Perumahan Grand Wisata

Dijual Rumah Nyaman Strategis di Cluster Monte Cavallo Grand Wisata Bekasi

Grand Wisata Monte Cavallo Jl. Sunset Avenue Tambun Bekasi Jawa Barat

Rp846jt
KPR: 7,07jt/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.846.340.000 Dana Tunai yang Harus Disiapkan Rp.253.902.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.677.072.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.070.153 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.053.495 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.737.156.855
Total Pembayaran
Rp.1.674.901.575 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.677.072.000
1 Rp.7.070.153 Rp.1.710.000 Rp.5.360.153 Rp.675.362.000
2 Rp.7.070.153 Rp.1.723.537 Rp.5.346.616 Rp.673.638.463
3 Rp.7.070.153 Rp.1.737.182 Rp.5.332.971 Rp.671.901.281
4 Rp.7.070.153 Rp.1.750.935 Rp.5.319.218 Rp.670.150.346
5 Rp.7.070.153 Rp.1.764.796 Rp.5.305.357 Rp.668.385.550
6 Rp.7.070.153 Rp.1.778.767 Rp.5.291.386 Rp.666.606.783
7 Rp.7.070.153 Rp.1.792.849 Rp.5.277.304 Rp.664.813.934
8 Rp.7.070.153 Rp.1.807.043 Rp.5.263.110 Rp.663.006.891
9 Rp.7.070.153 Rp.1.821.348 Rp.5.248.805 Rp.661.185.543
10 Rp.7.070.153 Rp.1.835.767 Rp.5.234.386 Rp.659.349.776
11 Rp.7.070.153 Rp.1.850.301 Rp.5.219.852 Rp.657.499.475
12 Rp.7.070.153 Rp.1.864.949 Rp.5.205.204 Rp.655.634.526
13 Rp.7.070.153 Rp.1.879.713 Rp.5.190.440 Rp.653.754.813
14 Rp.7.070.153 Rp.1.894.594 Rp.5.175.559 Rp.651.860.219
15 Rp.7.070.153 Rp.1.909.593 Rp.5.160.560 Rp.649.950.626
16 Rp.7.070.153 Rp.1.924.711 Rp.5.145.442 Rp.648.025.915
17 Rp.7.070.153 Rp.1.939.948 Rp.5.130.205 Rp.646.085.967
18 Rp.7.070.153 Rp.1.955.306 Rp.5.114.847 Rp.644.130.661
19 Rp.7.070.153 Rp.1.970.785 Rp.5.099.368 Rp.642.159.876
20 Rp.7.070.153 Rp.1.986.387 Rp.5.083.766 Rp.640.173.489
21 Rp.7.070.153 Rp.2.002.113 Rp.5.068.040 Rp.638.171.376
22 Rp.7.070.153 Rp.2.017.963 Rp.5.052.190 Rp.636.153.413
23 Rp.7.070.153 Rp.2.033.938 Rp.5.036.215 Rp.634.119.475
24 Rp.7.070.153 Rp.2.050.040 Rp.5.020.113 Rp.632.069.435
25 Rp.7.070.153 Rp.2.066.270 Rp.5.003.883 Rp.630.003.165
26 Rp.7.070.153 Rp.2.082.628 Rp.4.987.525 Rp.627.920.537
27 Rp.7.070.153 Rp.2.099.115 Rp.4.971.038 Rp.625.821.422
28 Rp.7.070.153 Rp.2.115.733 Rp.4.954.420 Rp.623.705.689
29 Rp.7.070.153 Rp.2.132.483 Rp.4.937.670 Rp.621.573.206
30 Rp.7.070.153 Rp.2.149.365 Rp.4.920.788 Rp.619.423.841
31 Rp.7.070.153 Rp.2.166.381 Rp.4.903.772 Rp.617.257.460
32 Rp.7.070.153 Rp.2.183.531 Rp.4.886.622 Rp.615.073.929
