Perumahan Grand Depok City

Cluster Exclusive "Grand Dahlia" Tipe 36/124 di Boulevard GDC Depok

Grand Depok City Grand Dahlia Jl. Boulevard Grand Depok City Raya Jatimulya, Cilodong Depok Jawa Barat

Rp810jt
KPR: 6,76jt/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.810.100.000 Dana Tunai yang Harus Disiapkan Rp.243.030.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.648.080.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.767.411 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.708.647 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.705.592.087
Total Pembayaran
Rp.1.603.182.887 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.648.080.000
1 Rp.6.767.411 Rp.1.636.778 Rp.5.130.633 Rp.646.443.222
2 Rp.6.767.411 Rp.1.649.735 Rp.5.117.676 Rp.644.793.487
3 Rp.6.767.411 Rp.1.662.796 Rp.5.104.615 Rp.643.130.691
4 Rp.6.767.411 Rp.1.675.960 Rp.5.091.451 Rp.641.454.731
5 Rp.6.767.411 Rp.1.689.228 Rp.5.078.183 Rp.639.765.503
6 Rp.6.767.411 Rp.1.702.601 Rp.5.064.810 Rp.638.062.902
7 Rp.6.767.411 Rp.1.716.080 Rp.5.051.331 Rp.636.346.822
8 Rp.6.767.411 Rp.1.729.665 Rp.5.037.746 Rp.634.617.157
9 Rp.6.767.411 Rp.1.743.359 Rp.5.024.052 Rp.632.873.798
10 Rp.6.767.411 Rp.1.757.160 Rp.5.010.251 Rp.631.116.638
11 Rp.6.767.411 Rp.1.771.071 Rp.4.996.340 Rp.629.345.567
12 Rp.6.767.411 Rp.1.785.092 Rp.4.982.319 Rp.627.560.475
13 Rp.6.767.411 Rp.1.799.224 Rp.4.968.187 Rp.625.761.251
14 Rp.6.767.411 Rp.1.813.468 Rp.4.953.943 Rp.623.947.783
15 Rp.6.767.411 Rp.1.827.824 Rp.4.939.587 Rp.622.119.959
16 Rp.6.767.411 Rp.1.842.295 Rp.4.925.116 Rp.620.277.664
17 Rp.6.767.411 Rp.1.856.879 Rp.4.910.532 Rp.618.420.785
18 Rp.6.767.411 Rp.1.871.580 Rp.4.895.831 Rp.616.549.205
19 Rp.6.767.411 Rp.1.886.396 Rp.4.881.015 Rp.614.662.809
20 Rp.6.767.411 Rp.1.901.330 Rp.4.866.081 Rp.612.761.479
21 Rp.6.767.411 Rp.1.916.383 Rp.4.851.028 Rp.610.845.096
22 Rp.6.767.411 Rp.1.931.554 Rp.4.835.857 Rp.608.913.542
23 Rp.6.767.411 Rp.1.946.845 Rp.4.820.566 Rp.606.966.697
24 Rp.6.767.411 Rp.1.962.258 Rp.4.805.153 Rp.605.004.439
25 Rp.6.767.411 Rp.1.977.793 Rp.4.789.618 Rp.603.026.646
26 Rp.6.767.411 Rp.1.993.450 Rp.4.773.961 Rp.601.033.196
27 Rp.6.767.411 Rp.2.009.232 Rp.4.758.179 Rp.599.023.964
28 Rp.6.767.411 Rp.2.025.138 Rp.4.742.273 Rp.596.998.826
29 Rp.6.767.411 Rp.2.041.170 Rp.4.726.241 Rp.594.957.656
30 Rp.6.767.411 Rp.2.057.330 Rp.4.710.081 Rp.592.900.326
