Cluster 2 Lt di Jantung Kota Cibinong Mewah dan Strategis Harga Kompetitif

Jl. Raya Cibinong Pabuaran, Cibinong Bogor Jawa Barat

Rp1,24mily
KPR: 10,3jt/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.1.240.000.000 Dana Tunai yang Harus Disiapkan Rp.372.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.992.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.10.358.709 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.799.435 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.080.032.243
Total Pembayaran
Rp.2.453.952.243 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.992.000.000
1 Rp.10.358.709 Rp.2.505.376 Rp.7.853.333 Rp.989.494.624
2 Rp.10.358.709 Rp.2.525.210 Rp.7.833.499 Rp.986.969.414
3 Rp.10.358.709 Rp.2.545.201 Rp.7.813.508 Rp.984.424.213
4 Rp.10.358.709 Rp.2.565.351 Rp.7.793.358 Rp.981.858.862
5 Rp.10.358.709 Rp.2.585.660 Rp.7.773.049 Rp.979.273.202
6 Rp.10.358.709 Rp.2.606.129 Rp.7.752.580 Rp.976.667.073
7 Rp.10.358.709 Rp.2.626.761 Rp.7.731.948 Rp.974.040.312
8 Rp.10.358.709 Rp.2.647.557 Rp.7.711.152 Rp.971.392.755
9 Rp.10.358.709 Rp.2.668.516 Rp.7.690.193 Rp.968.724.239
10 Rp.10.358.709 Rp.2.689.642 Rp.7.669.067 Rp.966.034.597
11 Rp.10.358.709 Rp.2.710.935 Rp.7.647.774 Rp.963.323.662
12 Rp.10.358.709 Rp.2.732.397 Rp.7.626.312 Rp.960.591.265
13 Rp.10.358.709 Rp.2.754.028 Rp.7.604.681 Rp.957.837.237
14 Rp.10.358.709 Rp.2.775.831 Rp.7.582.878 Rp.955.061.406
15 Rp.10.358.709 Rp.2.797.806 Rp.7.560.903 Rp.952.263.600
16 Rp.10.358.709 Rp.2.819.955 Rp.7.538.754 Rp.949.443.645
17 Rp.10.358.709 Rp.2.842.280 Rp.7.516.429 Rp.946.601.365
18 Rp.10.358.709 Rp.2.864.782 Rp.7.493.927 Rp.943.736.583
19 Rp.10.358.709 Rp.2.887.461 Rp.7.471.248 Rp.940.849.122
20 Rp.10.358.709 Rp.2.910.320 Rp.7.448.389 Rp.937.938.802
21 Rp.10.358.709 Rp.2.933.360 Rp.7.425.349 Rp.935.005.442
22 Rp.10.358.709 Rp.2.956.583 Rp.7.402.126 Rp.932.048.859
23 Rp.10.358.709 Rp.2.979.989 Rp.7.378.720 Rp.929.068.870
24 Rp.10.358.709 Rp.3.003.580 Rp.7.355.129 Rp.926.065.290
25 Rp.10.358.709 Rp.3.027.359 Rp.7.331.350 Rp.923.037.931
26 Rp.10.358.709 Rp.3.051.325 Rp.7.307.384 Rp.919.986.606
27 Rp.10.358.709 Rp.3.075.482 Rp.7.283.227 Rp.916.911.124
28 Rp.10.358.709 Rp.3.099.829 Rp.7.258.880 Rp.913.811.295
29 Rp.10.358.709 Rp.3.124.370 Rp.7.234.339 Rp.910.686.925
30 Rp.10.358.709 Rp.3.149.104 Rp.7.209.605 Rp.907.537.821
31 Rp.10.358.709 Rp.3.174.035 Rp.7.184.674 Rp.904.363.786
32 Rp.10.358.709 Rp.3.199.162 Rp.7.159.547 Rp.901.164.624