33 Rp.7.070.153 Rp.2.200.818 Rp.4.869.335 Rp.612.873.111
34 Rp.7.070.153 Rp.2.218.241 Rp.4.851.912 Rp.610.654.870
35 Rp.7.070.153 Rp.2.235.802 Rp.4.834.351 Rp.608.419.068
36 Rp.7.070.153 Rp.2.253.502 Rp.4.816.651 Rp.606.165.566
37 Rp.8.053.495 Rp.1.865.555 Rp.6.187.940 Rp.604.300.011
38 Rp.8.053.495 Rp.1.884.599 Rp.6.168.896 Rp.602.415.412
39 Rp.8.053.495 Rp.1.903.838 Rp.6.149.657 Rp.600.511.574
40 Rp.8.053.495 Rp.1.923.273 Rp.6.130.222 Rp.598.588.301
41 Rp.8.053.495 Rp.1.942.906 Rp.6.110.589 Rp.596.645.395
42 Rp.8.053.495 Rp.1.962.740 Rp.6.090.755 Rp.594.682.655
43 Rp.8.053.495 Rp.1.982.776 Rp.6.070.719 Rp.592.699.879
44 Rp.8.053.495 Rp.2.003.017 Rp.6.050.478 Rp.590.696.862
45 Rp.8.053.495 Rp.2.023.465 Rp.6.030.030 Rp.588.673.397
46 Rp.8.053.495 Rp.2.044.121 Rp.6.009.374 Rp.586.629.276
47 Rp.8.053.495 Rp.2.064.988 Rp.5.988.507 Rp.584.564.288
48 Rp.8.053.495 Rp.2.086.068 Rp.5.967.427 Rp.582.478.220
49 Rp.8.053.495 Rp.2.107.363 Rp.5.946.132 Rp.580.370.857
50 Rp.8.053.495 Rp.2.128.876 Rp.5.924.619 Rp.578.241.981
51 Rp.8.053.495 Rp.2.150.608 Rp.5.902.887 Rp.576.091.373
52 Rp.8.053.495 Rp.2.172.562 Rp.5.880.933 Rp.573.918.811
53 Rp.8.053.495 Rp.2.194.740 Rp.5.858.755 Rp.571.724.071
54 Rp.8.053.495 Rp.2.217.145 Rp.5.836.350 Rp.569.506.926
55 Rp.8.053.495 Rp.2.239.778 Rp.5.813.717 Rp.567.267.148
56 Rp.8.053.495 Rp.2.262.643 Rp.5.790.852 Rp.565.004.505
57 Rp.8.053.495 Rp.2.285.741 Rp.5.767.754 Rp.562.718.764
58 Rp.8.053.495 Rp.2.309.074 Rp.5.744.421 Rp.560.409.690
59 Rp.8.053.495 Rp.2.332.646 Rp.5.720.849 Rp.558.077.044
60 Rp.8.053.495 Rp.2.356.459 Rp.5.697.036 Rp.555.720.585
61 Rp.8.053.495 Rp.2.380.514 Rp.5.672.981 Rp.553.340.071
62 Rp.8.053.495 Rp.2.404.815 Rp.5.648.680 Rp.550.935.256
63 Rp.8.053.495 Rp.2.429.364 Rp.5.624.131 Rp.548.505.892
64 Rp.8.053.495 Rp.2.454.164 Rp.5.599.331 Rp.546.051.728
65 Rp.8.053.495 Rp.2.479.217 Rp.5.574.278 Rp.543.572.511
66 Rp.8.053.495 Rp.2.504.526 Rp.5.548.969 Rp.541.067.985
67 Rp.8.053.495 Rp.2.530.093 Rp.5.523.402 Rp.538.537.892
68 Rp.8.053.495 Rp.2.555.921 Rp.5.497.574 Rp.535.981.971
69 Rp.8.053.495 Rp.2.582.012 Rp.5.471.483 Rp.533.399.959
70 Rp.8.053.495 Rp.2.608.370 Rp.5.445.125 Rp.530.791.589
71 Rp.8.053.495 Rp.2.634.998 Rp.5.418.497 Rp.528.156.591
72 Rp.8.053.495 Rp.2.661.896 Rp.5.391.599 Rp.525.494.695
73 Rp.8.053.495 Rp.2.689.070 Rp.5.364.425 Rp.522.805.625
74 Rp.8.053.495 Rp.2.716.521 Rp.5.336.974 Rp.520.089.104
