rumah di pesona depok estat margonda

Jl. Margonda Raya Margonda Depok Jawa Barat

Rp3,4mily
KPR: 28,4jt/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.3.400.000.000 Dana Tunai yang Harus Disiapkan Rp.1.020.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.720.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.28.402.911 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.32.353.291 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.961.378.589
Total Pembayaran
Rp.6.728.578.589 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.2.720.000.000
1 Rp.28.402.911 Rp.6.869.578 Rp.21.533.333 Rp.2.713.130.422
2 Rp.28.402.911 Rp.6.923.962 Rp.21.478.949 Rp.2.706.206.460
3 Rp.28.402.911 Rp.6.978.777 Rp.21.424.134 Rp.2.699.227.683
4 Rp.28.402.911 Rp.7.034.025 Rp.21.368.886 Rp.2.692.193.658
5 Rp.28.402.911 Rp.7.089.711 Rp.21.313.200 Rp.2.685.103.947
6 Rp.28.402.911 Rp.7.145.838 Rp.21.257.073 Rp.2.677.958.109
7 Rp.28.402.911 Rp.7.202.409 Rp.21.200.502 Rp.2.670.755.700
8 Rp.28.402.911 Rp.7.259.428 Rp.21.143.483 Rp.2.663.496.272
9 Rp.28.402.911 Rp.7.316.899 Rp.21.086.012 Rp.2.656.179.373
10 Rp.28.402.911 Rp.7.374.824 Rp.21.028.087 Rp.2.648.804.549
11 Rp.28.402.911 Rp.7.433.208 Rp.20.969.703 Rp.2.641.371.341
12 Rp.28.402.911 Rp.7.492.055 Rp.20.910.856 Rp.2.633.879.286
13 Rp.28.402.911 Rp.7.551.367 Rp.20.851.544 Rp.2.626.327.919
14 Rp.28.402.911 Rp.7.611.148 Rp.20.791.763 Rp.2.618.716.771
15 Rp.28.402.911 Rp.7.671.403 Rp.20.731.508 Rp.2.611.045.368
16 Rp.28.402.911 Rp.7.732.135 Rp.20.670.776 Rp.2.603.313.233
17 Rp.28.402.911 Rp.7.793.348 Rp.20.609.563 Rp.2.595.519.885
18 Rp.28.402.911 Rp.7.855.045 Rp.20.547.866 Rp.2.587.664.840
19 Rp.28.402.911 Rp.7.917.231 Rp.20.485.680 Rp.2.579.747.609
20 Rp.28.402.911 Rp.7.979.909 Rp.20.423.002 Rp.2.571.767.700
21 Rp.28.402.911 Rp.8.043.083 Rp.20.359.828 Rp.2.563.724.617
22 Rp.28.402.911 Rp.8.106.758 Rp.20.296.153 Rp.2.555.617.859
23 Rp.28.402.911 Rp.8.170.936 Rp.20.231.975 Rp.2.547.446.923
24 Rp.28.402.911 Rp.8.235.623 Rp.20.167.288 Rp.2.539.211.300
25 Rp.28.402.911 Rp.8.300.822 Rp.20.102.089 Rp.2.530.910.478
26 Rp.28.402.911 Rp.8.366.536 Rp.20.036.375 Rp.2.522.543.942
27 Rp.28.402.911 Rp.8.432.771 Rp.19.970.140 Rp.2.514.111.171
28 Rp.28.402.911 Rp.8.499.531 Rp.19.903.380 Rp.2.505.611.640
29 Rp.28.402.911 Rp.8.566.819 Rp.19.836.092 Rp.2.497.044.821
30 Rp.28.402.911 Rp.8.634.640 Rp.19.768.271 Rp.2.488.410.181
31 Rp.28.402.911 Rp.8.702.997 Rp.19.699.914 Rp.2.479.707.184
32 Rp.28.402.911 Rp.8.771.896 Rp.19.631.015 Rp.2.470.935.288
33 Rp.28.402.911 Rp.8.841.340 Rp.19.561.571 Rp.2.462.093.948
