Cisaranten Endah, 4 unit rumah Baru

Cisaranten Endah Cisaranten Bandung Jawa Barat

Rp775jt
KPR: 6,47jt/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.775.000.000 Dana Tunai yang Harus Disiapkan Rp.232.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.620.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.474.193 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.374.647 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.675.020.142
Total Pembayaran
Rp.1.533.720.142 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.620.000.000
1 Rp.6.474.193 Rp.1.565.860 Rp.4.908.333 Rp.618.434.140
2 Rp.6.474.193 Rp.1.578.256 Rp.4.895.937 Rp.616.855.884
3 Rp.6.474.193 Rp.1.590.751 Rp.4.883.442 Rp.615.265.133
4 Rp.6.474.193 Rp.1.603.344 Rp.4.870.849 Rp.613.661.789
5 Rp.6.474.193 Rp.1.616.037 Rp.4.858.156 Rp.612.045.752
6 Rp.6.474.193 Rp.1.628.831 Rp.4.845.362 Rp.610.416.921
7 Rp.6.474.193 Rp.1.641.726 Rp.4.832.467 Rp.608.775.195
8 Rp.6.474.193 Rp.1.654.723 Rp.4.819.470 Rp.607.120.472
9 Rp.6.474.193 Rp.1.667.823 Rp.4.806.370 Rp.605.452.649
10 Rp.6.474.193 Rp.1.681.026 Rp.4.793.167 Rp.603.771.623
11 Rp.6.474.193 Rp.1.694.334 Rp.4.779.859 Rp.602.077.289
12 Rp.6.474.193 Rp.1.707.748 Rp.4.766.445 Rp.600.369.541
13 Rp.6.474.193 Rp.1.721.267 Rp.4.752.926 Rp.598.648.274
14 Rp.6.474.193 Rp.1.734.894 Rp.4.739.299 Rp.596.913.380
15 Rp.6.474.193 Rp.1.748.629 Rp.4.725.564 Rp.595.164.751
16 Rp.6.474.193 Rp.1.762.472 Rp.4.711.721 Rp.593.402.279
17 Rp.6.474.193 Rp.1.776.425 Rp.4.697.768 Rp.591.625.854
18 Rp.6.474.193 Rp.1.790.488 Rp.4.683.705 Rp.589.835.366
19 Rp.6.474.193 Rp.1.804.663 Rp.4.669.530 Rp.588.030.703
20 Rp.6.474.193 Rp.1.818.950 Rp.4.655.243 Rp.586.211.753
21 Rp.6.474.193 Rp.1.833.350 Rp.4.640.843 Rp.584.378.403
22 Rp.6.474.193 Rp.1.847.864 Rp.4.626.329 Rp.582.530.539
23 Rp.6.474.193 Rp.1.862.493 Rp.4.611.700 Rp.580.668.046
24 Rp.6.474.193 Rp.1.877.238 Rp.4.596.955 Rp.578.790.808
25 Rp.6.474.193 Rp.1.892.099 Rp.4.582.094 Rp.576.898.709
26 Rp.6.474.193 Rp.1.907.078 Rp.4.567.115 Rp.574.991.631
27 Rp.6.474.193 Rp.1.922.176 Rp.4.552.017 Rp.573.069.455
28 Rp.6.474.193 Rp.1.937.393 Rp.4.536.800 Rp.571.132.062
29 Rp.6.474.193 Rp.1.952.731 Rp.4.521.462 Rp.569.179.331
30 Rp.6.474.193 Rp.1.968.190 Rp.4.506.003 Rp.567.211.141
31 Rp.6.474.193 Rp.1.983.771 Rp.4.490.422 Rp.565.227.370
32 Rp.6.474.193 Rp.1.999.476 Rp.4.474.717 Rp.563.227.894
