rumah lux garasi dan carport lt 125 di jagakarsa

kahfi 1 ciganjur..kebagusan..cilandak..ragunan Jakarta Selatan Jakarta

Rp1,76mily
KPR: 14,7jt/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.1.760.000.000 Dana Tunai yang Harus Disiapkan Rp.528.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.408.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.14.702.684 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.16.747.585 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.532.948.980
Total Pembayaran
Rp.3.483.028.980 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.1.408.000.000
1 Rp.14.702.684 Rp.3.556.017 Rp.11.146.667 Rp.1.404.443.983
2 Rp.14.702.684 Rp.3.584.169 Rp.11.118.515 Rp.1.400.859.814
3 Rp.14.702.684 Rp.3.612.544 Rp.11.090.140 Rp.1.397.247.270
4 Rp.14.702.684 Rp.3.641.143 Rp.11.061.541 Rp.1.393.606.127
5 Rp.14.702.684 Rp.3.669.969 Rp.11.032.715 Rp.1.389.936.158
6 Rp.14.702.684 Rp.3.699.023 Rp.11.003.661 Rp.1.386.237.135
7 Rp.14.702.684 Rp.3.728.307 Rp.10.974.377 Rp.1.382.508.828
8 Rp.14.702.684 Rp.3.757.822 Rp.10.944.862 Rp.1.378.751.006
9 Rp.14.702.684 Rp.3.787.572 Rp.10.915.112 Rp.1.374.963.434
10 Rp.14.702.684 Rp.3.817.557 Rp.10.885.127 Rp.1.371.145.877
11 Rp.14.702.684 Rp.3.847.779 Rp.10.854.905 Rp.1.367.298.098
12 Rp.14.702.684 Rp.3.878.241 Rp.10.824.443 Rp.1.363.419.857
13 Rp.14.702.684 Rp.3.908.943 Rp.10.793.741 Rp.1.359.510.914
14 Rp.14.702.684 Rp.3.939.889 Rp.10.762.795 Rp.1.355.571.025
15 Rp.14.702.684 Rp.3.971.080 Rp.10.731.604 Rp.1.351.599.945
16 Rp.14.702.684 Rp.4.002.518 Rp.10.700.166 Rp.1.347.597.427
17 Rp.14.702.684 Rp.4.034.204 Rp.10.668.480 Rp.1.343.563.223
18 Rp.14.702.684 Rp.4.066.142 Rp.10.636.542 Rp.1.339.497.081
19 Rp.14.702.684 Rp.4.098.332 Rp.10.604.352 Rp.1.335.398.749
20 Rp.14.702.684 Rp.4.130.777 Rp.10.571.907 Rp.1.331.267.972
21 Rp.14.702.684 Rp.4.163.479 Rp.10.539.205 Rp.1.327.104.493
22 Rp.14.702.684 Rp.4.196.440 Rp.10.506.244 Rp.1.322.908.053
23 Rp.14.702.684 Rp.4.229.662 Rp.10.473.022 Rp.1.318.678.391
24 Rp.14.702.684 Rp.4.263.147 Rp.10.439.537 Rp.1.314.415.244
25 Rp.14.702.684 Rp.4.296.897 Rp.10.405.787 Rp.1.310.118.347
26 Rp.14.702.684 Rp.4.330.914 Rp.10.371.770 Rp.1.305.787.433
27 Rp.14.702.684 Rp.4.365.200 Rp.10.337.484 Rp.1.301.422.233
28 Rp.14.702.684 Rp.4.399.758 Rp.10.302.926 Rp.1.297.022.475
29 Rp.14.702.684 Rp.4.434.589 Rp.10.268.095 Rp.1.292.587.886