34 Rp.28.402.911 Rp.8.911.334 Rp.19.491.577 Rp.2.453.182.614
35 Rp.28.402.911 Rp.8.981.882 Rp.19.421.029 Rp.2.444.200.732
36 Rp.28.402.911 Rp.9.052.989 Rp.19.349.922 Rp.2.435.147.743
37 Rp.32.353.291 Rp.7.494.491 Rp.24.858.800 Rp.2.427.653.252
38 Rp.32.353.291 Rp.7.570.997 Rp.24.782.294 Rp.2.420.082.255
39 Rp.32.353.291 Rp.7.648.285 Rp.24.705.006 Rp.2.412.433.970
40 Rp.32.353.291 Rp.7.726.361 Rp.24.626.930 Rp.2.404.707.609
41 Rp.32.353.291 Rp.7.805.234 Rp.24.548.057 Rp.2.396.902.375
42 Rp.32.353.291 Rp.7.884.913 Rp.24.468.378 Rp.2.389.017.462
43 Rp.32.353.291 Rp.7.965.404 Rp.24.387.887 Rp.2.381.052.058
44 Rp.32.353.291 Rp.8.046.718 Rp.24.306.573 Rp.2.373.005.340
45 Rp.32.353.291 Rp.8.128.861 Rp.24.224.430 Rp.2.364.876.479
46 Rp.32.353.291 Rp.8.211.844 Rp.24.141.447 Rp.2.356.664.635
47 Rp.32.353.291 Rp.8.295.673 Rp.24.057.618 Rp.2.348.368.962
48 Rp.32.353.291 Rp.8.380.358 Rp.23.972.933 Rp.2.339.988.604
49 Rp.32.353.291 Rp.8.465.907 Rp.23.887.384 Rp.2.331.522.697
50 Rp.32.353.291 Rp.8.552.330 Rp.23.800.961 Rp.2.322.970.367
51 Rp.32.353.291 Rp.8.639.635 Rp.23.713.656 Rp.2.314.330.732
52 Rp.32.353.291 Rp.8.727.831 Rp.23.625.460 Rp.2.305.602.901
53 Rp.32.353.291 Rp.8.816.928 Rp.23.536.363 Rp.2.296.785.973
54 Rp.32.353.291 Rp.8.906.934 Rp.23.446.357 Rp.2.287.879.039
55 Rp.32.353.291 Rp.8.997.859 Rp.23.355.432 Rp.2.278.881.180
56 Rp.32.353.291 Rp.9.089.712 Rp.23.263.579 Rp.2.269.791.468
57 Rp.32.353.291 Rp.9.182.503 Rp.23.170.788 Rp.2.260.608.965
58 Rp.32.353.291 Rp.9.276.241 Rp.23.077.050 Rp.2.251.332.724
59 Rp.32.353.291 Rp.9.370.936 Rp.22.982.355 Rp.2.241.961.788
60 Rp.32.353.291 Rp.9.466.598 Rp.22.886.693 Rp.2.232.495.190
61 Rp.32.353.291 Rp.9.563.236 Rp.22.790.055 Rp.2.222.931.954
62 Rp.32.353.291 Rp.9.660.861 Rp.22.692.430 Rp.2.213.271.093
63 Rp.32.353.291 Rp.9.759.482 Rp.22.593.809 Rp.2.203.511.611
64 Rp.32.353.291 Rp.9.859.110 Rp.22.494.181 Rp.2.193.652.501
65 Rp.32.353.291 Rp.9.959.755 Rp.22.393.536 Rp.2.183.692.746
66 Rp.32.353.291 Rp.10.061.428 Rp.22.291.863 Rp.2.173.631.318
67 Rp.32.353.291 Rp.10.164.138 Rp.22.189.153 Rp.2.163.467.180
68 Rp.32.353.291 Rp.10.267.897 Rp.22.085.394 Rp.2.153.199.283
69 Rp.32.353.291 Rp.10.372.715 Rp.21.980.576 Rp.2.142.826.568
70 Rp.32.353.291 Rp.10.478.603 Rp.21.874.688 Rp.2.132.347.965
71 Rp.32.353.291 Rp.10.585.572 Rp.21.767.719 Rp.2.121.762.393
72 Rp.32.353.291 Rp.10.693.633 Rp.21.659.658 Rp.2.111.068.760
73 Rp.32.353.291 Rp.10.802.797 Rp.21.550.494 Rp.2.100.265.963
74 Rp.32.353.291 Rp.10.913.076 Rp.21.440.215 Rp.2.089.352.887
75 Rp.32.353.291 Rp.11.024.480 Rp.21.328.811 Rp.2.078.328.407