33 Rp.6.474.193 Rp.2.015.306 Rp.4.458.887 Rp.561.212.588
34 Rp.6.474.193 Rp.2.031.260 Rp.4.442.933 Rp.559.181.328
35 Rp.6.474.193 Rp.2.047.341 Rp.4.426.852 Rp.557.133.987
36 Rp.6.474.193 Rp.2.063.549 Rp.4.410.644 Rp.555.070.438
37 Rp.7.374.647 Rp.1.708.303 Rp.5.666.344 Rp.553.362.135
38 Rp.7.374.647 Rp.1.725.742 Rp.5.648.905 Rp.551.636.393
39 Rp.7.374.647 Rp.1.743.359 Rp.5.631.288 Rp.549.893.034
40 Rp.7.374.647 Rp.1.761.156 Rp.5.613.491 Rp.548.131.878
41 Rp.7.374.647 Rp.1.779.134 Rp.5.595.513 Rp.546.352.744
42 Rp.7.374.647 Rp.1.797.296 Rp.5.577.351 Rp.544.555.448
43 Rp.7.374.647 Rp.1.815.643 Rp.5.559.004 Rp.542.739.805
44 Rp.7.374.647 Rp.1.834.178 Rp.5.540.469 Rp.540.905.627
45 Rp.7.374.647 Rp.1.852.902 Rp.5.521.745 Rp.539.052.725
46 Rp.7.374.647 Rp.1.871.817 Rp.5.502.830 Rp.537.180.908
47 Rp.7.374.647 Rp.1.890.925 Rp.5.483.722 Rp.535.289.983
48 Rp.7.374.647 Rp.1.910.228 Rp.5.464.419 Rp.533.379.755
49 Rp.7.374.647 Rp.1.929.729 Rp.5.444.918 Rp.531.450.026
50 Rp.7.374.647 Rp.1.949.428 Rp.5.425.219 Rp.529.500.598
51 Rp.7.374.647 Rp.1.969.328 Rp.5.405.319 Rp.527.531.270
52 Rp.7.374.647 Rp.1.989.432 Rp.5.385.215 Rp.525.541.838
53 Rp.7.374.647 Rp.2.009.741 Rp.5.364.906 Rp.523.532.097
54 Rp.7.374.647 Rp.2.030.257 Rp.5.344.390 Rp.521.501.840
55 Rp.7.374.647 Rp.2.050.982 Rp.5.323.665 Rp.519.450.858
56 Rp.7.374.647 Rp.2.071.919 Rp.5.302.728 Rp.517.378.939
57 Rp.7.374.647 Rp.2.093.070 Rp.5.281.577 Rp.515.285.869
58 Rp.7.374.647 Rp.2.114.437 Rp.5.260.210 Rp.513.171.432
59 Rp.7.374.647 Rp.2.136.022 Rp.5.238.625 Rp.511.035.410
60 Rp.7.374.647 Rp.2.157.827 Rp.5.216.820 Rp.508.877.583
61 Rp.7.374.647 Rp.2.179.855 Rp.5.194.792 Rp.506.697.728
62 Rp.7.374.647 Rp.2.202.108 Rp.5.172.539 Rp.504.495.620
63 Rp.7.374.647 Rp.2.224.588 Rp.5.150.059 Rp.502.271.032
64 Rp.7.374.647 Rp.2.247.297 Rp.5.127.350 Rp.500.023.735
65 Rp.7.374.647 Rp.2.270.238 Rp.5.104.409 Rp.497.753.497
66 Rp.7.374.647 Rp.2.293.413 Rp.5.081.234 Rp.495.460.084
67 Rp.7.374.647 Rp.2.316.825 Rp.5.057.822 Rp.493.143.259
68 Rp.7.374.647 Rp.2.340.476 Rp.5.034.171 Rp.490.802.783
69 Rp.7.374.647 Rp.2.364.369 Rp.5.010.278 Rp.488.438.414
70 Rp.7.374.647 Rp.2.388.505 Rp.4.986.142 Rp.486.049.909
71 Rp.7.374.647 Rp.2.412.888 Rp.4.961.759 Rp.483.637.021
72 Rp.7.374.647 Rp.2.437.519 Rp.4.937.128 Rp.481.199.502
73 Rp.7.374.647 Rp.2.462.402 Rp.4.912.245 Rp.478.737.100
74 Rp.7.374.647 Rp.2.487.539 Rp.4.887.108 Rp.476.249.561
