Perumahan The Eminent

Cluster Perumahan Strategis COCOK UNTUK RUMAH & INVESTASI Tipe 92/119

The Eminent Cluster Ingenia Bsd Raya Utama BSD City Tangerang Banten

Rp1,81mily
KPR: 15,1jt/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.1.811.755.000 Dana Tunai yang Harus Disiapkan Rp.543.526.500 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.449.404.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.15.135.034 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.17.240.070 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.578.027.148
Total Pembayaran
Rp.3.585.451.688 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.1.449.404.000
1 Rp.15.135.034 Rp.3.660.586 Rp.11.474.448 Rp.1.445.743.414
2 Rp.15.135.034 Rp.3.689.565 Rp.11.445.469 Rp.1.442.053.849
3 Rp.15.135.034 Rp.3.718.774 Rp.11.416.260 Rp.1.438.335.075
4 Rp.15.135.034 Rp.3.748.215 Rp.11.386.819 Rp.1.434.586.860
5 Rp.15.135.034 Rp.3.777.888 Rp.11.357.146 Rp.1.430.808.972
6 Rp.15.135.034 Rp.3.807.796 Rp.11.327.238 Rp.1.427.001.176
7 Rp.15.135.034 Rp.3.837.941 Rp.11.297.093 Rp.1.423.163.235
8 Rp.15.135.034 Rp.3.868.325 Rp.11.266.709 Rp.1.419.294.910
9 Rp.15.135.034 Rp.3.898.949 Rp.11.236.085 Rp.1.415.395.961
10 Rp.15.135.034 Rp.3.929.816 Rp.11.205.218 Rp.1.411.466.145
11 Rp.15.135.034 Rp.3.960.927 Rp.11.174.107 Rp.1.407.505.218
12 Rp.15.135.034 Rp.3.992.284 Rp.11.142.750 Rp.1.403.512.934
13 Rp.15.135.034 Rp.4.023.890 Rp.11.111.144 Rp.1.399.489.044
14 Rp.15.135.034 Rp.4.055.746 Rp.11.079.288 Rp.1.395.433.298
15 Rp.15.135.034 Rp.4.087.854 Rp.11.047.180 Rp.1.391.345.444
16 Rp.15.135.034 Rp.4.120.216 Rp.11.014.818 Rp.1.387.225.228
17 Rp.15.135.034 Rp.4.152.834 Rp.10.982.200 Rp.1.383.072.394
18 Rp.15.135.034 Rp.4.185.711 Rp.10.949.323 Rp.1.378.886.683
19 Rp.15.135.034 Rp.4.218.848 Rp.10.916.186 Rp.1.374.667.835
20 Rp.15.135.034 Rp.4.252.247 Rp.10.882.787 Rp.1.370.415.588
21 Rp.15.135.034 Rp.4.285.911 Rp.10.849.123 Rp.1.366.129.677
22 Rp.15.135.034 Rp.4.319.841 Rp.10.815.193 Rp.1.361.809.836
23 Rp.15.135.034 Rp.4.354.039 Rp.10.780.995 Rp.1.357.455.797
24 Rp.15.135.034 Rp.4.388.509 Rp.10.746.525 Rp.1.353.067.288
25 Rp.15.135.034 Rp.4.423.251 Rp.10.711.783 Rp.1.348.644.037
26 Rp.15.135.034 Rp.4.458.269 Rp.10.676.765 Rp.1.344.185.768
27 Rp.15.135.034 Rp.4.493.563 Rp.10.641.471 Rp.1.339.692.205
28 Rp.15.135.034 Rp.4.529.137 Rp.10.605.897 Rp.1.335.163.068
29 Rp.15.135.034 Rp.4.564.993 Rp.10.570.041 Rp.1.330.598.075
30 Rp.15.135.034 Rp.4.601.133 Rp.10.533.901 Rp.1.325.996.942
31 Rp.15.135.034 Rp.4.637.558 Rp.10.497.476 Rp.1.321.359.384