76 Rp.32.353.291 Rp.11.137.022 Rp.21.216.269 Rp.2.067.191.385
77 Rp.32.353.291 Rp.11.250.712 Rp.21.102.579 Rp.2.055.940.673
78 Rp.32.353.291 Rp.11.365.563 Rp.20.987.728 Rp.2.044.575.110
79 Rp.32.353.291 Rp.11.481.587 Rp.20.871.704 Rp.2.033.093.523
80 Rp.32.353.291 Rp.11.598.795 Rp.20.754.496 Rp.2.021.494.728
81 Rp.32.353.291 Rp.11.717.199 Rp.20.636.092 Rp.2.009.777.529
82 Rp.32.353.291 Rp.11.836.812 Rp.20.516.479 Rp.1.997.940.717
83 Rp.32.353.291 Rp.11.957.646 Rp.20.395.645 Rp.1.985.983.071
84 Rp.32.353.291 Rp.12.079.714 Rp.20.273.577 Rp.1.973.903.357
85 Rp.32.353.291 Rp.12.203.028 Rp.20.150.263 Rp.1.961.700.329
86 Rp.32.353.291 Rp.12.327.600 Rp.20.025.691 Rp.1.949.372.729
87 Rp.32.353.291 Rp.12.453.444 Rp.19.899.847 Rp.1.936.919.285
88 Rp.32.353.291 Rp.12.580.573 Rp.19.772.718 Rp.1.924.338.712
89 Rp.32.353.291 Rp.12.709.000 Rp.19.644.291 Rp.1.911.629.712
90 Rp.32.353.291 Rp.12.838.738 Rp.19.514.553 Rp.1.898.790.974
91 Rp.32.353.291 Rp.12.969.800 Rp.19.383.491 Rp.1.885.821.174
92 Rp.32.353.291 Rp.13.102.200 Rp.19.251.091 Rp.1.872.718.974
93 Rp.32.353.291 Rp.13.235.951 Rp.19.117.340 Rp.1.859.483.023
94 Rp.32.353.291 Rp.13.371.068 Rp.18.982.223 Rp.1.846.111.955
95 Rp.32.353.291 Rp.13.507.565 Rp.18.845.726 Rp.1.832.604.390
96 Rp.32.353.291 Rp.13.645.455 Rp.18.707.836 Rp.1.818.958.935
97 Rp.32.353.291 Rp.13.784.752 Rp.18.568.539 Rp.1.805.174.183
98 Rp.32.353.291 Rp.13.925.471 Rp.18.427.820 Rp.1.791.248.712
99 Rp.32.353.291 Rp.14.067.627 Rp.18.285.664 Rp.1.777.181.085
100 Rp.32.353.291 Rp.14.211.234 Rp.18.142.057 Rp.1.762.969.851
101 Rp.32.353.291 Rp.14.356.307 Rp.17.996.984 Rp.1.748.613.544
102 Rp.32.353.291 Rp.14.502.861 Rp.17.850.430 Rp.1.734.110.683
103 Rp.32.353.291 Rp.14.650.911 Rp.17.702.380 Rp.1.719.459.772
104 Rp.32.353.291 Rp.14.800.472 Rp.17.552.819 Rp.1.704.659.300
105 Rp.32.353.291 Rp.14.951.561 Rp.17.401.730 Rp.1.689.707.739
106 Rp.32.353.291 Rp.15.104.191 Rp.17.249.100 Rp.1.674.603.548
107 Rp.32.353.291 Rp.15.258.380 Rp.17.094.911 Rp.1.659.345.168
108 Rp.32.353.291 Rp.15.414.142 Rp.16.939.149 Rp.1.643.931.026
109 Rp.32.353.291 Rp.15.571.495 Rp.16.781.796 Rp.1.628.359.531
110 Rp.32.353.291 Rp.15.730.454 Rp.16.622.837 Rp.1.612.629.077
111 Rp.32.353.291 Rp.15.891.036 Rp.16.462.255 Rp.1.596.738.041
112 Rp.32.353.291 Rp.16.053.257 Rp.16.300.034 Rp.1.580.684.784
113 Rp.32.353.291 Rp.16.217.134 Rp.16.136.157 Rp.1.564.467.650
114 Rp.32.353.291 Rp.16.382.684 Rp.15.970.607 Rp.1.548.084.966
115 Rp.32.353.291 Rp.16.549.924 Rp.15.803.367 Rp.1.531.535.042
116 Rp.32.353.291 Rp.16.718.871 Rp.15.634.420 Rp.1.514.816.171