33 Rp.10.358.709 Rp.3.224.489 Rp.7.134.220 Rp.897.940.135
34 Rp.10.358.709 Rp.3.250.016 Rp.7.108.693 Rp.894.690.119
35 Rp.10.358.709 Rp.3.275.746 Rp.7.082.963 Rp.891.414.373
36 Rp.10.358.709 Rp.3.301.679 Rp.7.057.030 Rp.888.112.694
37 Rp.11.799.435 Rp.2.733.285 Rp.9.066.150 Rp.885.379.409
38 Rp.11.799.435 Rp.2.761.187 Rp.9.038.248 Rp.882.618.222
39 Rp.11.799.435 Rp.2.789.374 Rp.9.010.061 Rp.879.828.848
40 Rp.11.799.435 Rp.2.817.849 Rp.8.981.586 Rp.877.010.999
41 Rp.11.799.435 Rp.2.846.614 Rp.8.952.821 Rp.874.164.385
42 Rp.11.799.435 Rp.2.875.674 Rp.8.923.761 Rp.871.288.711
43 Rp.11.799.435 Rp.2.905.029 Rp.8.894.406 Rp.868.383.682
44 Rp.11.799.435 Rp.2.934.685 Rp.8.864.750 Rp.865.448.997
45 Rp.11.799.435 Rp.2.964.643 Rp.8.834.792 Rp.862.484.354
46 Rp.11.799.435 Rp.2.994.907 Rp.8.804.528 Rp.859.489.447
47 Rp.11.799.435 Rp.3.025.480 Rp.8.773.955 Rp.856.463.967
48 Rp.11.799.435 Rp.3.056.365 Rp.8.743.070 Rp.853.407.602
49 Rp.11.799.435 Rp.3.087.566 Rp.8.711.869 Rp.850.320.036
50 Rp.11.799.435 Rp.3.119.085 Rp.8.680.350 Rp.847.200.951
51 Rp.11.799.435 Rp.3.150.925 Rp.8.648.510 Rp.844.050.026
52 Rp.11.799.435 Rp.3.183.091 Rp.8.616.344 Rp.840.866.935
53 Rp.11.799.435 Rp.3.215.585 Rp.8.583.850 Rp.837.651.350
54 Rp.11.799.435 Rp.3.248.411 Rp.8.551.024 Rp.834.402.939
55 Rp.11.799.435 Rp.3.281.572 Rp.8.517.863 Rp.831.121.367
56 Rp.11.799.435 Rp.3.315.071 Rp.8.484.364 Rp.827.806.296
57 Rp.11.799.435 Rp.3.348.912 Rp.8.450.523 Rp.824.457.384
58 Rp.11.799.435 Rp.3.383.099 Rp.8.416.336 Rp.821.074.285
59 Rp.11.799.435 Rp.3.417.635 Rp.8.381.800 Rp.817.656.650
60 Rp.11.799.435 Rp.3.452.523 Rp.8.346.912 Rp.814.204.127
61 Rp.11.799.435 Rp.3.487.768 Rp.8.311.667 Rp.810.716.359
62 Rp.11.799.435 Rp.3.523.372 Rp.8.276.063 Rp.807.192.987
63 Rp.11.799.435 Rp.3.559.340 Rp.8.240.095 Rp.803.633.647
64 Rp.11.799.435 Rp.3.595.675 Rp.8.203.760 Rp.800.037.972
65 Rp.11.799.435 Rp.3.632.381 Rp.8.167.054 Rp.796.405.591
66 Rp.11.799.435 Rp.3.669.461 Rp.8.129.974 Rp.792.736.130
67 Rp.11.799.435 Rp.3.706.920 Rp.8.092.515 Rp.789.029.210
68 Rp.11.799.435 Rp.3.744.762 Rp.8.054.673 Rp.785.284.448
69 Rp.11.799.435 Rp.3.782.990 Rp.8.016.445 Rp.781.501.458
70 Rp.11.799.435 Rp.3.821.608 Rp.7.977.827 Rp.777.679.850
71 Rp.11.799.435 Rp.3.860.620 Rp.7.938.815 Rp.773.819.230
72 Rp.11.799.435 Rp.3.900.030 Rp.7.899.405 Rp.769.919.200
73 Rp.11.799.435 Rp.3.939.843 Rp.7.859.592 Rp.765.979.357
74 Rp.11.799.435 Rp.3.980.062 Rp.7.819.373 Rp.761.999.295
75 Rp.11.799.435 Rp.4.020.692 Rp.7.778.743 Rp.757.978.603