30 Rp.14.702.684 Rp.4.469.697 Rp.10.232.987 Rp.1.288.118.189
31 Rp.14.702.684 Rp.4.505.082 Rp.10.197.602 Rp.1.283.613.107
32 Rp.14.702.684 Rp.4.540.747 Rp.10.161.937 Rp.1.279.072.360
33 Rp.14.702.684 Rp.4.576.694 Rp.10.125.990 Rp.1.274.495.666
34 Rp.14.702.684 Rp.4.612.927 Rp.10.089.757 Rp.1.269.882.739
35 Rp.14.702.684 Rp.4.649.446 Rp.10.053.238 Rp.1.265.233.293
36 Rp.14.702.684 Rp.4.686.254 Rp.10.016.430 Rp.1.260.547.039
37 Rp.16.747.585 Rp.3.879.501 Rp.12.868.084 Rp.1.256.667.538
38 Rp.16.747.585 Rp.3.919.104 Rp.12.828.481 Rp.1.252.748.434
39 Rp.16.747.585 Rp.3.959.111 Rp.12.788.474 Rp.1.248.789.323
40 Rp.16.747.585 Rp.3.999.527 Rp.12.748.058 Rp.1.244.789.796
41 Rp.16.747.585 Rp.4.040.356 Rp.12.707.229 Rp.1.240.749.440
42 Rp.16.747.585 Rp.4.081.601 Rp.12.665.984 Rp.1.236.667.839
43 Rp.16.747.585 Rp.4.123.267 Rp.12.624.318 Rp.1.232.544.572
44 Rp.16.747.585 Rp.4.165.359 Rp.12.582.226 Rp.1.228.379.213
45 Rp.16.747.585 Rp.4.207.881 Rp.12.539.704 Rp.1.224.171.332
46 Rp.16.747.585 Rp.4.250.836 Rp.12.496.749 Rp.1.219.920.496
47 Rp.16.747.585 Rp.4.294.230 Rp.12.453.355 Rp.1.215.626.266
48 Rp.16.747.585 Rp.4.338.067 Rp.12.409.518 Rp.1.211.288.199
49 Rp.16.747.585 Rp.4.382.351 Rp.12.365.234 Rp.1.206.905.848
50 Rp.16.747.585 Rp.4.427.088 Rp.12.320.497 Rp.1.202.478.760
51 Rp.16.747.585 Rp.4.472.281 Rp.12.275.304 Rp.1.198.006.479
52 Rp.16.747.585 Rp.4.517.936 Rp.12.229.649 Rp.1.193.488.543
53 Rp.16.747.585 Rp.4.564.056 Rp.12.183.529 Rp.1.188.924.487
54 Rp.16.747.585 Rp.4.610.648 Rp.12.136.937 Rp.1.184.313.839
55 Rp.16.747.585 Rp.4.657.715 Rp.12.089.870 Rp.1.179.656.124
56 Rp.16.747.585 Rp.4.705.262 Rp.12.042.323 Rp.1.174.950.862
57 Rp.16.747.585 Rp.4.753.295 Rp.11.994.290 Rp.1.170.197.567
58 Rp.16.747.585 Rp.4.801.818 Rp.11.945.767 Rp.1.165.395.749
59 Rp.16.747.585 Rp.4.850.837 Rp.11.896.748 Rp.1.160.544.912
60 Rp.16.747.585 Rp.4.900.356 Rp.11.847.229 Rp.1.155.644.556
61 Rp.16.747.585 Rp.4.950.380 Rp.11.797.205 Rp.1.150.694.176
62 Rp.16.747.585 Rp.5.000.915 Rp.11.746.670 Rp.1.145.693.261
63 Rp.16.747.585 Rp.5.051.966 Rp.11.695.619 Rp.1.140.641.295
64 Rp.16.747.585 Rp.5.103.538 Rp.11.644.047 Rp.1.135.537.757
65 Rp.16.747.585 Rp.5.155.637 Rp.11.591.948 Rp.1.130.382.120
66 Rp.16.747.585 Rp.5.208.268 Rp.11.539.317 Rp.1.125.173.852
67 Rp.16.747.585 Rp.5.261.435 Rp.11.486.150 Rp.1.119.912.417
