Perumahan The Eminent

RUMAH & INVESTASI Dijual Cluster Perumahan Strategis Nyaman Tipe 102/128

The Eminent Cluster Vivacia Pagedangan BSD City Tangerang Banten

Rp2,23mily
KPR: 18,6jt/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.2.230.085.000 Dana Tunai yang Harus Disiapkan Rp.669.025.500 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.784.068.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.18.629.678 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.21.220.761 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.942.390.093
Total Pembayaran
Rp.4.413.324.273 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.1.784.068.000
1 Rp.18.629.678 Rp.4.505.806 Rp.14.123.872 Rp.1.779.562.194
2 Rp.18.629.678 Rp.4.541.477 Rp.14.088.201 Rp.1.775.020.717
3 Rp.18.629.678 Rp.4.577.431 Rp.14.052.247 Rp.1.770.443.286
4 Rp.18.629.678 Rp.4.613.669 Rp.14.016.009 Rp.1.765.829.617
5 Rp.18.629.678 Rp.4.650.194 Rp.13.979.484 Rp.1.761.179.423
6 Rp.18.629.678 Rp.4.687.008 Rp.13.942.670 Rp.1.756.492.415
7 Rp.18.629.678 Rp.4.724.113 Rp.13.905.565 Rp.1.751.768.302
8 Rp.18.629.678 Rp.4.761.512 Rp.13.868.166 Rp.1.747.006.790
9 Rp.18.629.678 Rp.4.799.208 Rp.13.830.470 Rp.1.742.207.582
10 Rp.18.629.678 Rp.4.837.201 Rp.13.792.477 Rp.1.737.370.381
11 Rp.18.629.678 Rp.4.875.496 Rp.13.754.182 Rp.1.732.494.885
12 Rp.18.629.678 Rp.4.914.093 Rp.13.715.585 Rp.1.727.580.792
13 Rp.18.629.678 Rp.4.952.997 Rp.13.676.681 Rp.1.722.627.795
14 Rp.18.629.678 Rp.4.992.208 Rp.13.637.470 Rp.1.717.635.587
15 Rp.18.629.678 Rp.5.031.730 Rp.13.597.948 Rp.1.712.603.857
16 Rp.18.629.678 Rp.5.071.564 Rp.13.558.114 Rp.1.707.532.293
17 Rp.18.629.678 Rp.5.111.714 Rp.13.517.964 Rp.1.702.420.579
18 Rp.18.629.678 Rp.5.152.182 Rp.13.477.496 Rp.1.697.268.397
19 Rp.18.629.678 Rp.5.192.970 Rp.13.436.708 Rp.1.692.075.427
20 Rp.18.629.678 Rp.5.234.081 Rp.13.395.597 Rp.1.686.841.346
21 Rp.18.629.678 Rp.5.275.517 Rp.13.354.161 Rp.1.681.565.829
22 Rp.18.629.678 Rp.5.317.282 Rp.13.312.396 Rp.1.676.248.547
23 Rp.18.629.678 Rp.5.359.377 Rp.13.270.301 Rp.1.670.889.170
24 Rp.18.629.678 Rp.5.401.805 Rp.13.227.873 Rp.1.665.487.365
25 Rp.18.629.678 Rp.5.444.570 Rp.13.185.108 Rp.1.660.042.795
26 Rp.18.629.678 Rp.5.487.673 Rp.13.142.005 Rp.1.654.555.122
27 Rp.18.629.678 Rp.5.531.117 Rp.13.098.561 Rp.1.649.024.005
28 Rp.18.629.678 Rp.5.574.905 Rp.13.054.773 Rp.1.643.449.100
29 Rp.18.629.678 Rp.5.619.039 Rp.13.010.639 Rp.1.637.830.061
30 Rp.18.629.678 Rp.5.663.523 Rp.12.966.155 Rp.1.632.166.538
31 Rp.18.629.678 Rp.5.708.360 Rp.12.921.318 Rp.1.626.458.178
32 Rp.18.629.678 Rp.5.753.551 Rp.12.876.127 Rp.1.620.704.627