32 Rp.15.135.034 Rp.4.674.272 Rp.10.460.762 Rp.1.316.685.112
33 Rp.15.135.034 Rp.4.711.277 Rp.10.423.757 Rp.1.311.973.835
34 Rp.15.135.034 Rp.4.748.574 Rp.10.386.460 Rp.1.307.225.261
35 Rp.15.135.034 Rp.4.786.167 Rp.10.348.867 Rp.1.302.439.094
36 Rp.15.135.034 Rp.4.824.058 Rp.10.310.976 Rp.1.297.615.036
37 Rp.17.240.070 Rp.3.993.583 Rp.13.246.487 Rp.1.293.621.453
38 Rp.17.240.070 Rp.4.034.351 Rp.13.205.719 Rp.1.289.587.102
39 Rp.17.240.070 Rp.4.075.535 Rp.13.164.535 Rp.1.285.511.567
40 Rp.17.240.070 Rp.4.117.139 Rp.13.122.931 Rp.1.281.394.428
41 Rp.17.240.070 Rp.4.159.169 Rp.13.080.901 Rp.1.277.235.259
42 Rp.17.240.070 Rp.4.201.627 Rp.13.038.443 Rp.1.273.033.632
43 Rp.17.240.070 Rp.4.244.518 Rp.12.995.552 Rp.1.268.789.114
44 Rp.17.240.070 Rp.4.287.848 Rp.12.952.222 Rp.1.264.501.266
45 Rp.17.240.070 Rp.4.331.620 Rp.12.908.450 Rp.1.260.169.646
46 Rp.17.240.070 Rp.4.375.838 Rp.12.864.232 Rp.1.255.793.808
47 Rp.17.240.070 Rp.4.420.508 Rp.12.819.562 Rp.1.251.373.300
48 Rp.17.240.070 Rp.4.465.634 Rp.12.774.436 Rp.1.246.907.666
49 Rp.17.240.070 Rp.4.511.221 Rp.12.728.849 Rp.1.242.396.445
50 Rp.17.240.070 Rp.4.557.273 Rp.12.682.797 Rp.1.237.839.172
51 Rp.17.240.070 Rp.4.603.795 Rp.12.636.275 Rp.1.233.235.377
52 Rp.17.240.070 Rp.4.650.792 Rp.12.589.278 Rp.1.228.584.585
53 Rp.17.240.070 Rp.4.698.269 Rp.12.541.801 Rp.1.223.886.316
54 Rp.17.240.070 Rp.4.746.231 Rp.12.493.839 Rp.1.219.140.085
55 Rp.17.240.070 Rp.4.794.682 Rp.12.445.388 Rp.1.214.345.403
56 Rp.17.240.070 Rp.4.843.627 Rp.12.396.443 Rp.1.209.501.776
57 Rp.17.240.070 Rp.4.893.073 Rp.12.346.997 Rp.1.204.608.703
58 Rp.17.240.070 Rp.4.943.023 Rp.12.297.047 Rp.1.199.665.680
59 Rp.17.240.070 Rp.4.993.483 Rp.12.246.587 Rp.1.194.672.197
60 Rp.17.240.070 Rp.5.044.458 Rp.12.195.612 Rp.1.189.627.739
61 Rp.17.240.070 Rp.5.095.953 Rp.12.144.117 Rp.1.184.531.786
62 Rp.17.240.070 Rp.5.147.975 Rp.12.092.095 Rp.1.179.383.811
63 Rp.17.240.070 Rp.5.200.527 Rp.12.039.543 Rp.1.174.183.284
64 Rp.17.240.070 Rp.5.253.616 Rp.11.986.454 Rp.1.168.929.668
65 Rp.17.240.070 Rp.5.307.246 Rp.11.932.824 Rp.1.163.622.422
66 Rp.17.240.070 Rp.5.361.424 Rp.11.878.646 Rp.1.158.260.998
67 Rp.17.240.070 Rp.5.416.156 Rp.11.823.914 Rp.1.152.844.842
68 Rp.17.240.070 Rp.5.471.446 Rp.11.768.624 Rp.1.147.373.396
69 Rp.17.240.070 Rp.5.527.300 Rp.11.712.770 Rp.1.141.846.096
70 Rp.17.240.070 Rp.5.583.724 Rp.11.656.346 Rp.1.136.262.372
71 Rp.17.240.070 Rp.5.640.725 Rp.11.599.345 Rp.1.130.621.647
72 Rp.17.240.070 Rp.5.698.307 Rp.11.541.763 Rp.1.124.923.340
73 Rp.17.240.070 Rp.5.756.478 Rp.11.483.592 Rp.1.119.166.862