68 Rp.16.747.585 Rp.5.315.146 Rp.11.432.439 Rp.1.114.597.271
69 Rp.16.747.585 Rp.5.369.405 Rp.11.378.180 Rp.1.109.227.866
70 Rp.16.747.585 Rp.5.424.217 Rp.11.323.368 Rp.1.103.803.649
71 Rp.16.747.585 Rp.5.479.589 Rp.11.267.996 Rp.1.098.324.060
72 Rp.16.747.585 Rp.5.535.527 Rp.11.212.058 Rp.1.092.788.533
73 Rp.16.747.585 Rp.5.592.035 Rp.11.155.550 Rp.1.087.196.498
74 Rp.16.747.585 Rp.5.649.121 Rp.11.098.464 Rp.1.081.547.377
75 Rp.16.747.585 Rp.5.706.789 Rp.11.040.796 Rp.1.075.840.588
76 Rp.16.747.585 Rp.5.765.046 Rp.10.982.539 Rp.1.070.075.542
77 Rp.16.747.585 Rp.5.823.897 Rp.10.923.688 Rp.1.064.251.645
78 Rp.16.747.585 Rp.5.883.349 Rp.10.864.236 Rp.1.058.368.296
79 Rp.16.747.585 Rp.5.943.409 Rp.10.804.176 Rp.1.052.424.887
80 Rp.16.747.585 Rp.6.004.081 Rp.10.743.504 Rp.1.046.420.806
81 Rp.16.747.585 Rp.6.065.373 Rp.10.682.212 Rp.1.040.355.433
82 Rp.16.747.585 Rp.6.127.290 Rp.10.620.295 Rp.1.034.228.143
83 Rp.16.747.585 Rp.6.189.839 Rp.10.557.746 Rp.1.028.038.304
84 Rp.16.747.585 Rp.6.253.027 Rp.10.494.558 Rp.1.021.785.277
85 Rp.16.747.585 Rp.6.316.860 Rp.10.430.725 Rp.1.015.468.417
86 Rp.16.747.585 Rp.6.381.345 Rp.10.366.240 Rp.1.009.087.072
87 Rp.16.747.585 Rp.6.446.488 Rp.10.301.097 Rp.1.002.640.584
88 Rp.16.747.585 Rp.6.512.296 Rp.10.235.289 Rp.996.128.288
89 Rp.16.747.585 Rp.6.578.775 Rp.10.168.810 Rp.989.549.513
90 Rp.16.747.585 Rp.6.645.934 Rp.10.101.651 Rp.982.903.579
91 Rp.16.747.585 Rp.6.713.778 Rp.10.033.807 Rp.976.189.801
92 Rp.16.747.585 Rp.6.782.314 Rp.9.965.271 Rp.969.407.487
93 Rp.16.747.585 Rp.6.851.550 Rp.9.896.035 Rp.962.555.937
94 Rp.16.747.585 Rp.6.921.493 Rp.9.826.092 Rp.955.634.444
95 Rp.16.747.585 Rp.6.992.150 Rp.9.755.435 Rp.948.642.294
96 Rp.16.747.585 Rp.7.063.528 Rp.9.684.057 Rp.941.578.766
97 Rp.16.747.585 Rp.7.135.635 Rp.9.611.950 Rp.934.443.131
98 Rp.16.747.585 Rp.7.208.478 Rp.9.539.107 Rp.927.234.653
99 Rp.16.747.585 Rp.7.282.065 Rp.9.465.520 Rp.919.952.588
100 Rp.16.747.585 Rp.7.356.402 Rp.9.391.183 Rp.912.596.186
101 Rp.16.747.585 Rp.7.431.499 Rp.9.316.086 Rp.905.164.687
102 Rp.16.747.585 Rp.7.507.362 Rp.9.240.223 Rp.897.657.325
103 Rp.16.747.585 Rp.7.584.000 Rp.9.163.585 Rp.890.073.325
104 Rp.16.747.585 Rp.7.661.420 Rp.9.086.165 Rp.882.411.905
105 Rp.16.747.585 Rp.7.739.630 Rp.9.007.955 Rp.874.672.275
106 Rp.16.747.585 Rp.7.818.639 Rp.8.928.946 Rp.866.853.636
107 Rp.16.747.585 Rp.7.898.454 Rp.8.849.131 Rp.858.955.182