31 Rp.6.767.411 Rp.2.073.617 Rp.4.693.794 Rp.590.826.709
32 Rp.6.767.411 Rp.2.090.033 Rp.4.677.378 Rp.588.736.676
33 Rp.6.767.411 Rp.2.106.579 Rp.4.660.832 Rp.586.630.097
34 Rp.6.767.411 Rp.2.123.256 Rp.4.644.155 Rp.584.506.841
35 Rp.6.767.411 Rp.2.140.065 Rp.4.627.346 Rp.582.366.776
36 Rp.6.767.411 Rp.2.157.007 Rp.4.610.404 Rp.580.209.769
37 Rp.7.708.647 Rp.1.785.672 Rp.5.922.975 Rp.578.424.097
38 Rp.7.708.647 Rp.1.803.901 Rp.5.904.746 Rp.576.620.196
39 Rp.7.708.647 Rp.1.822.316 Rp.5.886.331 Rp.574.797.880
40 Rp.7.708.647 Rp.1.840.919 Rp.5.867.728 Rp.572.956.961
41 Rp.7.708.647 Rp.1.859.711 Rp.5.848.936 Rp.571.097.250
42 Rp.7.708.647 Rp.1.878.696 Rp.5.829.951 Rp.569.218.554
43 Rp.7.708.647 Rp.1.897.874 Rp.5.810.773 Rp.567.320.680
44 Rp.7.708.647 Rp.1.917.248 Rp.5.791.399 Rp.565.403.432
45 Rp.7.708.647 Rp.1.936.820 Rp.5.771.827 Rp.563.466.612
46 Rp.7.708.647 Rp.1.956.592 Rp.5.752.055 Rp.561.510.020
47 Rp.7.708.647 Rp.1.976.566 Rp.5.732.081 Rp.559.533.454
48 Rp.7.708.647 Rp.1.996.743 Rp.5.711.904 Rp.557.536.711
49 Rp.7.708.647 Rp.2.017.126 Rp.5.691.521 Rp.555.519.585
50 Rp.7.708.647 Rp.2.037.718 Rp.5.670.929 Rp.553.481.867
51 Rp.7.708.647 Rp.2.058.520 Rp.5.650.127 Rp.551.423.347
52 Rp.7.708.647 Rp.2.079.534 Rp.5.629.113 Rp.549.343.813
53 Rp.7.708.647 Rp.2.100.762 Rp.5.607.885 Rp.547.243.051
54 Rp.7.708.647 Rp.2.122.208 Rp.5.586.439 Rp.545.120.843
55 Rp.7.708.647 Rp.2.143.872 Rp.5.564.775 Rp.542.976.971
56 Rp.7.708.647 Rp.2.165.757 Rp.5.542.890 Rp.540.811.214
57 Rp.7.708.647 Rp.2.187.866 Rp.5.520.781 Rp.538.623.348
58 Rp.7.708.647 Rp.2.210.200 Rp.5.498.447 Rp.536.413.148
59 Rp.7.708.647 Rp.2.232.763 Rp.5.475.884 Rp.534.180.385
60 Rp.7.708.647 Rp.2.255.556 Rp.5.453.091 Rp.531.924.829
61 Rp.7.708.647 Rp.2.278.581 Rp.5.430.066 Rp.529.646.248
62 Rp.7.708.647 Rp.2.301.842 Rp.5.406.805 Rp.527.344.406
63 Rp.7.708.647 Rp.2.325.340 Rp.5.383.307 Rp.525.019.066
64 Rp.7.708.647 Rp.2.349.077 Rp.5.359.570 Rp.522.669.989
65 Rp.7.708.647 Rp.2.373.058 Rp.5.335.589 Rp.520.296.931
66 Rp.7.708.647 Rp.2.397.282 Rp.5.311.365 Rp.517.899.649
67 Rp.7.708.647 Rp.2.421.755 Rp.5.286.892 Rp.515.477.894
68 Rp.7.708.647 Rp.2.446.477 Rp.5.262.170 Rp.513.031.417
69 Rp.7.708.647 Rp.2.471.451 Rp.5.237.196 Rp.510.559.966
70 Rp.7.708.647 Rp.2.496.681 Rp.5.211.966 Rp.508.063.285
71 Rp.7.708.647 Rp.2.522.168 Rp.5.186.479 Rp.505.541.117
72 Rp.7.708.647 Rp.2.547.915 Rp.5.160.732 Rp.502.993.202