76 Rp.11.799.435 Rp.4.061.737 Rp.7.737.698 Rp.753.916.866
77 Rp.11.799.435 Rp.4.103.200 Rp.7.696.235 Rp.749.813.666
78 Rp.11.799.435 Rp.4.145.087 Rp.7.654.348 Rp.745.668.579
79 Rp.11.799.435 Rp.4.187.402 Rp.7.612.033 Rp.741.481.177
80 Rp.11.799.435 Rp.4.230.148 Rp.7.569.287 Rp.737.251.029
81 Rp.11.799.435 Rp.4.273.331 Rp.7.526.104 Rp.732.977.698
82 Rp.11.799.435 Rp.4.316.954 Rp.7.482.481 Rp.728.660.744
83 Rp.11.799.435 Rp.4.361.023 Rp.7.438.412 Rp.724.299.721
84 Rp.11.799.435 Rp.4.405.542 Rp.7.393.893 Rp.719.894.179
85 Rp.11.799.435 Rp.4.450.515 Rp.7.348.920 Rp.715.443.664
86 Rp.11.799.435 Rp.4.495.948 Rp.7.303.487 Rp.710.947.716
87 Rp.11.799.435 Rp.4.541.844 Rp.7.257.591 Rp.706.405.872
88 Rp.11.799.435 Rp.4.588.208 Rp.7.211.227 Rp.701.817.664
89 Rp.11.799.435 Rp.4.635.046 Rp.7.164.389 Rp.697.182.618
90 Rp.11.799.435 Rp.4.682.362 Rp.7.117.073 Rp.692.500.256
91 Rp.11.799.435 Rp.4.730.162 Rp.7.069.273 Rp.687.770.094
92 Rp.11.799.435 Rp.4.778.449 Rp.7.020.986 Rp.682.991.645
93 Rp.11.799.435 Rp.4.827.229 Rp.6.972.206 Rp.678.164.416
94 Rp.11.799.435 Rp.4.876.507 Rp.6.922.928 Rp.673.287.909
95 Rp.11.799.435 Rp.4.926.288 Rp.6.873.147 Rp.668.361.621
96 Rp.11.799.435 Rp.4.976.577 Rp.6.822.858 Rp.663.385.044
97 Rp.11.799.435 Rp.5.027.379 Rp.6.772.056 Rp.658.357.665
98 Rp.11.799.435 Rp.5.078.701 Rp.6.720.734 Rp.653.278.964
99 Rp.11.799.435 Rp.5.130.546 Rp.6.668.889 Rp.648.148.418
100 Rp.11.799.435 Rp.5.182.920 Rp.6.616.515 Rp.642.965.498
101 Rp.11.799.435 Rp.5.235.829 Rp.6.563.606 Rp.637.729.669
102 Rp.11.799.435 Rp.5.289.278 Rp.6.510.157 Rp.632.440.391
103 Rp.11.799.435 Rp.5.343.273 Rp.6.456.162 Rp.627.097.118
104 Rp.11.799.435 Rp.5.397.819 Rp.6.401.616 Rp.621.699.299
105 Rp.11.799.435 Rp.5.452.921 Rp.6.346.514 Rp.616.246.378
106 Rp.11.799.435 Rp.5.508.587 Rp.6.290.848 Rp.610.737.791
107 Rp.11.799.435 Rp.5.564.820 Rp.6.234.615 Rp.605.172.971
108 Rp.11.799.435 Rp.5.621.628 Rp.6.177.807 Rp.599.551.343
109 Rp.11.799.435 Rp.5.679.015 Rp.6.120.420 Rp.593.872.328
110 Rp.11.799.435 Rp.5.736.988 Rp.6.062.447 Rp.588.135.340
111 Rp.11.799.435 Rp.5.795.553 Rp.6.003.882 Rp.582.339.787
112 Rp.11.799.435 Rp.5.854.716 Rp.5.944.719 Rp.576.485.071
113 Rp.11.799.435 Rp.5.914.483 Rp.5.884.952 Rp.570.570.588
114 Rp.11.799.435 Rp.5.974.860 Rp.5.824.575 Rp.564.595.728
115 Rp.11.799.435 Rp.6.035.854 Rp.5.763.581 Rp.558.559.874
116 Rp.11.799.435 Rp.6.097.470 Rp.5.701.965 Rp.552.462.404
117 Rp.11.799.435 Rp.6.159.715 Rp.5.639.720 Rp.546.302.689