108 Rp.16.747.585 Rp.7.979.084 Rp.8.768.501 Rp.850.976.098
109 Rp.16.747.585 Rp.8.060.537 Rp.8.687.048 Rp.842.915.561
110 Rp.16.747.585 Rp.8.142.822 Rp.8.604.763 Rp.834.772.739
111 Rp.16.747.585 Rp.8.225.947 Rp.8.521.638 Rp.826.546.792
112 Rp.16.747.585 Rp.8.309.920 Rp.8.437.665 Rp.818.236.872
113 Rp.16.747.585 Rp.8.394.750 Rp.8.352.835 Rp.809.842.122
114 Rp.16.747.585 Rp.8.480.447 Rp.8.267.138 Rp.801.361.675
115 Rp.16.747.585 Rp.8.567.018 Rp.8.180.567 Rp.792.794.657
116 Rp.16.747.585 Rp.8.654.473 Rp.8.093.112 Rp.784.140.184
117 Rp.16.747.585 Rp.8.742.821 Rp.8.004.764 Rp.775.397.363
118 Rp.16.747.585 Rp.8.832.070 Rp.7.915.515 Rp.766.565.293
119 Rp.16.747.585 Rp.8.922.231 Rp.7.825.354 Rp.757.643.062
120 Rp.16.747.585 Rp.9.013.312 Rp.7.734.273 Rp.748.629.750
121 Rp.16.747.585 Rp.9.105.323 Rp.7.642.262 Rp.739.524.427
122 Rp.16.747.585 Rp.9.198.273 Rp.7.549.312 Rp.730.326.154
123 Rp.16.747.585 Rp.9.292.172 Rp.7.455.413 Rp.721.033.982
124 Rp.16.747.585 Rp.9.387.030 Rp.7.360.555 Rp.711.646.952
125 Rp.16.747.585 Rp.9.482.856 Rp.7.264.729 Rp.702.164.096
126 Rp.16.747.585 Rp.9.579.660 Rp.7.167.925 Rp.692.584.436
127 Rp.16.747.585 Rp.9.677.452 Rp.7.070.133 Rp.682.906.984
128 Rp.16.747.585 Rp.9.776.243 Rp.6.971.342 Rp.673.130.741
129 Rp.16.747.585 Rp.9.876.042 Rp.6.871.543 Rp.663.254.699
130 Rp.16.747.585 Rp.9.976.860 Rp.6.770.725 Rp.653.277.839
131 Rp.16.747.585 Rp.10.078.707 Rp.6.668.878 Rp.643.199.132
132 Rp.16.747.585 Rp.10.181.594 Rp.6.565.991 Rp.633.017.538
133 Rp.16.747.585 Rp.10.285.531 Rp.6.462.054 Rp.622.732.007
134 Rp.16.747.585 Rp.10.390.529 Rp.6.357.056 Rp.612.341.478
135 Rp.16.747.585 Rp.10.496.599 Rp.6.250.986 Rp.601.844.879
136 Rp.16.747.585 Rp.10.603.752 Rp.6.143.833 Rp.591.241.127
137 Rp.16.747.585 Rp.10.711.998 Rp.6.035.587 Rp.580.529.129
138 Rp.16.747.585 Rp.10.821.350 Rp.5.926.235 Rp.569.707.779
139 Rp.16.747.585 Rp.10.931.818 Rp.5.815.767 Rp.558.775.961
140 Rp.16.747.585 Rp.11.043.414 Rp.5.704.171 Rp.547.732.547
141 Rp.16.747.585 Rp.11.156.149 Rp.5.591.436 Rp.536.576.398
142 Rp.16.747.585 Rp.11.270.034 Rp.5.477.551 Rp.525.306.364
143 Rp.16.747.585 Rp.11.385.083 Rp.5.362.502 Rp.513.921.281
144 Rp.16.747.585 Rp.11.501.305 Rp.5.246.280 Rp.502.419.976
145 Rp.16.747.585 Rp.11.618.714 Rp.5.128.871 Rp.490.801.262
146 Rp.16.747.585 Rp.11.737.322 Rp.5.010.263 Rp.479.063.940