74 Rp.17.240.070 Rp.5.815.242 Rp.11.424.828 Rp.1.113.351.620
75 Rp.17.240.070 Rp.5.874.606 Rp.11.365.464 Rp.1.107.477.014
76 Rp.17.240.070 Rp.5.934.575 Rp.11.305.495 Rp.1.101.542.439
77 Rp.17.240.070 Rp.5.995.158 Rp.11.244.912 Rp.1.095.547.281
78 Rp.17.240.070 Rp.6.056.358 Rp.11.183.712 Rp.1.089.490.923
79 Rp.17.240.070 Rp.6.118.183 Rp.11.121.887 Rp.1.083.372.740
80 Rp.17.240.070 Rp.6.180.640 Rp.11.059.430 Rp.1.077.192.100
81 Rp.17.240.070 Rp.6.243.734 Rp.10.996.336 Rp.1.070.948.366
82 Rp.17.240.070 Rp.6.307.472 Rp.10.932.598 Rp.1.064.640.894
83 Rp.17.240.070 Rp.6.371.861 Rp.10.868.209 Rp.1.058.269.033
84 Rp.17.240.070 Rp.6.436.907 Rp.10.803.163 Rp.1.051.832.126
85 Rp.17.240.070 Rp.6.502.617 Rp.10.737.453 Rp.1.045.329.509
86 Rp.17.240.070 Rp.6.568.998 Rp.10.671.072 Rp.1.038.760.511
87 Rp.17.240.070 Rp.6.636.056 Rp.10.604.014 Rp.1.032.124.455
88 Rp.17.240.070 Rp.6.703.800 Rp.10.536.270 Rp.1.025.420.655
89 Rp.17.240.070 Rp.6.772.234 Rp.10.467.836 Rp.1.018.648.421
90 Rp.17.240.070 Rp.6.841.367 Rp.10.398.703 Rp.1.011.807.054
91 Rp.17.240.070 Rp.6.911.206 Rp.10.328.864 Rp.1.004.895.848
92 Rp.17.240.070 Rp.6.981.758 Rp.10.258.312 Rp.997.914.090
93 Rp.17.240.070 Rp.7.053.030 Rp.10.187.040 Rp.990.861.060
94 Rp.17.240.070 Rp.7.125.030 Rp.10.115.040 Rp.983.736.030
95 Rp.17.240.070 Rp.7.197.765 Rp.10.042.305 Rp.976.538.265
96 Rp.17.240.070 Rp.7.271.242 Rp.9.968.828 Rp.969.267.023
97 Rp.17.240.070 Rp.7.345.469 Rp.9.894.601 Rp.961.921.554
98 Rp.17.240.070 Rp.7.420.454 Rp.9.819.616 Rp.954.501.100
99 Rp.17.240.070 Rp.7.496.205 Rp.9.743.865 Rp.947.004.895
100 Rp.17.240.070 Rp.7.572.728 Rp.9.667.342 Rp.939.432.167
101 Rp.17.240.070 Rp.7.650.033 Rp.9.590.037 Rp.931.782.134
102 Rp.17.240.070 Rp.7.728.127 Rp.9.511.943 Rp.924.054.007
103 Rp.17.240.070 Rp.7.807.019 Rp.9.433.051 Rp.916.246.988
104 Rp.17.240.070 Rp.7.886.715 Rp.9.353.355 Rp.908.360.273
105 Rp.17.240.070 Rp.7.967.226 Rp.9.272.844 Rp.900.393.047
106 Rp.17.240.070 Rp.8.048.558 Rp.9.191.512 Rp.892.344.489
107 Rp.17.240.070 Rp.8.130.720 Rp.9.109.350 Rp.884.213.769
108 Rp.17.240.070 Rp.8.213.721 Rp.9.026.349 Rp.876.000.048
109 Rp.17.240.070 Rp.8.297.570 Rp.8.942.500 Rp.867.702.478
110 Rp.17.240.070 Rp.8.382.274 Rp.8.857.796 Rp.859.320.204
111 Rp.17.240.070 Rp.8.467.843 Rp.8.772.227 Rp.850.852.361
112 Rp.17.240.070 Rp.8.554.285 Rp.8.685.785 Rp.842.298.076
113 Rp.17.240.070 Rp.8.641.610 Rp.8.598.460 Rp.833.656.466
114 Rp.17.240.070 Rp.8.729.827 Rp.8.510.243 Rp.824.926.639
115 Rp.17.240.070 Rp.8.818.944 Rp.8.421.126 Rp.816.107.695
116 Rp.17.240.070 Rp.8.908.971 Rp.8.331.099 Rp.807.198.724