75 Rp.7.374.647 Rp.2.512.933 Rp.4.861.714 Rp.473.736.628
76 Rp.7.374.647 Rp.2.538.586 Rp.4.836.061 Rp.471.198.042
77 Rp.7.374.647 Rp.2.564.500 Rp.4.810.147 Rp.468.633.542
78 Rp.7.374.647 Rp.2.590.680 Rp.4.783.967 Rp.466.042.862
79 Rp.7.374.647 Rp.2.617.126 Rp.4.757.521 Rp.463.425.736
80 Rp.7.374.647 Rp.2.643.843 Rp.4.730.804 Rp.460.781.893
81 Rp.7.374.647 Rp.2.670.832 Rp.4.703.815 Rp.458.111.061
82 Rp.7.374.647 Rp.2.698.097 Rp.4.676.550 Rp.455.412.964
83 Rp.7.374.647 Rp.2.725.640 Rp.4.649.007 Rp.452.687.324
84 Rp.7.374.647 Rp.2.753.464 Rp.4.621.183 Rp.449.933.860
85 Rp.7.374.647 Rp.2.781.572 Rp.4.593.075 Rp.447.152.288
86 Rp.7.374.647 Rp.2.809.967 Rp.4.564.680 Rp.444.342.321
87 Rp.7.374.647 Rp.2.838.652 Rp.4.535.995 Rp.441.503.669
88 Rp.7.374.647 Rp.2.867.630 Rp.4.507.017 Rp.438.636.039
89 Rp.7.374.647 Rp.2.896.904 Rp.4.477.743 Rp.435.739.135
90 Rp.7.374.647 Rp.2.926.477 Rp.4.448.170 Rp.432.812.658
91 Rp.7.374.647 Rp.2.956.351 Rp.4.418.296 Rp.429.856.307
92 Rp.7.374.647 Rp.2.986.531 Rp.4.388.116 Rp.426.869.776
93 Rp.7.374.647 Rp.3.017.018 Rp.4.357.629 Rp.423.852.758
94 Rp.7.374.647 Rp.3.047.817 Rp.4.326.830 Rp.420.804.941
95 Rp.7.374.647 Rp.3.078.930 Rp.4.295.717 Rp.417.726.011
96 Rp.7.374.647 Rp.3.110.361 Rp.4.264.286 Rp.414.615.650
97 Rp.7.374.647 Rp.3.142.112 Rp.4.232.535 Rp.411.473.538
98 Rp.7.374.647 Rp.3.174.188 Rp.4.200.459 Rp.408.299.350
99 Rp.7.374.647 Rp.3.206.591 Rp.4.168.056 Rp.405.092.759
100 Rp.7.374.647 Rp.3.239.325 Rp.4.135.322 Rp.401.853.434
101 Rp.7.374.647 Rp.3.272.393 Rp.4.102.254 Rp.398.581.041
102 Rp.7.374.647 Rp.3.305.799 Rp.4.068.848 Rp.395.275.242
103 Rp.7.374.647 Rp.3.339.546 Rp.4.035.101 Rp.391.935.696
104 Rp.7.374.647 Rp.3.373.637 Rp.4.001.010 Rp.388.562.059
105 Rp.7.374.647 Rp.3.408.076 Rp.3.966.571 Rp.385.153.983
106 Rp.7.374.647 Rp.3.442.867 Rp.3.931.780 Rp.381.711.116
107 Rp.7.374.647 Rp.3.478.013 Rp.3.896.634 Rp.378.233.103
108 Rp.7.374.647 Rp.3.513.517 Rp.3.861.130 Rp.374.719.586
109 Rp.7.374.647 Rp.3.549.385 Rp.3.825.262 Rp.371.170.201
110 Rp.7.374.647 Rp.3.585.618 Rp.3.789.029 Rp.367.584.583
111 Rp.7.374.647 Rp.3.622.221 Rp.3.752.426 Rp.363.962.362
112 Rp.7.374.647 Rp.3.659.198 Rp.3.715.449 Rp.360.303.164
113 Rp.7.374.647 Rp.3.696.552 Rp.3.678.095 Rp.356.606.612
114 Rp.7.374.647 Rp.3.734.288 Rp.3.640.359 Rp.352.872.324
115 Rp.7.374.647 Rp.3.772.409 Rp.3.602.238 Rp.349.099.915
116 Rp.7.374.647 Rp.3.810.919 Rp.3.563.728 Rp.345.288.996