75 Rp.8.053.495 Rp.2.744.252 Rp.5.309.243 Rp.517.344.852
76 Rp.8.053.495 Rp.2.772.266 Rp.5.281.229 Rp.514.572.586
77 Rp.8.053.495 Rp.2.800.567 Rp.5.252.928 Rp.511.772.019
78 Rp.8.053.495 Rp.2.829.156 Rp.5.224.339 Rp.508.942.863
79 Rp.8.053.495 Rp.2.858.037 Rp.5.195.458 Rp.506.084.826
80 Rp.8.053.495 Rp.2.887.212 Rp.5.166.283 Rp.503.197.614
81 Rp.8.053.495 Rp.2.916.686 Rp.5.136.809 Rp.500.280.928
82 Rp.8.053.495 Rp.2.946.461 Rp.5.107.034 Rp.497.334.467
83 Rp.8.053.495 Rp.2.976.539 Rp.5.076.956 Rp.494.357.928
84 Rp.8.053.495 Rp.3.006.924 Rp.5.046.571 Rp.491.351.004
85 Rp.8.053.495 Rp.3.037.620 Rp.5.015.875 Rp.488.313.384
86 Rp.8.053.495 Rp.3.068.629 Rp.4.984.866 Rp.485.244.755
87 Rp.8.053.495 Rp.3.099.955 Rp.4.953.540 Rp.482.144.800
88 Rp.8.053.495 Rp.3.131.600 Rp.4.921.895 Rp.479.013.200
89 Rp.8.053.495 Rp.3.163.569 Rp.4.889.926 Rp.475.849.631
90 Rp.8.053.495 Rp.3.195.863 Rp.4.857.632 Rp.472.653.768
91 Rp.8.053.495 Rp.3.228.488 Rp.4.825.007 Rp.469.425.280
92 Rp.8.053.495 Rp.3.261.445 Rp.4.792.050 Rp.466.163.835
93 Rp.8.053.495 Rp.3.294.739 Rp.4.758.756 Rp.462.869.096
94 Rp.8.053.495 Rp.3.328.373 Rp.4.725.122 Rp.459.540.723
95 Rp.8.053.495 Rp.3.362.350 Rp.4.691.145 Rp.456.178.373
96 Rp.8.053.495 Rp.3.396.674 Rp.4.656.821 Rp.452.781.699
97 Rp.8.053.495 Rp.3.431.348 Rp.4.622.147 Rp.449.350.351
98 Rp.8.053.495 Rp.3.466.377 Rp.4.587.118 Rp.445.883.974
99 Rp.8.053.495 Rp.3.501.763 Rp.4.551.732 Rp.442.382.211
100 Rp.8.053.495 Rp.3.537.510 Rp.4.515.985 Rp.438.844.701
101 Rp.8.053.495 Rp.3.573.622 Rp.4.479.873 Rp.435.271.079
102 Rp.8.053.495 Rp.3.610.103 Rp.4.443.392 Rp.431.660.976
103 Rp.8.053.495 Rp.3.646.956 Rp.4.406.539 Rp.428.014.020
104 Rp.8.053.495 Rp.3.684.185 Rp.4.369.310 Rp.424.329.835
105 Rp.8.053.495 Rp.3.721.795 Rp.4.331.700 Rp.420.608.040
106 Rp.8.053.495 Rp.3.759.788 Rp.4.293.707 Rp.416.848.252
107 Rp.8.053.495 Rp.3.798.169 Rp.4.255.326 Rp.413.050.083
108 Rp.8.053.495 Rp.3.836.942 Rp.4.216.553 Rp.409.213.141
109 Rp.8.053.495 Rp.3.876.111 Rp.4.177.384 Rp.405.337.030
110 Rp.8.053.495 Rp.3.915.679 Rp.4.137.816 Rp.401.421.351
111 Rp.8.053.495 Rp.3.955.652 Rp.4.097.843 Rp.397.465.699
112 Rp.8.053.495 Rp.3.996.033 Rp.4.057.462 Rp.393.469.666
113 Rp.8.053.495 Rp.4.036.825 Rp.4.016.670 Rp.389.432.841
114 Rp.8.053.495 Rp.4.078.035 Rp.3.975.460 Rp.385.354.806
115 Rp.8.053.495 Rp.4.119.665 Rp.3.933.830 Rp.381.235.141
116 Rp.8.053.495 Rp.4.161.720 Rp.3.891.775 Rp.377.073.421
117 Rp.8.053.495 Rp.4.204.204 Rp.3.849.291 Rp.372.869.217