73 Rp.7.708.647 Rp.2.573.925 Rp.5.134.722 Rp.500.419.277
74 Rp.7.708.647 Rp.2.600.200 Rp.5.108.447 Rp.497.819.077
75 Rp.7.708.647 Rp.2.626.744 Rp.5.081.903 Rp.495.192.333
76 Rp.7.708.647 Rp.2.653.559 Rp.5.055.088 Rp.492.538.774
77 Rp.7.708.647 Rp.2.680.647 Rp.5.028.000 Rp.489.858.127
78 Rp.7.708.647 Rp.2.708.012 Rp.5.000.635 Rp.487.150.115
79 Rp.7.708.647 Rp.2.735.656 Rp.4.972.991 Rp.484.414.459
80 Rp.7.708.647 Rp.2.763.583 Rp.4.945.064 Rp.481.650.876
81 Rp.7.708.647 Rp.2.791.794 Rp.4.916.853 Rp.478.859.082
82 Rp.7.708.647 Rp.2.820.294 Rp.4.888.353 Rp.476.038.788
83 Rp.7.708.647 Rp.2.849.084 Rp.4.859.563 Rp.473.189.704
84 Rp.7.708.647 Rp.2.878.169 Rp.4.830.478 Rp.470.311.535
85 Rp.7.708.647 Rp.2.907.550 Rp.4.801.097 Rp.467.403.985
86 Rp.7.708.647 Rp.2.937.231 Rp.4.771.416 Rp.464.466.754
87 Rp.7.708.647 Rp.2.967.216 Rp.4.741.431 Rp.461.499.538
88 Rp.7.708.647 Rp.2.997.506 Rp.4.711.141 Rp.458.502.032
89 Rp.7.708.647 Rp.3.028.105 Rp.4.680.542 Rp.455.473.927
90 Rp.7.708.647 Rp.3.059.017 Rp.4.649.630 Rp.452.414.910
91 Rp.7.708.647 Rp.3.090.245 Rp.4.618.402 Rp.449.324.665
92 Rp.7.708.647 Rp.3.121.791 Rp.4.586.856 Rp.446.202.874
93 Rp.7.708.647 Rp.3.153.659 Rp.4.554.988 Rp.443.049.215
94 Rp.7.708.647 Rp.3.185.853 Rp.4.522.794 Rp.439.863.362
95 Rp.7.708.647 Rp.3.218.375 Rp.4.490.272 Rp.436.644.987
96 Rp.7.708.647 Rp.3.251.229 Rp.4.457.418 Rp.433.393.758
97 Rp.7.708.647 Rp.3.284.419 Rp.4.424.228 Rp.430.109.339
98 Rp.7.708.647 Rp.3.317.947 Rp.4.390.700 Rp.426.791.392
99 Rp.7.708.647 Rp.3.351.818 Rp.4.356.829 Rp.423.439.574
100 Rp.7.708.647 Rp.3.386.035 Rp.4.322.612 Rp.420.053.539
101 Rp.7.708.647 Rp.3.420.600 Rp.4.288.047 Rp.416.632.939
102 Rp.7.708.647 Rp.3.455.519 Rp.4.253.128 Rp.413.177.420
103 Rp.7.708.647 Rp.3.490.794 Rp.4.217.853 Rp.409.686.626
104 Rp.7.708.647 Rp.3.526.429 Rp.4.182.218 Rp.406.160.197
105 Rp.7.708.647 Rp.3.562.428 Rp.4.146.219 Rp.402.597.769
106 Rp.7.708.647 Rp.3.598.795 Rp.4.109.852 Rp.398.998.974
107 Rp.7.708.647 Rp.3.635.532 Rp.4.073.115 Rp.395.363.442
108 Rp.7.708.647 Rp.3.672.645 Rp.4.036.002 Rp.391.690.797
109 Rp.7.708.647 Rp.3.710.137 Rp.3.998.510 Rp.387.980.660
110 Rp.7.708.647 Rp.3.748.011 Rp.3.960.636 Rp.384.232.649
111 Rp.7.708.647 Rp.3.786.272 Rp.3.922.375 Rp.380.446.377
112 Rp.7.708.647 Rp.3.824.924 Rp.3.883.723 Rp.376.621.453
113 Rp.7.708.647 Rp.3.863.970 Rp.3.844.677 Rp.372.757.483
114 Rp.7.708.647 Rp.3.903.414 Rp.3.805.233 Rp.368.854.069
