Perumahan Graha Kahuripan Mas

Jl. Harapan Raya - Rimbo Panjang Pekanbaru Riau

Rp75jt
Pemilik Langsung
KPR: 626rb/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.75.000.000 Dana Tunai yang Harus Disiapkan Rp.22.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.60.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.626.535 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.713.675 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.65.324.592
Total Pembayaran
Rp.148.424.592 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.60.000.000
1 Rp.626.535 Rp.151.535 Rp.475.000 Rp.59.848.465
2 Rp.626.535 Rp.152.735 Rp.473.800 Rp.59.695.730
3 Rp.626.535 Rp.153.944 Rp.472.591 Rp.59.541.786
4 Rp.626.535 Rp.155.163 Rp.471.372 Rp.59.386.623
5 Rp.626.535 Rp.156.391 Rp.470.144 Rp.59.230.232
6 Rp.626.535 Rp.157.629 Rp.468.906 Rp.59.072.603
7 Rp.626.535 Rp.158.877 Rp.467.658 Rp.58.913.726
8 Rp.626.535 Rp.160.135 Rp.466.400 Rp.58.753.591
9 Rp.626.535 Rp.161.402 Rp.465.133 Rp.58.592.189
10 Rp.626.535 Rp.162.680 Rp.463.855 Rp.58.429.509
11 Rp.626.535 Rp.163.968 Rp.462.567 Rp.58.265.541
12 Rp.626.535 Rp.165.266 Rp.461.269 Rp.58.100.275
13 Rp.626.535 Rp.166.574 Rp.459.961 Rp.57.933.701
14 Rp.626.535 Rp.167.893 Rp.458.642 Rp.57.765.808
15 Rp.626.535 Rp.169.222 Rp.457.313 Rp.57.596.586
16 Rp.626.535 Rp.170.562 Rp.455.973 Rp.57.426.024
17 Rp.626.535 Rp.171.912 Rp.454.623 Rp.57.254.112
18 Rp.626.535 Rp.173.273 Rp.453.262 Rp.57.080.839
19 Rp.626.535 Rp.174.645 Rp.451.890 Rp.56.906.194
20 Rp.626.535 Rp.176.028 Rp.450.507 Rp.56.730.166
21 Rp.626.535 Rp.177.421 Rp.449.114 Rp.56.552.745
22 Rp.626.535 Rp.178.826 Rp.447.709 Rp.56.373.919
23 Rp.626.535 Rp.180.241 Rp.446.294 Rp.56.193.678
24 Rp.626.535 Rp.181.668 Rp.444.867 Rp.56.012.010
25 Rp.626.535 Rp.183.107 Rp.443.428 Rp.55.828.903
26 Rp.626.535 Rp.184.556 Rp.441.979 Rp.55.644.347
27 Rp.626.535 Rp.186.017 Rp.440.518 Rp.55.458.330
28 Rp.626.535 Rp.187.490 Rp.439.045 Rp.55.270.840
29 Rp.626.535 Rp.188.974 Rp.437.561 Rp.55.081.866
30 Rp.626.535 Rp.190.470 Rp.436.065 Rp.54.891.396
31 Rp.626.535 Rp.191.978 Rp.434.557 Rp.54.699.418
32 Rp.626.535 Rp.193.498 Rp.433.037 Rp.54.505.920
33 Rp.626.535 Rp.195.030 Rp.431.505 Rp.54.310.890
34 Rp.626.535 Rp.196.574 Rp.429.961 Rp.54.114.316
35 Rp.626.535 Rp.198.130 Rp.428.405 Rp.53.916.186
36 Rp.626.535 Rp.199.699 Rp.426.836 Rp.53.716.487
37 Rp.713.675 Rp.165.319 Rp.548.356 Rp.53.551.168
38 Rp.713.675 Rp.167.007 Rp.546.668 Rp.53.384.161
39 Rp.713.675 Rp.168.712 Rp.544.963 Rp.53.215.449
40 Rp.713.675 Rp.170.434 Rp.543.241 Rp.53.045.015
41 Rp.713.675 Rp.172.174 Rp.541.501 Rp.52.872.841
42 Rp.713.675 Rp.173.931 Rp.539.744 Rp.52.698.910
43 Rp.713.675 Rp.175.707 Rp.537.968 Rp.52.523.203