118 Rp.8.053.495 Rp.4.247.122 Rp.3.806.373 Rp.368.622.095
119 Rp.8.053.495 Rp.4.290.478 Rp.3.763.017 Rp.364.331.617
120 Rp.8.053.495 Rp.4.334.276 Rp.3.719.219 Rp.359.997.341
121 Rp.8.053.495 Rp.4.378.522 Rp.3.674.973 Rp.355.618.819
122 Rp.8.053.495 Rp.4.423.220 Rp.3.630.275 Rp.351.195.599
123 Rp.8.053.495 Rp.4.468.373 Rp.3.585.122 Rp.346.727.226
124 Rp.8.053.495 Rp.4.513.988 Rp.3.539.507 Rp.342.213.238
125 Rp.8.053.495 Rp.4.560.068 Rp.3.493.427 Rp.337.653.170
126 Rp.8.053.495 Rp.4.606.619 Rp.3.446.876 Rp.333.046.551
127 Rp.8.053.495 Rp.4.653.645 Rp.3.399.850 Rp.328.392.906
128 Rp.8.053.495 Rp.4.701.151 Rp.3.352.344 Rp.323.691.755
129 Rp.8.053.495 Rp.4.749.142 Rp.3.304.353 Rp.318.942.613
130 Rp.8.053.495 Rp.4.797.622 Rp.3.255.873 Rp.314.144.991
131 Rp.8.053.495 Rp.4.846.598 Rp.3.206.897 Rp.309.298.393
132 Rp.8.053.495 Rp.4.896.074 Rp.3.157.421 Rp.304.402.319
133 Rp.8.053.495 Rp.4.946.055 Rp.3.107.440 Rp.299.456.264
134 Rp.8.053.495 Rp.4.996.546 Rp.3.056.949 Rp.294.459.718
135 Rp.8.053.495 Rp.5.047.552 Rp.3.005.943 Rp.289.412.166
136 Rp.8.053.495 Rp.5.099.079 Rp.2.954.416 Rp.284.313.087
137 Rp.8.053.495 Rp.5.151.132 Rp.2.902.363 Rp.279.161.955
138 Rp.8.053.495 Rp.5.203.717 Rp.2.849.778 Rp.273.958.238
139 Rp.8.053.495 Rp.5.256.838 Rp.2.796.657 Rp.268.701.400
140 Rp.8.053.495 Rp.5.310.502 Rp.2.742.993 Rp.263.390.898
141 Rp.8.053.495 Rp.5.364.713 Rp.2.688.782 Rp.258.026.185
142 Rp.8.053.495 Rp.5.419.478 Rp.2.634.017 Rp.252.606.707
143 Rp.8.053.495 Rp.5.474.802 Rp.2.578.693 Rp.247.131.905
144 Rp.8.053.495 Rp.5.530.690 Rp.2.522.805 Rp.241.601.215
145 Rp.8.053.495 Rp.5.587.149 Rp.2.466.346 Rp.236.014.066
146 Rp.8.053.495 Rp.5.644.185 Rp.2.409.310 Rp.230.369.881
147 Rp.8.053.495 Rp.5.701.802 Rp.2.351.693 Rp.224.668.079
148 Rp.8.053.495 Rp.5.760.008 Rp.2.293.487 Rp.218.908.071
149 Rp.8.053.495 Rp.5.818.808 Rp.2.234.687 Rp.213.089.263
150 Rp.8.053.495 Rp.5.878.209 Rp.2.175.286 Rp.207.211.054
151 Rp.8.053.495 Rp.5.938.215 Rp.2.115.280 Rp.201.272.839
152 Rp.8.053.495 Rp.5.998.835 Rp.2.054.660 Rp.195.274.004
153 Rp.8.053.495 Rp.6.060.073 Rp.1.993.422 Rp.189.213.931
154 Rp.8.053.495 Rp.6.121.936 Rp.1.931.559 Rp.183.091.995
155 Rp.8.053.495 Rp.6.184.431 Rp.1.869.064 Rp.176.907.564
156 Rp.8.053.495 Rp.6.247.564 Rp.1.805.931 Rp.170.660.000
157 Rp.8.053.495 Rp.6.311.341 Rp.1.742.154 Rp.164.348.659
158 Rp.8.053.495 Rp.6.375.769 Rp.1.677.726 Rp.157.972.890
159 Rp.8.053.495 Rp.6.440.855 Rp.1.612.640 Rp.151.532.035