115 Rp.7.708.647 Rp.3.943.262 Rp.3.765.385 Rp.364.910.807
116 Rp.7.708.647 Rp.3.983.516 Rp.3.725.131 Rp.360.927.291
117 Rp.7.708.647 Rp.4.024.181 Rp.3.684.466 Rp.356.903.110
118 Rp.7.708.647 Rp.4.065.261 Rp.3.643.386 Rp.352.837.849
119 Rp.7.708.647 Rp.4.106.761 Rp.3.601.886 Rp.348.731.088
120 Rp.7.708.647 Rp.4.148.684 Rp.3.559.963 Rp.344.582.404
121 Rp.7.708.647 Rp.4.191.035 Rp.3.517.612 Rp.340.391.369
122 Rp.7.708.647 Rp.4.233.818 Rp.3.474.829 Rp.336.157.551
123 Rp.7.708.647 Rp.4.277.039 Rp.3.431.608 Rp.331.880.512
124 Rp.7.708.647 Rp.4.320.700 Rp.3.387.947 Rp.327.559.812
125 Rp.7.708.647 Rp.4.364.807 Rp.3.343.840 Rp.323.195.005
126 Rp.7.708.647 Rp.4.409.365 Rp.3.299.282 Rp.318.785.640
127 Rp.7.708.647 Rp.4.454.377 Rp.3.254.270 Rp.314.331.263
128 Rp.7.708.647 Rp.4.499.849 Rp.3.208.798 Rp.309.831.414
129 Rp.7.708.647 Rp.4.545.785 Rp.3.162.862 Rp.305.285.629
130 Rp.7.708.647 Rp.4.592.190 Rp.3.116.457 Rp.300.693.439
131 Rp.7.708.647 Rp.4.639.068 Rp.3.069.579 Rp.296.054.371
132 Rp.7.708.647 Rp.4.686.425 Rp.3.022.222 Rp.291.367.946
133 Rp.7.708.647 Rp.4.734.266 Rp.2.974.381 Rp.286.633.680
134 Rp.7.708.647 Rp.4.782.595 Rp.2.926.052 Rp.281.851.085
135 Rp.7.708.647 Rp.4.831.417 Rp.2.877.230 Rp.277.019.668
136 Rp.7.708.647 Rp.4.880.738 Rp.2.827.909 Rp.272.138.930
137 Rp.7.708.647 Rp.4.930.562 Rp.2.778.085 Rp.267.208.368
138 Rp.7.708.647 Rp.4.980.895 Rp.2.727.752 Rp.262.227.473
139 Rp.7.708.647 Rp.5.031.742 Rp.2.676.905 Rp.257.195.731
140 Rp.7.708.647 Rp.5.083.107 Rp.2.625.540 Rp.252.112.624
141 Rp.7.708.647 Rp.5.134.997 Rp.2.573.650 Rp.246.977.627
142 Rp.7.708.647 Rp.5.187.417 Rp.2.521.230 Rp.241.790.210
143 Rp.7.708.647 Rp.5.240.372 Rp.2.468.275 Rp.236.549.838
144 Rp.7.708.647 Rp.5.293.867 Rp.2.414.780 Rp.231.255.971
145 Rp.7.708.647 Rp.5.347.909 Rp.2.360.738 Rp.225.908.062
146 Rp.7.708.647 Rp.5.402.502 Rp.2.306.145 Rp.220.505.560
147 Rp.7.708.647 Rp.5.457.653 Rp.2.250.994 Rp.215.047.907
148 Rp.7.708.647 Rp.5.513.366 Rp.2.195.281 Rp.209.534.541
149 Rp.7.708.647 Rp.5.569.649 Rp.2.138.998 Rp.203.964.892
150 Rp.7.708.647 Rp.5.626.505 Rp.2.082.142 Rp.198.338.387
151 Rp.7.708.647 Rp.5.683.943 Rp.2.024.704 Rp.192.654.444
152 Rp.7.708.647 Rp.5.741.966 Rp.1.966.681 Rp.186.912.478
153 Rp.7.708.647 Rp.5.800.582 Rp.1.908.065 Rp.181.111.896
154 Rp.7.708.647 Rp.5.859.796 Rp.1.848.851 Rp.175.252.100
155 Rp.7.708.647 Rp.5.919.615 Rp.1.789.032 Rp.169.332.485