117 Rp.32.353.291 Rp.16.889.543 Rp.15.463.748 Rp.1.497.926.628
118 Rp.32.353.291 Rp.17.061.957 Rp.15.291.334 Rp.1.480.864.671
119 Rp.32.353.291 Rp.17.236.131 Rp.15.117.160 Rp.1.463.628.540
120 Rp.32.353.291 Rp.17.412.083 Rp.14.941.208 Rp.1.446.216.457
121 Rp.32.353.291 Rp.17.589.831 Rp.14.763.460 Rp.1.428.626.626
122 Rp.32.353.291 Rp.17.769.394 Rp.14.583.897 Rp.1.410.857.232
123 Rp.32.353.291 Rp.17.950.790 Rp.14.402.501 Rp.1.392.906.442
124 Rp.32.353.291 Rp.18.134.038 Rp.14.219.253 Rp.1.374.772.404
125 Rp.32.353.291 Rp.18.319.156 Rp.14.034.135 Rp.1.356.453.248
126 Rp.32.353.291 Rp.18.506.164 Rp.13.847.127 Rp.1.337.947.084
127 Rp.32.353.291 Rp.18.695.081 Rp.13.658.210 Rp.1.319.252.003
128 Rp.32.353.291 Rp.18.885.927 Rp.13.467.364 Rp.1.300.366.076
129 Rp.32.353.291 Rp.19.078.721 Rp.13.274.570 Rp.1.281.287.355
130 Rp.32.353.291 Rp.19.273.483 Rp.13.079.808 Rp.1.262.013.872
131 Rp.32.353.291 Rp.19.470.233 Rp.12.883.058 Rp.1.242.543.639
132 Rp.32.353.291 Rp.19.668.991 Rp.12.684.300 Rp.1.222.874.648
133 Rp.32.353.291 Rp.19.869.779 Rp.12.483.512 Rp.1.203.004.869
134 Rp.32.353.291 Rp.20.072.616 Rp.12.280.675 Rp.1.182.932.253
135 Rp.32.353.291 Rp.20.277.524 Rp.12.075.767 Rp.1.162.654.729
136 Rp.32.353.291 Rp.20.484.524 Rp.11.868.767 Rp.1.142.170.205
137 Rp.32.353.291 Rp.20.693.637 Rp.11.659.654 Rp.1.121.476.568
138 Rp.32.353.291 Rp.20.904.884 Rp.11.448.407 Rp.1.100.571.684
139 Rp.32.353.291 Rp.21.118.288 Rp.11.235.003 Rp.1.079.453.396
140 Rp.32.353.291 Rp.21.333.871 Rp.11.019.420 Rp.1.058.119.525
141 Rp.32.353.291 Rp.21.551.654 Rp.10.801.637 Rp.1.036.567.871
142 Rp.32.353.291 Rp.21.771.661 Rp.10.581.630 Rp.1.014.796.210
143 Rp.32.353.291 Rp.21.993.913 Rp.10.359.378 Rp.992.802.297
144 Rp.32.353.291 Rp.22.218.434 Rp.10.134.857 Rp.970.583.863
145 Rp.32.353.291 Rp.22.445.247 Rp.9.908.044 Rp.948.138.616
146 Rp.32.353.291 Rp.22.674.376 Rp.9.678.915 Rp.925.464.240
147 Rp.32.353.291 Rp.22.905.844 Rp.9.447.447 Rp.902.558.396
148 Rp.32.353.291 Rp.23.139.674 Rp.9.213.617 Rp.879.418.722
149 Rp.32.353.291 Rp.23.375.892 Rp.8.977.399 Rp.856.042.830
150 Rp.32.353.291 Rp.23.614.520 Rp.8.738.771 Rp.832.428.310
151 Rp.32.353.291 Rp.23.855.585 Rp.8.497.706 Rp.808.572.725
152 Rp.32.353.291 Rp.24.099.111 Rp.8.254.180 Rp.784.473.614
153 Rp.32.353.291 Rp.24.345.123 Rp.8.008.168 Rp.760.128.491
154 Rp.32.353.291 Rp.24.593.646 Rp.7.759.645 Rp.735.534.845
155 Rp.32.353.291 Rp.24.844.706 Rp.7.508.585 Rp.710.690.139
156 Rp.32.353.291 Rp.25.098.329 Rp.7.254.962 Rp.685.591.810
157 Rp.32.353.291 Rp.25.354.541 Rp.6.998.750 Rp.660.237.269
158 Rp.32.353.291 Rp.25.613.369 Rp.6.739.922 Rp.634.623.900