117 Rp.17.240.070 Rp.8.999.916 Rp.8.240.154 Rp.798.198.808
118 Rp.17.240.070 Rp.9.091.791 Rp.8.148.279 Rp.789.107.017
119 Rp.17.240.070 Rp.9.184.603 Rp.8.055.467 Rp.779.922.414
120 Rp.17.240.070 Rp.9.278.362 Rp.7.961.708 Rp.770.644.052
121 Rp.17.240.070 Rp.9.373.079 Rp.7.866.991 Rp.761.270.973
122 Rp.17.240.070 Rp.9.468.762 Rp.7.771.308 Rp.751.802.211
123 Rp.17.240.070 Rp.9.565.422 Rp.7.674.648 Rp.742.236.789
124 Rp.17.240.070 Rp.9.663.069 Rp.7.577.001 Rp.732.573.720
125 Rp.17.240.070 Rp.9.761.713 Rp.7.478.357 Rp.722.812.007
126 Rp.17.240.070 Rp.9.861.364 Rp.7.378.706 Rp.712.950.643
127 Rp.17.240.070 Rp.9.962.032 Rp.7.278.038 Rp.702.988.611
128 Rp.17.240.070 Rp.10.063.728 Rp.7.176.342 Rp.692.924.883
129 Rp.17.240.070 Rp.10.166.462 Rp.7.073.608 Rp.682.758.421
130 Rp.17.240.070 Rp.10.270.244 Rp.6.969.826 Rp.672.488.177
131 Rp.17.240.070 Rp.10.375.087 Rp.6.864.983 Rp.662.113.090
132 Rp.17.240.070 Rp.10.480.999 Rp.6.759.071 Rp.651.632.091
133 Rp.17.240.070 Rp.10.587.992 Rp.6.652.078 Rp.641.044.099
134 Rp.17.240.070 Rp.10.696.078 Rp.6.543.992 Rp.630.348.021
135 Rp.17.240.070 Rp.10.805.267 Rp.6.434.803 Rp.619.542.754
136 Rp.17.240.070 Rp.10.915.571 Rp.6.324.499 Rp.608.627.183
137 Rp.17.240.070 Rp.11.027.001 Rp.6.213.069 Rp.597.600.182
138 Rp.17.240.070 Rp.11.139.568 Rp.6.100.502 Rp.586.460.614
139 Rp.17.240.070 Rp.11.253.285 Rp.5.986.785 Rp.575.207.329
140 Rp.17.240.070 Rp.11.368.162 Rp.5.871.908 Rp.563.839.167
141 Rp.17.240.070 Rp.11.484.212 Rp.5.755.858 Rp.552.354.955
142 Rp.17.240.070 Rp.11.601.447 Rp.5.638.623 Rp.540.753.508
143 Rp.17.240.070 Rp.11.719.878 Rp.5.520.192 Rp.529.033.630
144 Rp.17.240.070 Rp.11.839.518 Rp.5.400.552 Rp.517.194.112
145 Rp.17.240.070 Rp.11.960.380 Rp.5.279.690 Rp.505.233.732
146 Rp.17.240.070 Rp.12.082.476 Rp.5.157.594 Rp.493.151.256
147 Rp.17.240.070 Rp.12.205.818 Rp.5.034.252 Rp.480.945.438
148 Rp.17.240.070 Rp.12.330.419 Rp.4.909.651 Rp.468.615.019
149 Rp.17.240.070 Rp.12.456.292 Rp.4.783.778 Rp.456.158.727
150 Rp.17.240.070 Rp.12.583.450 Rp.4.656.620 Rp.443.575.277
151 Rp.17.240.070 Rp.12.711.906 Rp.4.528.164 Rp.430.863.371
152 Rp.17.240.070 Rp.12.841.673 Rp.4.398.397 Rp.418.021.698
153 Rp.17.240.070 Rp.12.972.765 Rp.4.267.305 Rp.405.048.933
154 Rp.17.240.070 Rp.13.105.195 Rp.4.134.875 Rp.391.943.738
155 Rp.17.240.070 Rp.13.238.978 Rp.4.001.092 Rp.378.704.760
156 Rp.17.240.070 Rp.13.374.126 Rp.3.865.944 Rp.365.330.634
157 Rp.17.240.070 Rp.13.510.653 Rp.3.729.417 Rp.351.819.981
158 Rp.17.240.070 Rp.13.648.574 Rp.3.591.496 Rp.338.171.407
159 Rp.17.240.070 Rp.13.787.904 Rp.3.452.166 Rp.324.383.503