117 Rp.7.374.647 Rp.3.849.822 Rp.3.524.825 Rp.341.439.174
118 Rp.7.374.647 Rp.3.889.122 Rp.3.485.525 Rp.337.550.052
119 Rp.7.374.647 Rp.3.928.824 Rp.3.445.823 Rp.333.621.228
120 Rp.7.374.647 Rp.3.968.930 Rp.3.405.717 Rp.329.652.298
121 Rp.7.374.647 Rp.4.009.446 Rp.3.365.201 Rp.325.642.852
122 Rp.7.374.647 Rp.4.050.376 Rp.3.324.271 Rp.321.592.476
123 Rp.7.374.647 Rp.4.091.724 Rp.3.282.923 Rp.317.500.752
124 Rp.7.374.647 Rp.4.133.493 Rp.3.241.154 Rp.313.367.259
125 Rp.7.374.647 Rp.4.175.690 Rp.3.198.957 Rp.309.191.569
126 Rp.7.374.647 Rp.4.218.316 Rp.3.156.331 Rp.304.973.253
127 Rp.7.374.647 Rp.4.261.378 Rp.3.113.269 Rp.300.711.875
128 Rp.7.374.647 Rp.4.304.880 Rp.3.069.767 Rp.296.406.995
129 Rp.7.374.647 Rp.4.348.826 Rp.3.025.821 Rp.292.058.169
130 Rp.7.374.647 Rp.4.393.220 Rp.2.981.427 Rp.287.664.949
131 Rp.7.374.647 Rp.4.438.067 Rp.2.936.580 Rp.283.226.882
132 Rp.7.374.647 Rp.4.483.373 Rp.2.891.274 Rp.278.743.509
133 Rp.7.374.647 Rp.4.529.140 Rp.2.845.507 Rp.274.214.369
134 Rp.7.374.647 Rp.4.575.375 Rp.2.799.272 Rp.269.638.994
135 Rp.7.374.647 Rp.4.622.082 Rp.2.752.565 Rp.265.016.912
136 Rp.7.374.647 Rp.4.669.266 Rp.2.705.381 Rp.260.347.646
137 Rp.7.374.647 Rp.4.716.931 Rp.2.657.716 Rp.255.630.715
138 Rp.7.374.647 Rp.4.765.083 Rp.2.609.564 Rp.250.865.632
139 Rp.7.374.647 Rp.4.813.727 Rp.2.560.920 Rp.246.051.905
140 Rp.7.374.647 Rp.4.862.867 Rp.2.511.780 Rp.241.189.038
141 Rp.7.374.647 Rp.4.912.509 Rp.2.462.138 Rp.236.276.529
142 Rp.7.374.647 Rp.4.962.657 Rp.2.411.990 Rp.231.313.872
143 Rp.7.374.647 Rp.5.013.318 Rp.2.361.329 Rp.226.300.554
144 Rp.7.374.647 Rp.5.064.496 Rp.2.310.151 Rp.221.236.058
145 Rp.7.374.647 Rp.5.116.196 Rp.2.258.451 Rp.216.119.862
146 Rp.7.374.647 Rp.5.168.423 Rp.2.206.224 Rp.210.951.439
147 Rp.7.374.647 Rp.5.221.184 Rp.2.153.463 Rp.205.730.255
148 Rp.7.374.647 Rp.5.274.484 Rp.2.100.163 Rp.200.455.771
149 Rp.7.374.647 Rp.5.328.328 Rp.2.046.319 Rp.195.127.443
150 Rp.7.374.647 Rp.5.382.721 Rp.1.991.926 Rp.189.744.722
151 Rp.7.374.647 Rp.5.437.670 Rp.1.936.977 Rp.184.307.052
152 Rp.7.374.647 Rp.5.493.179 Rp.1.881.468 Rp.178.813.873
153 Rp.7.374.647 Rp.5.549.255 Rp.1.825.392 Rp.173.264.618
154 Rp.7.374.647 Rp.5.605.904 Rp.1.768.743 Rp.167.658.714
155 Rp.7.374.647 Rp.5.663.131 Rp.1.711.516 Rp.161.995.583
156 Rp.7.374.647 Rp.5.720.942 Rp.1.653.705 Rp.156.274.641
157 Rp.7.374.647 Rp.5.779.343 Rp.1.595.304 Rp.150.495.298