33 Rp.18.629.678 Rp.5.799.100 Rp.12.830.578 Rp.1.614.905.527
34 Rp.18.629.678 Rp.5.845.009 Rp.12.784.669 Rp.1.609.060.518
35 Rp.18.629.678 Rp.5.891.282 Rp.12.738.396 Rp.1.603.169.236
36 Rp.18.629.678 Rp.5.937.922 Rp.12.691.756 Rp.1.597.231.314
37 Rp.21.220.761 Rp.4.915.691 Rp.16.305.070 Rp.1.592.315.623
38 Rp.21.220.761 Rp.4.965.872 Rp.16.254.889 Rp.1.587.349.751
39 Rp.21.220.761 Rp.5.016.566 Rp.16.204.195 Rp.1.582.333.185
40 Rp.21.220.761 Rp.5.067.776 Rp.16.152.985 Rp.1.577.265.409
41 Rp.21.220.761 Rp.5.119.510 Rp.16.101.251 Rp.1.572.145.899
42 Rp.21.220.761 Rp.5.171.772 Rp.16.048.989 Rp.1.566.974.127
43 Rp.21.220.761 Rp.5.224.567 Rp.15.996.194 Rp.1.561.749.560
44 Rp.21.220.761 Rp.5.277.901 Rp.15.942.860 Rp.1.556.471.659
45 Rp.21.220.761 Rp.5.331.779 Rp.15.888.982 Rp.1.551.139.880
46 Rp.21.220.761 Rp.5.386.208 Rp.15.834.553 Rp.1.545.753.672
47 Rp.21.220.761 Rp.5.441.192 Rp.15.779.569 Rp.1.540.312.480
48 Rp.21.220.761 Rp.5.496.738 Rp.15.724.023 Rp.1.534.815.742
49 Rp.21.220.761 Rp.5.552.850 Rp.15.667.911 Rp.1.529.262.892
50 Rp.21.220.761 Rp.5.609.536 Rp.15.611.225 Rp.1.523.653.356
51 Rp.21.220.761 Rp.5.666.800 Rp.15.553.961 Rp.1.517.986.556
52 Rp.21.220.761 Rp.5.724.648 Rp.15.496.113 Rp.1.512.261.908
53 Rp.21.220.761 Rp.5.783.087 Rp.15.437.674 Rp.1.506.478.821
54 Rp.21.220.761 Rp.5.842.123 Rp.15.378.638 Rp.1.500.636.698
55 Rp.21.220.761 Rp.5.901.761 Rp.15.319.000 Rp.1.494.734.937
56 Rp.21.220.761 Rp.5.962.009 Rp.15.258.752 Rp.1.488.772.928
57 Rp.21.220.761 Rp.6.022.871 Rp.15.197.890 Rp.1.482.750.057
58 Rp.21.220.761 Rp.6.084.354 Rp.15.136.407 Rp.1.476.665.703
59 Rp.21.220.761 Rp.6.146.465 Rp.15.074.296 Rp.1.470.519.238
60 Rp.21.220.761 Rp.6.209.210 Rp.15.011.551 Rp.1.464.310.028
61 Rp.21.220.761 Rp.6.272.596 Rp.14.948.165 Rp.1.458.037.432
62 Rp.21.220.761 Rp.6.336.629 Rp.14.884.132 Rp.1.451.700.803
63 Rp.21.220.761 Rp.6.401.315 Rp.14.819.446 Rp.1.445.299.488
64 Rp.21.220.761 Rp.6.466.662 Rp.14.754.099 Rp.1.438.832.826
65 Rp.21.220.761 Rp.6.532.676 Rp.14.688.085 Rp.1.432.300.150
66 Rp.21.220.761 Rp.6.599.364 Rp.14.621.397 Rp.1.425.700.786
67 Rp.21.220.761 Rp.6.666.732 Rp.14.554.029 Rp.1.419.034.054
68 Rp.21.220.761 Rp.6.734.788 Rp.14.485.973 Rp.1.412.299.266
69 Rp.21.220.761 Rp.6.803.539 Rp.14.417.222 Rp.1.405.495.727
70 Rp.21.220.761 Rp.6.872.992 Rp.14.347.769 Rp.1.398.622.735
71 Rp.21.220.761 Rp.6.943.154 Rp.14.277.607 Rp.1.391.679.581
72 Rp.21.220.761 Rp.7.014.032 Rp.14.206.729 Rp.1.384.665.549
73 Rp.21.220.761 Rp.7.085.634 Rp.14.135.127 Rp.1.377.579.915
74 Rp.21.220.761 Rp.7.157.966 Rp.14.062.795 Rp.1.370.421.949