160 Rp.8.053.495 Rp.6.506.605 Rp.1.546.890 Rp.145.025.430
161 Rp.8.053.495 Rp.6.573.027 Rp.1.480.468 Rp.138.452.403
162 Rp.8.053.495 Rp.6.640.127 Rp.1.413.368 Rp.131.812.276
163 Rp.8.053.495 Rp.6.707.911 Rp.1.345.584 Rp.125.104.365
164 Rp.8.053.495 Rp.6.776.388 Rp.1.277.107 Rp.118.327.977
165 Rp.8.053.495 Rp.6.845.564 Rp.1.207.931 Rp.111.482.413
166 Rp.8.053.495 Rp.6.915.445 Rp.1.138.050 Rp.104.566.968
167 Rp.8.053.495 Rp.6.986.041 Rp.1.067.454 Rp.97.580.927
168 Rp.8.053.495 Rp.7.057.356 Rp.996.139 Rp.90.523.571
169 Rp.8.053.495 Rp.7.129.400 Rp.924.095 Rp.83.394.171
170 Rp.8.053.495 Rp.7.202.180 Rp.851.315 Rp.76.191.991
171 Rp.8.053.495 Rp.7.275.702 Rp.777.793 Rp.68.916.289
172 Rp.8.053.495 Rp.7.349.975 Rp.703.520 Rp.61.566.314
173 Rp.8.053.495 Rp.7.425.006 Rp.628.489 Rp.54.141.308
174 Rp.8.053.495 Rp.7.500.802 Rp.552.693 Rp.46.640.506
175 Rp.8.053.495 Rp.7.577.373 Rp.476.122 Rp.39.063.133
176 Rp.8.053.495 Rp.7.654.726 Rp.398.769 Rp.31.408.407
177 Rp.8.053.495 Rp.7.732.868 Rp.320.627 Rp.23.675.539
178 Rp.8.053.495 Rp.7.811.807 Rp.241.688 Rp.15.863.732
179 Rp.8.053.495 Rp.7.891.553 Rp.161.942 Rp.7.972.179
180 Rp.8.053.495 Rp.7.972.179 Rp.81.383 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bekasi
    Rp2,53mily
    RUKO Dijual
    di Bekasi
    Rp2,53mily
    • 2
    • 71
    • 161
    Lihat Rincian
    Rp2,53mily
  • RUMAH Dijual
    di Bekasi
    Rp816jt
    RUMAH Dijual
    di Bekasi
    Rp816jt
    • 3
    • 2
    • 55
    • 66
    Lihat Rincian
    Rp816jt
  • RUMAH Dijual
    di Bekasi
    Rp383jt
    RUMAH Dijual
    di Bekasi
    Rp383jt
    • 2
    • 1
    • 60
    • 40
    Lihat Rincian
    Rp383jt
  • RUMAH Dijual
    di Bekasi
    Rp1,65mily
    RUMAH Dijual
    di Bekasi
    Rp1,65mily
    • 5
    • 4
    • 120
    • 300
    Lihat Rincian
    Rp1,65mily
  • RUMAH Dijual
    di Bekasi
    Rp390jt
    RUMAH Dijual
    di Bekasi
    Rp390jt
    • 2
    • 1
    • 72
    • 38
    Lihat Rincian
    Rp390jt
  • RUMAH Dijual
    di Bekasi
    Rp309jt
    RUMAH Dijual
    di Bekasi
    Rp309jt
    • 2
    • 1
    • 63
    • 40
    Lihat Rincian
    Rp309jt
  • RUMAH Dijual
    di Bekasi
    Rp141jt
    RUMAH Dijual
    di Bekasi
    Rp141jt
    • 1
    • 1
    • 60
    • 25
    Lihat Rincian
    Rp141jt
  • RUMAH Dijual
    di Bekasi
    Rp133jt
    RUMAH Dijual
    di Bekasi
    Rp133jt
    • 1
    • 1
    • 60
    • 25
    Lihat Rincian
    Rp133jt

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