159 Rp.32.353.291 Rp.25.874.839 Rp.6.478.452 Rp.608.749.061
160 Rp.32.353.291 Rp.26.138.978 Rp.6.214.313 Rp.582.610.083
161 Rp.32.353.291 Rp.26.405.813 Rp.5.947.478 Rp.556.204.270
162 Rp.32.353.291 Rp.26.675.372 Rp.5.677.919 Rp.529.528.898
163 Rp.32.353.291 Rp.26.947.683 Rp.5.405.608 Rp.502.581.215
164 Rp.32.353.291 Rp.27.222.774 Rp.5.130.517 Rp.475.358.441
165 Rp.32.353.291 Rp.27.500.674 Rp.4.852.617 Rp.447.857.767
166 Rp.32.353.291 Rp.27.781.410 Rp.4.571.881 Rp.420.076.357
167 Rp.32.353.291 Rp.28.065.012 Rp.4.288.279 Rp.392.011.345
168 Rp.32.353.291 Rp.28.351.509 Rp.4.001.782 Rp.363.659.836
169 Rp.32.353.291 Rp.28.640.930 Rp.3.712.361 Rp.335.018.906
170 Rp.32.353.291 Rp.28.933.306 Rp.3.419.985 Rp.306.085.600
171 Rp.32.353.291 Rp.29.228.667 Rp.3.124.624 Rp.276.856.933
172 Rp.32.353.291 Rp.29.527.043 Rp.2.826.248 Rp.247.329.890
173 Rp.32.353.291 Rp.29.828.465 Rp.2.524.826 Rp.217.501.425
174 Rp.32.353.291 Rp.30.132.964 Rp.2.220.327 Rp.187.368.461
175 Rp.32.353.291 Rp.30.440.571 Rp.1.912.720 Rp.156.927.890
176 Rp.32.353.291 Rp.30.751.319 Rp.1.601.972 Rp.126.176.571
177 Rp.32.353.291 Rp.31.065.239 Rp.1.288.052 Rp.95.111.332
178 Rp.32.353.291 Rp.31.382.363 Rp.970.928 Rp.63.728.969
179 Rp.32.353.291 Rp.31.702.724 Rp.650.567 Rp.32.026.245
180 Rp.32.353.291 Rp.32.026.245 Rp.326.935 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Depok
    Rp2,31mily
    TANAH Dijual
    di Depok
    Rp2,31mily
    • 462
    Lihat Rincian
    Rp2,31mily
  • APARTEMEN Disewa
    di Depok
    Rp275rb/hari
    APARTEMEN Disewa
    di Depok
    Rp275rb/hari
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp275rb/hari
  • RUKO Dijual
    di Depok
    Rp1,5mily
    RUKO Dijual
    di Depok
    Rp1,5mily
    • 6
    • 1
    • 80
    • 90
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Depok
    Rp2,95mily
    RUMAH Dijual
    di Depok
    Rp2,95mily
    • 3
    • 4
    • 120
    • 197
    Lihat Rincian
    Rp2,95mily
  • APARTEMEN Disewa
    di Depok
    Rp275rb/hari
    APARTEMEN Disewa
    di Depok
    Rp275rb/hari
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp275rb/hari
  • APARTEMEN Disewa
    di Depok
    Rp180rb/hari
    APARTEMEN Disewa
    di Depok
    Rp180rb/hari
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp180rb/hari
  • APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp250rb/hari
  • RUMAH Dijual
    di Depok
    Rp2,8mily
    RUMAH Dijual
    di Depok
    Rp2,8mily
    • 3
    • 2
    • 176
    • 140
    Lihat Rincian
    Rp2,8mily

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