75 Rp.21.220.761 Rp.7.231.037 Rp.13.989.724 Rp.1.363.190.912
76 Rp.21.220.761 Rp.7.304.854 Rp.13.915.907 Rp.1.355.886.058
77 Rp.21.220.761 Rp.7.379.424 Rp.13.841.337 Rp.1.348.506.634
78 Rp.21.220.761 Rp.7.454.756 Rp.13.766.005 Rp.1.341.051.878
79 Rp.21.220.761 Rp.7.530.856 Rp.13.689.905 Rp.1.333.521.022
80 Rp.21.220.761 Rp.7.607.734 Rp.13.613.027 Rp.1.325.913.288
81 Rp.21.220.761 Rp.7.685.396 Rp.13.535.365 Rp.1.318.227.892
82 Rp.21.220.761 Rp.7.763.851 Rp.13.456.910 Rp.1.310.464.041
83 Rp.21.220.761 Rp.7.843.107 Rp.13.377.654 Rp.1.302.620.934
84 Rp.21.220.761 Rp.7.923.172 Rp.13.297.589 Rp.1.294.697.762
85 Rp.21.220.761 Rp.8.004.055 Rp.13.216.706 Rp.1.286.693.707
86 Rp.21.220.761 Rp.8.085.763 Rp.13.134.998 Rp.1.278.607.944
87 Rp.21.220.761 Rp.8.168.305 Rp.13.052.456 Rp.1.270.439.639
88 Rp.21.220.761 Rp.8.251.690 Rp.12.969.071 Rp.1.262.187.949
89 Rp.21.220.761 Rp.8.335.926 Rp.12.884.835 Rp.1.253.852.023
90 Rp.21.220.761 Rp.8.421.022 Rp.12.799.739 Rp.1.245.431.001
91 Rp.21.220.761 Rp.8.506.986 Rp.12.713.775 Rp.1.236.924.015
92 Rp.21.220.761 Rp.8.593.828 Rp.12.626.933 Rp.1.228.330.187
93 Rp.21.220.761 Rp.8.681.557 Rp.12.539.204 Rp.1.219.648.630
94 Rp.21.220.761 Rp.8.770.181 Rp.12.450.580 Rp.1.210.878.449
95 Rp.21.220.761 Rp.8.859.710 Rp.12.361.051 Rp.1.202.018.739
96 Rp.21.220.761 Rp.8.950.153 Rp.12.270.608 Rp.1.193.068.586
97 Rp.21.220.761 Rp.9.041.519 Rp.12.179.242 Rp.1.184.027.067
98 Rp.21.220.761 Rp.9.133.818 Rp.12.086.943 Rp.1.174.893.249
99 Rp.21.220.761 Rp.9.227.059 Rp.11.993.702 Rp.1.165.666.190
100 Rp.21.220.761 Rp.9.321.252 Rp.11.899.509 Rp.1.156.344.938
101 Rp.21.220.761 Rp.9.416.406 Rp.11.804.355 Rp.1.146.928.532
102 Rp.21.220.761 Rp.9.512.532 Rp.11.708.229 Rp.1.137.416.000
103 Rp.21.220.761 Rp.9.609.639 Rp.11.611.122 Rp.1.127.806.361
104 Rp.21.220.761 Rp.9.707.738 Rp.11.513.023 Rp.1.118.098.623
105 Rp.21.220.761 Rp.9.806.838 Rp.11.413.923 Rp.1.108.291.785
106 Rp.21.220.761 Rp.9.906.949 Rp.11.313.812 Rp.1.098.384.836
107 Rp.21.220.761 Rp.10.008.082 Rp.11.212.679 Rp.1.088.376.754
108 Rp.21.220.761 Rp.10.110.248 Rp.11.110.513 Rp.1.078.266.506
109 Rp.21.220.761 Rp.10.213.457 Rp.11.007.304 Rp.1.068.053.049
110 Rp.21.220.761 Rp.10.317.719 Rp.10.903.042 Rp.1.057.735.330
111 Rp.21.220.761 Rp.10.423.046 Rp.10.797.715 Rp.1.047.312.284
112 Rp.21.220.761 Rp.10.529.448 Rp.10.691.313 Rp.1.036.782.836
113 Rp.21.220.761 Rp.10.636.936 Rp.10.583.825 Rp.1.026.145.900
114 Rp.21.220.761 Rp.10.745.522 Rp.10.475.239 Rp.1.015.400.378
115 Rp.21.220.761 Rp.10.855.215 Rp.10.365.546 Rp.1.004.545.163
116 Rp.21.220.761 Rp.10.966.029 Rp.10.254.732 Rp.993.579.134