44 Rp.713.675 Rp.177.501 Rp.536.174 Rp.52.345.702
45 Rp.713.675 Rp.179.313 Rp.534.362 Rp.52.166.389
46 Rp.713.675 Rp.181.143 Rp.532.532 Rp.51.985.246
47 Rp.713.675 Rp.182.992 Rp.530.683 Rp.51.802.254
48 Rp.713.675 Rp.184.860 Rp.528.815 Rp.51.617.394
49 Rp.713.675 Rp.186.747 Rp.526.928 Rp.51.430.647
50 Rp.713.675 Rp.188.654 Rp.525.021 Rp.51.241.993
51 Rp.713.675 Rp.190.580 Rp.523.095 Rp.51.051.413
52 Rp.713.675 Rp.192.525 Rp.521.150 Rp.50.858.888
53 Rp.713.675 Rp.194.491 Rp.519.184 Rp.50.664.397
54 Rp.713.675 Rp.196.476 Rp.517.199 Rp.50.467.921
55 Rp.713.675 Rp.198.482 Rp.515.193 Rp.50.269.439
56 Rp.713.675 Rp.200.508 Rp.513.167 Rp.50.068.931
57 Rp.713.675 Rp.202.555 Rp.511.120 Rp.49.866.376
58 Rp.713.675 Rp.204.622 Rp.509.053 Rp.49.661.754
59 Rp.713.675 Rp.206.711 Rp.506.964 Rp.49.455.043
60 Rp.713.675 Rp.208.821 Rp.504.854 Rp.49.246.222
61 Rp.713.675 Rp.210.953 Rp.502.722 Rp.49.035.269
62 Rp.713.675 Rp.213.107 Rp.500.568 Rp.48.822.162
63 Rp.713.675 Rp.215.282 Rp.498.393 Rp.48.606.880
64 Rp.713.675 Rp.217.480 Rp.496.195 Rp.48.389.400
65 Rp.713.675 Rp.219.700 Rp.493.975 Rp.48.169.700
66 Rp.713.675 Rp.221.943 Rp.491.732 Rp.47.947.757
67 Rp.713.675 Rp.224.208 Rp.489.467 Rp.47.723.549
68 Rp.713.675 Rp.226.497 Rp.487.178 Rp.47.497.052
69 Rp.713.675 Rp.228.809 Rp.484.866 Rp.47.268.243
70 Rp.713.675 Rp.231.145 Rp.482.530 Rp.47.037.098
71 Rp.713.675 Rp.233.505 Rp.480.170 Rp.46.803.593
72 Rp.713.675 Rp.235.888 Rp.477.787 Rp.46.567.705
73 Rp.713.675 Rp.238.296 Rp.475.379 Rp.46.329.409
74 Rp.713.675 Rp.240.729 Rp.472.946 Rp.46.088.680
75 Rp.713.675 Rp.243.186 Rp.470.489 Rp.45.845.494
76 Rp.713.675 Rp.245.669 Rp.468.006 Rp.45.599.825
77 Rp.713.675 Rp.248.177 Rp.465.498 Rp.45.351.648
78 Rp.713.675 Rp.250.710 Rp.462.965 Rp.45.100.938
79 Rp.713.675 Rp.253.270 Rp.460.405 Rp.44.847.668
80 Rp.713.675 Rp.255.855 Rp.457.820 Rp.44.591.813
81 Rp.713.675 Rp.258.467 Rp.455.208 Rp.44.333.346
82 Rp.713.675 Rp.261.105 Rp.452.570 Rp.44.072.241
83 Rp.713.675 Rp.263.771 Rp.449.904 Rp.43.808.470
84 Rp.713.675 Rp.266.464 Rp.447.211 Rp.43.542.006
85 Rp.713.675 Rp.269.184 Rp.444.491 Rp.43.272.822
86 Rp.713.675 Rp.271.932 Rp.441.743 Rp.43.000.890
87 Rp.713.675 Rp.274.708 Rp.438.967 Rp.42.726.182
88 Rp.713.675 Rp.277.512 Rp.436.163 Rp.42.448.670
89 Rp.713.675 Rp.280.345 Rp.433.330 Rp.42.168.325
90 Rp.713.675 Rp.283.207 Rp.430.468 Rp.41.885.118
91 Rp.713.675 Rp.286.098 Rp.427.577 Rp.41.599.020
92 Rp.713.675 Rp.289.018 Rp.424.657 Rp.41.310.002
93 Rp.713.675 Rp.291.969 Rp.421.706 Rp.41.018.033
94 Rp.713.675 Rp.294.949 Rp.418.726 Rp.40.723.084
95 Rp.713.675 Rp.297.960 Rp.415.715 Rp.40.425.124
96 Rp.713.675 Rp.301.002 Rp.412.673 Rp.40.124.122
97 Rp.713.675 Rp.304.075 Rp.409.600 Rp.39.820.047
98 Rp.713.675 Rp.307.179 Rp.406.496 Rp.39.512.868