156 Rp.7.708.647 Rp.5.980.045 Rp.1.728.602 Rp.163.352.440
157 Rp.7.708.647 Rp.6.041.091 Rp.1.667.556 Rp.157.311.349
158 Rp.7.708.647 Rp.6.102.760 Rp.1.605.887 Rp.151.208.589
159 Rp.7.708.647 Rp.6.165.059 Rp.1.543.588 Rp.145.043.530
160 Rp.7.708.647 Rp.6.227.994 Rp.1.480.653 Rp.138.815.536
161 Rp.7.708.647 Rp.6.291.572 Rp.1.417.075 Rp.132.523.964
162 Rp.7.708.647 Rp.6.355.798 Rp.1.352.849 Rp.126.168.166
163 Rp.7.708.647 Rp.6.420.680 Rp.1.287.967 Rp.119.747.486
164 Rp.7.708.647 Rp.6.486.225 Rp.1.222.422 Rp.113.261.261
165 Rp.7.708.647 Rp.6.552.438 Rp.1.156.209 Rp.106.708.823
166 Rp.7.708.647 Rp.6.619.328 Rp.1.089.319 Rp.100.089.495
167 Rp.7.708.647 Rp.6.686.900 Rp.1.021.747 Rp.93.402.595
168 Rp.7.708.647 Rp.6.755.162 Rp.953.485 Rp.86.647.433
169 Rp.7.708.647 Rp.6.824.121 Rp.884.526 Rp.79.823.312
170 Rp.7.708.647 Rp.6.893.784 Rp.814.863 Rp.72.929.528
171 Rp.7.708.647 Rp.6.964.158 Rp.744.489 Rp.65.965.370
172 Rp.7.708.647 Rp.7.035.251 Rp.673.396 Rp.58.930.119
173 Rp.7.708.647 Rp.7.107.069 Rp.601.578 Rp.51.823.050
174 Rp.7.708.647 Rp.7.179.620 Rp.529.027 Rp.44.643.430
175 Rp.7.708.647 Rp.7.252.912 Rp.455.735 Rp.37.390.518
176 Rp.7.708.647 Rp.7.326.952 Rp.381.695 Rp.30.063.566
177 Rp.7.708.647 Rp.7.401.748 Rp.306.899 Rp.22.661.818
178 Rp.7.708.647 Rp.7.477.308 Rp.231.339 Rp.15.184.510
179 Rp.7.708.647 Rp.7.553.638 Rp.155.009 Rp.7.630.872
180 Rp.7.708.647 Rp.7.630.872 Rp.77.898 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt
  • RUMAH Dijual
    di Depok
    Rp335jt
    RUMAH Dijual
    di Depok
    Rp335jt
    • 2
    • 1
    • 71
    • 36
    Lihat Rincian
    Rp335jt
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Depok
    Rp363jt
    RUMAH Dijual
    di Depok
    Rp363jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp363jt
  • RUMAH Dijual
    di Depok
    Rp2,05mily
    RUMAH Dijual
    di Depok
    Rp2,05mily
    • 3
    • 3
    • 120
    • 130
    Lihat Rincian
    Rp2,05mily
  • RUMAH Dijual
    di Depok
    Rp385jt
    RUMAH Dijual
    di Depok
    Rp385jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp385jt
  • RUMAH Dijual
    di Depok
    Rp778jt
    RUMAH Dijual
    di Depok
    Rp778jt
    • 3
    • 2
    • 84
    • 57
    Lihat Rincian
    Rp778jt
  • RUMAH Dijual
    di Depok
    Rp3,1mily
    RUMAH Dijual
    di Depok
    Rp3,1mily
    • 3
    • 4
    • 120
    • 197
    Lihat Rincian
    Rp3,1mily

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