158 Rp.7.374.647 Rp.5.838.341 Rp.1.536.306 Rp.144.656.957
159 Rp.7.374.647 Rp.5.897.941 Rp.1.476.706 Rp.138.759.016
160 Rp.7.374.647 Rp.5.958.149 Rp.1.416.498 Rp.132.800.867
161 Rp.7.374.647 Rp.6.018.971 Rp.1.355.676 Rp.126.781.896
162 Rp.7.374.647 Rp.6.080.415 Rp.1.294.232 Rp.120.701.481
163 Rp.7.374.647 Rp.6.142.486 Rp.1.232.161 Rp.114.558.995
164 Rp.7.374.647 Rp.6.205.191 Rp.1.169.456 Rp.108.353.804
165 Rp.7.374.647 Rp.6.268.535 Rp.1.106.112 Rp.102.085.269
166 Rp.7.374.647 Rp.6.332.527 Rp.1.042.120 Rp.95.752.742
167 Rp.7.374.647 Rp.6.397.171 Rp.977.476 Rp.89.355.571
168 Rp.7.374.647 Rp.6.462.476 Rp.912.171 Rp.82.893.095
169 Rp.7.374.647 Rp.6.528.447 Rp.846.200 Rp.76.364.648
170 Rp.7.374.647 Rp.6.595.091 Rp.779.556 Rp.69.769.557
171 Rp.7.374.647 Rp.6.662.416 Rp.712.231 Rp.63.107.141
172 Rp.7.374.647 Rp.6.730.428 Rp.644.219 Rp.56.376.713
173 Rp.7.374.647 Rp.6.799.135 Rp.575.512 Rp.49.577.578
174 Rp.7.374.647 Rp.6.868.543 Rp.506.104 Rp.42.709.035
175 Rp.7.374.647 Rp.6.938.659 Rp.435.988 Rp.35.770.376
176 Rp.7.374.647 Rp.7.009.491 Rp.365.156 Rp.28.760.885
177 Rp.7.374.647 Rp.7.081.046 Rp.293.601 Rp.21.679.839
178 Rp.7.374.647 Rp.7.153.332 Rp.221.315 Rp.14.526.507
179 Rp.7.374.647 Rp.7.226.356 Rp.148.291 Rp.7.300.151
180 Rp.7.374.647 Rp.7.300.151 Rp.74.522 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp550jt
    RUMAH Dijual
    di Bandung
    Rp550jt
    • 2
    • 1
    • 94
    • 58
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bandung
    Rp725jt
    RUMAH Dijual
    di Bandung
    Rp725jt
    • 3
    • 2
    • 80
    • 84
    Lihat Rincian
    Rp725jt
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 3
    • 2
    • 60
    • 102
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Bandung
    Rp775jt
    RUMAH Dijual
    di Bandung
    Rp775jt
    • 3
    • 2
    • 70
    • 90
    Lihat Rincian
    Rp775jt
  • RUMAH Dijual
    di Bandung
    Rp585jt
    RUMAH Dijual
    di Bandung
    Rp585jt
    • 2
    • 1
    • 77
    • 55
    Lihat Rincian
    Rp585jt
  • RUMAH Dijual
    di Bandung
    Rp945jt
    RUMAH Dijual
    di Bandung
    Rp945jt
    • 3
    • 2
    • 162
    • 90
    Lihat Rincian
    Rp945jt
  • RUMAH Dijual
    di Bandung Barat
    Rp500jt
    RUMAH Dijual
    di Bandung Barat
    Rp500jt
    • 2
    • 2
    • 140
    • 114
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily

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