99 Rp.713.675 Rp.310.314 Rp.403.361 Rp.39.202.554
100 Rp.713.675 Rp.313.482 Rp.400.193 Rp.38.889.072
101 Rp.713.675 Rp.316.682 Rp.396.993 Rp.38.572.390
102 Rp.713.675 Rp.319.915 Rp.393.760 Rp.38.252.475
103 Rp.713.675 Rp.323.181 Rp.390.494 Rp.37.929.294
104 Rp.713.675 Rp.326.480 Rp.387.195 Rp.37.602.814
105 Rp.713.675 Rp.329.813 Rp.383.862 Rp.37.273.001
106 Rp.713.675 Rp.333.180 Rp.380.495 Rp.36.939.821
107 Rp.713.675 Rp.336.581 Rp.377.094 Rp.36.603.240
108 Rp.713.675 Rp.340.017 Rp.373.658 Rp.36.263.223
109 Rp.713.675 Rp.343.488 Rp.370.187 Rp.35.919.735
110 Rp.713.675 Rp.346.994 Rp.366.681 Rp.35.572.741
111 Rp.713.675 Rp.350.537 Rp.363.138 Rp.35.222.204
112 Rp.713.675 Rp.354.115 Rp.359.560 Rp.34.868.089
113 Rp.713.675 Rp.357.730 Rp.355.945 Rp.34.510.359
114 Rp.713.675 Rp.361.382 Rp.352.293 Rp.34.148.977
115 Rp.713.675 Rp.365.071 Rp.348.604 Rp.33.783.906
116 Rp.713.675 Rp.368.798 Rp.344.877 Rp.33.415.108
117 Rp.713.675 Rp.372.562 Rp.341.113 Rp.33.042.546
118 Rp.713.675 Rp.376.366 Rp.337.309 Rp.32.666.180
119 Rp.713.675 Rp.380.208 Rp.333.467 Rp.32.285.972
120 Rp.713.675 Rp.384.089 Rp.329.586 Rp.31.901.883
121 Rp.713.675 Rp.388.010 Rp.325.665 Rp.31.513.873
122 Rp.713.675 Rp.391.971 Rp.321.704 Rp.31.121.902
123 Rp.713.675 Rp.395.972 Rp.317.703 Rp.30.725.930
124 Rp.713.675 Rp.400.014 Rp.313.661 Rp.30.325.916
125 Rp.713.675 Rp.404.098 Rp.309.577 Rp.29.921.818
126 Rp.713.675 Rp.408.223 Rp.305.452 Rp.29.513.595
127 Rp.713.675 Rp.412.390 Rp.301.285 Rp.29.101.205
128 Rp.713.675 Rp.416.600 Rp.297.075 Rp.28.684.605
129 Rp.713.675 Rp.420.853 Rp.292.822 Rp.28.263.752
130 Rp.713.675 Rp.425.149 Rp.288.526 Rp.27.838.603
131 Rp.713.675 Rp.429.489 Rp.284.186 Rp.27.409.114
132 Rp.713.675 Rp.433.874 Rp.279.801 Rp.26.975.240
133 Rp.713.675 Rp.438.303 Rp.275.372 Rp.26.536.937
134 Rp.713.675 Rp.442.777 Rp.270.898 Rp.26.094.160
135 Rp.713.675 Rp.447.297 Rp.266.378 Rp.25.646.863
136 Rp.713.675 Rp.451.863 Rp.261.812 Rp.25.195.000
137 Rp.713.675 Rp.456.476 Rp.257.199 Rp.24.738.524
138 Rp.713.675 Rp.461.136 Rp.252.539 Rp.24.277.388
139 Rp.713.675 Rp.465.843 Rp.247.832 Rp.23.811.545
140 Rp.713.675 Rp.470.599 Rp.243.076 Rp.23.340.946
141 Rp.713.675 Rp.475.403 Rp.238.272 Rp.22.865.543
142 Rp.713.675 Rp.480.256 Rp.233.419 Rp.22.385.287
143 Rp.713.675 Rp.485.159 Rp.228.516 Rp.21.900.128
144 Rp.713.675 Rp.490.111 Rp.223.564 Rp.21.410.017
145 Rp.713.675 Rp.495.114 Rp.218.561 Rp.20.914.903
146 Rp.713.675 Rp.500.169 Rp.213.506 Rp.20.414.734
147 Rp.713.675 Rp.505.275 Rp.208.400 Rp.19.909.459
148 Rp.713.675 Rp.510.433 Rp.203.242 Rp.19.399.026
149 Rp.713.675 Rp.515.643 Rp.198.032 Rp.18.883.383
150 Rp.713.675 Rp.520.907 Rp.192.768 Rp.18.362.476
151 Rp.713.675 Rp.526.225 Rp.187.450 Rp.17.836.251