160 Rp.17.240.070 Rp.13.928.655 Rp.3.311.415 Rp.310.454.848
161 Rp.17.240.070 Rp.14.070.843 Rp.3.169.227 Rp.296.384.005
162 Rp.17.240.070 Rp.14.214.483 Rp.3.025.587 Rp.282.169.522
163 Rp.17.240.070 Rp.14.359.589 Rp.2.880.481 Rp.267.809.933
164 Rp.17.240.070 Rp.14.506.177 Rp.2.733.893 Rp.253.303.756
165 Rp.17.240.070 Rp.14.654.261 Rp.2.585.809 Rp.238.649.495
166 Rp.17.240.070 Rp.14.803.856 Rp.2.436.214 Rp.223.845.639
167 Rp.17.240.070 Rp.14.954.979 Rp.2.285.091 Rp.208.890.660
168 Rp.17.240.070 Rp.15.107.645 Rp.2.132.425 Rp.193.783.015
169 Rp.17.240.070 Rp.15.261.868 Rp.1.978.202 Rp.178.521.147
170 Rp.17.240.070 Rp.15.417.667 Rp.1.822.403 Rp.163.103.480
171 Rp.17.240.070 Rp.15.575.055 Rp.1.665.015 Rp.147.528.425
172 Rp.17.240.070 Rp.15.734.051 Rp.1.506.019 Rp.131.794.374
173 Rp.17.240.070 Rp.15.894.669 Rp.1.345.401 Rp.115.899.705
174 Rp.17.240.070 Rp.16.056.927 Rp.1.183.143 Rp.99.842.778
175 Rp.17.240.070 Rp.16.220.842 Rp.1.019.228 Rp.83.621.936
176 Rp.17.240.070 Rp.16.386.429 Rp.853.641 Rp.67.235.507
177 Rp.17.240.070 Rp.16.553.708 Rp.686.362 Rp.50.681.799
178 Rp.17.240.070 Rp.16.722.693 Rp.517.377 Rp.33.959.106
179 Rp.17.240.070 Rp.16.893.404 Rp.346.666 Rp.17.065.702
180 Rp.17.240.070 Rp.17.065.702 Rp.174.212 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Tangerang
    Rp5,3mily
    RUMAH Dijual
    di Tangerang
    Rp5,3mily
    • 8
    • 8
    • 392
    • 500
    Lihat Rincian
    Rp5,3mily
  • KOST Dijual
    di Tangerang
    Rp1,03mily
    KOST Dijual
    di Tangerang
    Rp1,03mily
    • 6
    • 2
    • 34
    • 89
    Lihat Rincian
    Rp1,03mily
  • RUMAH Dijual
    di Tangerang
    Rp1,37mily
    RUMAH Dijual
    di Tangerang
    Rp1,37mily
    • 4
    • 2
    • 32
    • 90
    Lihat Rincian
    Rp1,37mily
  • RUKO Dijual
    di Tangerang
    Rp1,85mily
    RUKO Dijual
    di Tangerang
    Rp1,85mily
    • 72
    • 192
    Lihat Rincian
    Rp1,85mily
  • TANAH Dijual
    di Tangerang
    Rp1,36mily
    TANAH Dijual
    di Tangerang
    Rp1,36mily
    • 115
    Lihat Rincian
    Rp1,36mily
  • RUMAH Dijual
    di Tangerang
    Rp2,23mily
    RUMAH Dijual
    di Tangerang
    Rp2,23mily
    • 3
    • 3
    • 128
    • 102
    Lihat Rincian
    Rp2,23mily
  • RUMAH Dijual
    di Tangerang
    Rp1,84mily
    RUMAH Dijual
    di Tangerang
    Rp1,84mily
    • 3
    • 2
    • 119
    • 92
    Lihat Rincian
    Rp1,84mily
  • RUMAH Dijual
    di Tangerang
    Rp1,51mily
    RUMAH Dijual
    di Tangerang
    Rp1,51mily
    • 3
    • 2
    • 77
    • 76
    Lihat Rincian
    Rp1,51mily

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