117 Rp.21.220.761 Rp.11.077.974 Rp.10.142.787 Rp.982.501.160
118 Rp.21.220.761 Rp.11.191.062 Rp.10.029.699 Rp.971.310.098
119 Rp.21.220.761 Rp.11.305.304 Rp.9.915.457 Rp.960.004.794
120 Rp.21.220.761 Rp.11.420.712 Rp.9.800.049 Rp.948.584.082
121 Rp.21.220.761 Rp.11.537.298 Rp.9.683.463 Rp.937.046.784
122 Rp.21.220.761 Rp.11.655.075 Rp.9.565.686 Rp.925.391.709
123 Rp.21.220.761 Rp.11.774.054 Rp.9.446.707 Rp.913.617.655
124 Rp.21.220.761 Rp.11.894.247 Rp.9.326.514 Rp.901.723.408
125 Rp.21.220.761 Rp.12.015.668 Rp.9.205.093 Rp.889.707.740
126 Rp.21.220.761 Rp.12.138.328 Rp.9.082.433 Rp.877.569.412
127 Rp.21.220.761 Rp.12.262.240 Rp.8.958.521 Rp.865.307.172
128 Rp.21.220.761 Rp.12.387.417 Rp.8.833.344 Rp.852.919.755
129 Rp.21.220.761 Rp.12.513.872 Rp.8.706.889 Rp.840.405.883
130 Rp.21.220.761 Rp.12.641.618 Rp.8.579.143 Rp.827.764.265
131 Rp.21.220.761 Rp.12.770.667 Rp.8.450.094 Rp.814.993.598
132 Rp.21.220.761 Rp.12.901.035 Rp.8.319.726 Rp.802.092.563
133 Rp.21.220.761 Rp.13.032.733 Rp.8.188.028 Rp.789.059.830
134 Rp.21.220.761 Rp.13.165.775 Rp.8.054.986 Rp.775.894.055
135 Rp.21.220.761 Rp.13.300.176 Rp.7.920.585 Rp.762.593.879
136 Rp.21.220.761 Rp.13.435.948 Rp.7.784.813 Rp.749.157.931
137 Rp.21.220.761 Rp.13.573.107 Rp.7.647.654 Rp.735.584.824
138 Rp.21.220.761 Rp.13.711.666 Rp.7.509.095 Rp.721.873.158
139 Rp.21.220.761 Rp.13.851.639 Rp.7.369.122 Rp.708.021.519
140 Rp.21.220.761 Rp.13.993.041 Rp.7.227.720 Rp.694.028.478
141 Rp.21.220.761 Rp.14.135.887 Rp.7.084.874 Rp.679.892.591
142 Rp.21.220.761 Rp.14.280.191 Rp.6.940.570 Rp.665.612.400
143 Rp.21.220.761 Rp.14.425.968 Rp.6.794.793 Rp.651.186.432
144 Rp.21.220.761 Rp.14.573.233 Rp.6.647.528 Rp.636.613.199
145 Rp.21.220.761 Rp.14.722.001 Rp.6.498.760 Rp.621.891.198
146 Rp.21.220.761 Rp.14.872.288 Rp.6.348.473 Rp.607.018.910
147 Rp.21.220.761 Rp.15.024.110 Rp.6.196.651 Rp.591.994.800
148 Rp.21.220.761 Rp.15.177.481 Rp.6.043.280 Rp.576.817.319
149 Rp.21.220.761 Rp.15.332.418 Rp.5.888.343 Rp.561.484.901
150 Rp.21.220.761 Rp.15.488.936 Rp.5.731.825 Rp.545.995.965
151 Rp.21.220.761 Rp.15.647.052 Rp.5.573.709 Rp.530.348.913
152 Rp.21.220.761 Rp.15.806.783 Rp.5.413.978 Rp.514.542.130
153 Rp.21.220.761 Rp.15.968.143 Rp.5.252.618 Rp.498.573.987
154 Rp.21.220.761 Rp.16.131.152 Rp.5.089.609 Rp.482.442.835
155 Rp.21.220.761 Rp.16.295.824 Rp.4.924.937 Rp.466.147.011
156 Rp.21.220.761 Rp.16.462.177 Rp.4.758.584 Rp.449.684.834
157 Rp.21.220.761 Rp.16.630.228 Rp.4.590.533 Rp.433.054.606
158 Rp.21.220.761 Rp.16.799.995 Rp.4.420.766 Rp.416.254.611
159 Rp.21.220.761 Rp.16.971.495 Rp.4.249.266 Rp.399.283.116