152 Rp.713.675 Rp.531.597 Rp.182.078 Rp.17.304.654
153 Rp.713.675 Rp.537.023 Rp.176.652 Rp.16.767.631
154 Rp.713.675 Rp.542.505 Rp.171.170 Rp.16.225.126
155 Rp.713.675 Rp.548.044 Rp.165.631 Rp.15.677.082
156 Rp.713.675 Rp.553.638 Rp.160.037 Rp.15.123.444
157 Rp.713.675 Rp.559.290 Rp.154.385 Rp.14.564.154
158 Rp.713.675 Rp.564.999 Rp.148.676 Rp.13.999.155
159 Rp.713.675 Rp.570.767 Rp.142.908 Rp.13.428.388
160 Rp.713.675 Rp.576.594 Rp.137.081 Rp.12.851.794
161 Rp.713.675 Rp.582.480 Rp.131.195 Rp.12.269.314
162 Rp.713.675 Rp.588.426 Rp.125.249 Rp.11.680.888
163 Rp.713.675 Rp.594.433 Rp.119.242 Rp.11.086.455
164 Rp.713.675 Rp.600.501 Rp.113.174 Rp.10.485.954
165 Rp.713.675 Rp.606.631 Rp.107.044 Rp.9.879.323
166 Rp.713.675 Rp.612.824 Rp.100.851 Rp.9.266.499
167 Rp.713.675 Rp.619.079 Rp.94.596 Rp.8.647.420
168 Rp.713.675 Rp.625.399 Rp.88.276 Rp.8.022.021
169 Rp.713.675 Rp.631.784 Rp.81.891 Rp.7.390.237
170 Rp.713.675 Rp.638.233 Rp.75.442 Rp.6.752.004
171 Rp.713.675 Rp.644.748 Rp.68.927 Rp.6.107.256
172 Rp.713.675 Rp.651.330 Rp.62.345 Rp.5.455.926
173 Rp.713.675 Rp.657.979 Rp.55.696 Rp.4.797.947
174 Rp.713.675 Rp.664.696 Rp.48.979 Rp.4.133.251
175 Rp.713.675 Rp.671.481 Rp.42.194 Rp.3.461.770
176 Rp.713.675 Rp.678.336 Rp.35.339 Rp.2.783.434
177 Rp.713.675 Rp.685.261 Rp.28.414 Rp.2.098.173
178 Rp.713.675 Rp.692.256 Rp.21.419 Rp.1.405.917
179 Rp.713.675 Rp.699.323 Rp.14.352 Rp.706.594
180 Rp.713.675 Rp.706.594 Rp.7.213 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Pekanbaru
    Rp1,35mily
    RUMAH Dijual
    di Pekanbaru
    Rp1,35mily
    • 4
    • 3
    • 379
    • 200
    Lihat Rincian
    Rp1,35mily
  • RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    • 5
    • 2
    • 450
    • 312
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Pekanbaru
    Rp800jt
    RUMAH Dijual
    di Pekanbaru
    Rp800jt
    • 3
    • 2
    • 238
    • 90
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    RUMAH Dijual
    di Pekanbaru
    Rp2,5mily
    • 6
    • 7
    • 943
    • 482
    Lihat Rincian
    Rp2,5mily
  • TANAH Dijual
    di Pekanbaru
    Rp885jt
    TANAH Dijual
    di Pekanbaru
    Rp885jt
    • 1475
    Lihat Rincian
    Rp885jt
  • RUKO Dijual
    di Pekanbaru
    Rp1,4mily
    Terjual
    RUKO Dijual
    di Pekanbaru
    Rp1,4mily
    • 120
    • 280
    Lihat Rincian
    Rp1,4mily
  • RUMAH Dijual
    di Pekanbaru
    Rp500jt
    RUMAH Dijual
    di Pekanbaru
    Rp500jt
    • 3
    • 2
    • 222
    • 150
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Pekanbaru
    Rp850jt
    RUMAH Dijual
    di Pekanbaru
    Rp850jt
    • 4
    • 3
    • 600
    • 150
    Lihat Rincian
    Rp850jt

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