118 Rp.11.799.435 Rp.6.222.595 Rp.5.576.840 Rp.540.080.094
119 Rp.11.799.435 Rp.6.286.117 Rp.5.513.318 Rp.533.793.977
120 Rp.11.799.435 Rp.6.350.288 Rp.5.449.147 Rp.527.443.689
121 Rp.11.799.435 Rp.6.415.114 Rp.5.384.321 Rp.521.028.575
122 Rp.11.799.435 Rp.6.480.602 Rp.5.318.833 Rp.514.547.973
123 Rp.11.799.435 Rp.6.546.758 Rp.5.252.677 Rp.508.001.215
124 Rp.11.799.435 Rp.6.613.589 Rp.5.185.846 Rp.501.387.626
125 Rp.11.799.435 Rp.6.681.103 Rp.5.118.332 Rp.494.706.523
126 Rp.11.799.435 Rp.6.749.306 Rp.5.050.129 Rp.487.957.217
127 Rp.11.799.435 Rp.6.818.205 Rp.4.981.230 Rp.481.139.012
128 Rp.11.799.435 Rp.6.887.808 Rp.4.911.627 Rp.474.251.204
129 Rp.11.799.435 Rp.6.958.121 Rp.4.841.314 Rp.467.293.083
130 Rp.11.799.435 Rp.7.029.151 Rp.4.770.284 Rp.460.263.932
131 Rp.11.799.435 Rp.7.100.907 Rp.4.698.528 Rp.453.163.025
132 Rp.11.799.435 Rp.7.173.396 Rp.4.626.039 Rp.445.989.629
133 Rp.11.799.435 Rp.7.246.624 Rp.4.552.811 Rp.438.743.005
134 Rp.11.799.435 Rp.7.320.600 Rp.4.478.835 Rp.431.422.405
135 Rp.11.799.435 Rp.7.395.331 Rp.4.404.104 Rp.424.027.074
136 Rp.11.799.435 Rp.7.470.825 Rp.4.328.610 Rp.416.556.249
137 Rp.11.799.435 Rp.7.547.090 Rp.4.252.345 Rp.409.009.159
138 Rp.11.799.435 Rp.7.624.133 Rp.4.175.302 Rp.401.385.026
139 Rp.11.799.435 Rp.7.701.963 Rp.4.097.472 Rp.393.683.063
140 Rp.11.799.435 Rp.7.780.587 Rp.4.018.848 Rp.385.902.476
141 Rp.11.799.435 Rp.7.860.014 Rp.3.939.421 Rp.378.042.462
142 Rp.11.799.435 Rp.7.940.252 Rp.3.859.183 Rp.370.102.210
143 Rp.11.799.435 Rp.8.021.308 Rp.3.778.127 Rp.362.080.902
144 Rp.11.799.435 Rp.8.103.192 Rp.3.696.243 Rp.353.977.710
145 Rp.11.799.435 Rp.8.185.913 Rp.3.613.522 Rp.345.791.797
146 Rp.11.799.435 Rp.8.269.477 Rp.3.529.958 Rp.337.522.320
147 Rp.11.799.435 Rp.8.353.895 Rp.3.445.540 Rp.329.168.425
148 Rp.11.799.435 Rp.8.439.174 Rp.3.360.261 Rp.320.729.251
149 Rp.11.799.435 Rp.8.525.324 Rp.3.274.111 Rp.312.203.927
150 Rp.11.799.435 Rp.8.612.353 Rp.3.187.082 Rp.303.591.574
151 Rp.11.799.435 Rp.8.700.271 Rp.3.099.164 Rp.294.891.303
152 Rp.11.799.435 Rp.8.789.086 Rp.3.010.349 Rp.286.102.217
153 Rp.11.799.435 Rp.8.878.808 Rp.2.920.627 Rp.277.223.409
154 Rp.11.799.435 Rp.8.969.446 Rp.2.829.989 Rp.268.253.963
155 Rp.11.799.435 Rp.9.061.009 Rp.2.738.426 Rp.259.192.954
156 Rp.11.799.435 Rp.9.153.507 Rp.2.645.928 Rp.250.039.447
157 Rp.11.799.435 Rp.9.246.949 Rp.2.552.486 Rp.240.792.498
158 Rp.11.799.435 Rp.9.341.345 Rp.2.458.090 Rp.231.451.153
159 Rp.11.799.435 Rp.9.436.704 Rp.2.362.731 Rp.222.014.449
