.613.787 Rp.2.038.968.181
158 Rp.99.914.574 Rp.79.100.107 Rp.20.814.467 Rp.1.959.868.074
159 Rp.99.914.574 Rp.79.907.587 Rp.20.006.987 Rp.1.879.960.487
160 Rp.99.914.574 Rp.80.723.311 Rp.19.191.263 Rp.1.799.237.176
161 Rp.99.914.574 Rp.81.547.361 Rp.18.367.213 Rp.1.717.689.815
162 Rp.99.914.574 Rp.82.379.824 Rp.17.534.750 Rp.1.635.309.991
163 Rp.99.914.574 Rp.83.220.785 Rp.16.693.789 Rp.1.552.089.206
164 Rp.99.914.574 Rp.84.070.330 Rp.15.844.244 Rp.1.468.018.876
165 Rp.99.914.574 Rp.84.928.548 Rp.14.986.026 Rp.1.383.090.328
166 Rp.99.914.574 Rp.85.795.527 Rp.14.119.047 Rp.1.297.294.801
167 Rp.99.914.574 Rp.86.671.356 Rp.13.243.218 Rp.1.210.623.445
168 Rp.99.914.574 Rp.87.556.126 Rp.12.358.448 Rp.1.123.067.319
169 Rp.99.914.574 Rp.88.449.928 Rp.11.464.646 Rp.1.034.617.391
170 Rp.99.914.574 Rp.89.352.855 Rp.10.561.719 Rp.945.264.536
171 Rp.99.914.574 Rp.90.264.999 Rp.9.649.575 Rp.854.999.537
172 Rp.99.914.574 Rp.91.186.454 Rp.8.728.120 Rp.763.813.083
173 Rp.99.914.574 Rp.92.117.315 Rp.7.797.259 Rp.671.695.768
174 Rp.99.914.574 Rp.93.057.680 Rp.6.856.894 Rp.578.638.088
175 Rp.99.914.574 Rp.94.007.644 Rp.5.906.930 Rp.484.630.444
176 Rp.99.914.574 Rp.94.967.305 Rp.4.947.269 Rp.389.663.139
177 Rp.99.914.574 Rp.95.936.763 Rp.3.977.811 Rp.293.726.376
178 Rp.99.914.574 Rp.96.916.117 Rp.2.998.457 Rp.196.810.259
179 Rp.99.914.574 Rp.97.905.469 Rp.2.009.105 Rp.98.904.790
180 Rp.99.914.574 Rp.98.904.790 Rp.1.009.653 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp45jt/thn
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt

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