147 Rp.16.747.585 Rp.11.857.141 Rp.4.890.444 Rp.467.206.799
148 Rp.16.747.585 Rp.11.978.182 Rp.4.769.403 Rp.455.228.617
149 Rp.16.747.585 Rp.12.100.460 Rp.4.647.125 Rp.443.128.157
150 Rp.16.747.585 Rp.12.223.985 Rp.4.523.600 Rp.430.904.172
151 Rp.16.747.585 Rp.12.348.772 Rp.4.398.813 Rp.418.555.400
152 Rp.16.747.585 Rp.12.474.832 Rp.4.272.753 Rp.406.080.568
153 Rp.16.747.585 Rp.12.602.179 Rp.4.145.406 Rp.393.478.389
154 Rp.16.747.585 Rp.12.730.826 Rp.4.016.759 Rp.380.747.563
155 Rp.16.747.585 Rp.12.860.787 Rp.3.886.798 Rp.367.886.776
156 Rp.16.747.585 Rp.12.992.074 Rp.3.755.511 Rp.354.894.702
157 Rp.16.747.585 Rp.13.124.702 Rp.3.622.883 Rp.341.770.000
158 Rp.16.747.585 Rp.13.258.683 Rp.3.488.902 Rp.328.511.317
159 Rp.16.747.585 Rp.13.394.032 Rp.3.353.553 Rp.315.117.285
160 Rp.16.747.585 Rp.13.530.763 Rp.3.216.822 Rp.301.586.522
161 Rp.16.747.585 Rp.13.668.889 Rp.3.078.696 Rp.287.917.633
162 Rp.16.747.585 Rp.13.808.426 Rp.2.939.159 Rp.274.109.207
163 Rp.16.747.585 Rp.13.949.387 Rp.2.798.198 Rp.260.159.820
164 Rp.16.747.585 Rp.14.091.787 Rp.2.655.798 Rp.246.068.033
165 Rp.16.747.585 Rp.14.235.640 Rp.2.511.945 Rp.231.832.393
166 Rp.16.747.585 Rp.14.380.963 Rp.2.366.622 Rp.217.451.430
167 Rp.16.747.585 Rp.14.527.768 Rp.2.219.817 Rp.202.923.662
168 Rp.16.747.585 Rp.14.676.073 Rp.2.071.512 Rp.188.247.589
169 Rp.16.747.585 Rp.14.825.891 Rp.1.921.694 Rp.173.421.698
170 Rp.16.747.585 Rp.14.977.238 Rp.1.770.347 Rp.158.444.460
171 Rp.16.747.585 Rp.15.130.131 Rp.1.617.454 Rp.143.314.329
172 Rp.16.747.585 Rp.15.284.585 Rp.1.463.000 Rp.128.029.744
173 Rp.16.747.585 Rp.15.440.615 Rp.1.306.970 Rp.112.589.129
174 Rp.16.747.585 Rp.15.598.238 Rp.1.149.347 Rp.96.990.891
175 Rp.16.747.585 Rp.15.757.470 Rp.990.115 Rp.81.233.421
176 Rp.16.747.585 Rp.15.918.327 Rp.829.258 Rp.65.315.094
177 Rp.16.747.585 Rp.16.080.827 Rp.666.758 Rp.49.234.267
178 Rp.16.747.585 Rp.16.244.985 Rp.502.600 Rp.32.989.282
179 Rp.16.747.585 Rp.16.410.819 Rp.336.766 Rp.16.578.463
180 Rp.16.747.585 Rp.16.578.463 Rp.169.238 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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 Dijual
    di Jakarta Selatan
    Rp2,8mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,8mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp45jt/thn
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln

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