160 Rp.11.799.435 Rp.9.533.037 Rp.2.266.398 Rp.212.481.412
161 Rp.11.799.435 Rp.9.630.354 Rp.2.169.081 Rp.202.851.058
162 Rp.11.799.435 Rp.9.728.664 Rp.2.070.771 Rp.193.122.394
163 Rp.11.799.435 Rp.9.827.977 Rp.1.971.458 Rp.183.294.417
164 Rp.11.799.435 Rp.9.928.304 Rp.1.871.131 Rp.173.366.113
165 Rp.11.799.435 Rp.10.029.656 Rp.1.769.779 Rp.163.336.457
166 Rp.11.799.435 Rp.10.132.042 Rp.1.667.393 Rp.153.204.415
167 Rp.11.799.435 Rp.10.235.473 Rp.1.563.962 Rp.142.968.942
168 Rp.11.799.435 Rp.10.339.960 Rp.1.459.475 Rp.132.628.982
169 Rp.11.799.435 Rp.10.445.514 Rp.1.353.921 Rp.122.183.468
170 Rp.11.799.435 Rp.10.552.145 Rp.1.247.290 Rp.111.631.323
171 Rp.11.799.435 Rp.10.659.865 Rp.1.139.570 Rp.100.971.458
172 Rp.11.799.435 Rp.10.768.685 Rp.1.030.750 Rp.90.202.773
173 Rp.11.799.435 Rp.10.878.615 Rp.920.820 Rp.79.324.158
174 Rp.11.799.435 Rp.10.989.668 Rp.809.767 Rp.68.334.490
175 Rp.11.799.435 Rp.11.101.854 Rp.697.581 Rp.57.232.636
176 Rp.11.799.435 Rp.11.215.185 Rp.584.250 Rp.46.017.451
177 Rp.11.799.435 Rp.11.329.674 Rp.469.761 Rp.34.687.777
178 Rp.11.799.435 Rp.11.445.331 Rp.354.104 Rp.23.242.446
179 Rp.11.799.435 Rp.11.562.168 Rp.237.267 Rp.11.680.278
180 Rp.11.799.435 Rp.11.680.278 Rp.119.236 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOMERSIAL Dijual
    di Bogor
    Rp19,8mily
    KOMERSIAL Dijual
    di Bogor
    Rp19,8mily
    • 3300
    • 500
    Lihat Rincian
    Rp19,8mily
  • RUKO Dijual
    di Bogor
    Rp1,35mily
    RUKO Dijual
    di Bogor
    Rp1,35mily
    • 1
    • 70
    • 100
    Lihat Rincian
    Rp1,35mily
  • RUMAH Dijual
    di Bogor
    Rp770jt
    RUMAH Dijual
    di Bogor
    Rp770jt
    • 3
    • 2
    • 82
    • 80
    Lihat Rincian
    Rp770jt
  • RUMAH Dijual
    di Bogor
    Rp375jt
    RUMAH Dijual
    di Bogor
    Rp375jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp375jt
  • RUMAH Dijual
    di Bogor
    Rp345jt
    RUMAH Dijual
    di Bogor
    Rp345jt
    • 2
    • 1
    • 78
    • 50
    Lihat Rincian
    Rp345jt
  • RUKO Dijual
    di Bogor
    Rp2,7mily
    RUKO Dijual
    di Bogor
    Rp2,7mily
    • 1
    • 2
    • 61
    • 204
    Lihat Rincian
    Rp2,7mily
  • RUMAH Dijual
    di Bogor
    Rp372jt
    RUMAH Dijual
    di Bogor
    Rp372jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp372jt
  • RUMAH Dijual
    di Bogor
    Rp350jt
    RUMAH Dijual
    di Bogor
    Rp350jt
    • 2
    • 1
    • 81
    • 36
    Lihat Rincian
    Rp350jt

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