160 Rp.21.220.761 Rp.17.144.746 Rp.4.076.015 Rp.382.138.370
161 Rp.21.220.761 Rp.17.319.765 Rp.3.900.996 Rp.364.818.605
162 Rp.21.220.761 Rp.17.496.571 Rp.3.724.190 Rp.347.322.034
163 Rp.21.220.761 Rp.17.675.182 Rp.3.545.579 Rp.329.646.852
164 Rp.21.220.761 Rp.17.855.616 Rp.3.365.145 Rp.311.791.236
165 Rp.21.220.761 Rp.18.037.892 Rp.3.182.869 Rp.293.753.344
166 Rp.21.220.761 Rp.18.222.029 Rp.2.998.732 Rp.275.531.315
167 Rp.21.220.761 Rp.18.408.045 Rp.2.812.716 Rp.257.123.270
168 Rp.21.220.761 Rp.18.595.961 Rp.2.624.800 Rp.238.527.309
169 Rp.21.220.761 Rp.18.785.795 Rp.2.434.966 Rp.219.741.514
170 Rp.21.220.761 Rp.18.977.566 Rp.2.243.195 Rp.200.763.948
171 Rp.21.220.761 Rp.19.171.296 Rp.2.049.465 Rp.181.592.652
172 Rp.21.220.761 Rp.19.367.003 Rp.1.853.758 Rp.162.225.649
173 Rp.21.220.761 Rp.19.564.707 Rp.1.656.054 Rp.142.660.942
174 Rp.21.220.761 Rp.19.764.431 Rp.1.456.330 Rp.122.896.511
175 Rp.21.220.761 Rp.19.966.192 Rp.1.254.569 Rp.102.930.319
176 Rp.21.220.761 Rp.20.170.014 Rp.1.050.747 Rp.82.760.305
177 Rp.21.220.761 Rp.20.375.916 Rp.844.845 Rp.62.384.389
178 Rp.21.220.761 Rp.20.583.920 Rp.636.841 Rp.41.800.469
179 Rp.21.220.761 Rp.20.794.048 Rp.426.713 Rp.21.006.421
180 Rp.21.220.761 Rp.21.006.421 Rp.214.441 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Tangerang
    Rp1,37mily
    RUMAH Dijual
    di Tangerang
    Rp1,37mily
    • 4
    • 2
    • 32
    • 90
    Lihat Rincian
    Rp1,37mily
  • RUMAH Dijual
    di Tangerang
    Rp1,51mily
    RUMAH Dijual
    di Tangerang
    Rp1,51mily
    • 3
    • 2
    • 77
    • 76
    Lihat Rincian
    Rp1,51mily
  • TANAH Dijual
    di Tangerang
    Rp1,36mily
    TANAH Dijual
    di Tangerang
    Rp1,36mily
    • 115
    Lihat Rincian
    Rp1,36mily
  • RUKO Dijual
    di Tangerang
    Rp1,85mily
    RUKO Dijual
    di Tangerang
    Rp1,85mily
    • 72
    • 192
    Lihat Rincian
    Rp1,85mily
  • RUMAH Dijual
    di Tangerang
    Rp5,3mily
    RUMAH Dijual
    di Tangerang
    Rp5,3mily
    • 8
    • 8
    • 392
    • 500
    Lihat Rincian
    Rp5,3mily
  • RUMAH Dijual
    di Tangerang
    Rp1,33mily
    RUMAH Dijual
    di Tangerang
    Rp1,33mily
    • 4
    • 2
    • 32
    • 90
    Lihat Rincian
    Rp1,33mily
  • KOST Dijual
    di Tangerang
    Rp1,03mily
    KOST Dijual
    di Tangerang
    Rp1,03mily
    • 6
    • 2
    • 34
    • 89
    Lihat Rincian
    Rp1,03mily
  • RUMAH Dijual
    di Tangerang
    Rp1,84mily
    RUMAH Dijual
    di Tangerang
    Rp1,84mily
    • 3
    • 2
    • 119
    • 92
    Lihat Rincian
    Rp1,84mily

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