Perumahan Victoria

RUMAH SEJUK DAN STRATEGIS DAERAH DI SENTUL CITY BOGOR - JAWA BARAT

Victoria Jl. MH. Thamrin Sentul City Bogor Jawa Barat

Rp875jt
Bisa Nego
KPR: 7,3jt/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.875.000.000 Dana Tunai yang Harus Disiapkan Rp.262.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.700.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.309.573 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.326.214 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.762.119.550
Total Pembayaran
Rp.1.731.619.550 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.700.000.000
1 Rp.7.309.573 Rp.1.767.906 Rp.5.541.667 Rp.698.232.094
2 Rp.7.309.573 Rp.1.781.902 Rp.5.527.671 Rp.696.450.192
3 Rp.7.309.573 Rp.1.796.009 Rp.5.513.564 Rp.694.654.183
4 Rp.7.309.573 Rp.1.810.227 Rp.5.499.346 Rp.692.843.956
5 Rp.7.309.573 Rp.1.824.558 Rp.5.485.015 Rp.691.019.398
6 Rp.7.309.573 Rp.1.839.003 Rp.5.470.570 Rp.689.180.395
7 Rp.7.309.573 Rp.1.853.562 Rp.5.456.011 Rp.687.326.833
8 Rp.7.309.573 Rp.1.868.236 Rp.5.441.337 Rp.685.458.597
9 Rp.7.309.573 Rp.1.883.026 Rp.5.426.547 Rp.683.575.571
10 Rp.7.309.573 Rp.1.897.933 Rp.5.411.640 Rp.681.677.638
11 Rp.7.309.573 Rp.1.912.958 Rp.5.396.615 Rp.679.764.680
12 Rp.7.309.573 Rp.1.928.103 Rp.5.381.470 Rp.677.836.577
13 Rp.7.309.573 Rp.1.943.367 Rp.5.366.206 Rp.675.893.210
14 Rp.7.309.573 Rp.1.958.752 Rp.5.350.821 Rp.673.934.458
15 Rp.7.309.573 Rp.1.974.259 Rp.5.335.314 Rp.671.960.199
16 Rp.7.309.573 Rp.1.989.888 Rp.5.319.685 Rp.669.970.311
17 Rp.7.309.573 Rp.2.005.641 Rp.5.303.932 Rp.667.964.670
18 Rp.7.309.573 Rp.2.021.519 Rp.5.288.054 Rp.665.943.151
19 Rp.7.309.573 Rp.2.037.523 Rp.5.272.050 Rp.663.905.628
20 Rp.7.309.573 Rp.2.053.653 Rp.5.255.920 Rp.661.851.975
21 Rp.7.309.573 Rp.2.069.912 Rp.5.239.661 Rp.659.782.063
22 Rp.7.309.573 Rp.2.086.298 Rp.5.223.275 Rp.657.695.765
23 Rp.7.309.573 Rp.2.102.815 Rp.5.206.758 Rp.655.592.950
24 Rp.7.309.573 Rp.2.119.462 Rp.5.190.111 Rp.653.473.488
25 Rp.7.309.573 Rp.2.136.241 Rp.5.173.332 Rp.651.337.247
26 Rp.7.309.573 Rp.2.153.153 Rp.5.156.420 Rp.649.184.094
27 Rp.7.309.573 Rp.2.170.199 Rp.5.139.374 Rp.647.013.895
28 Rp.7.309.573 Rp.2.187.380 Rp.5.122.193 Rp.644.826.515
29 Rp.7.309.573 Rp.2.204.696 Rp.5.104.877 Rp.642.621.819
30 Rp.7.309.573 Rp.2.222.150 Rp.5.087.423 Rp.640.399.669
31 Rp.7.309.573 Rp.2.239.742 Rp.5.069.831 Rp.638.159.927
32 Rp.7.309.573 Rp.2.257.474 Rp.5.052.099 Rp.635.902.453
33 Rp.7.309.573 Rp.2.275.345 Rp.5.034.228 Rp.633.627.108
34 Rp.7.309.573 Rp.2.293.358 Rp.5.016.215 Rp.631.333.750
35 Rp.7.309.573 Rp.2.311.514 Rp.4.998.059 Rp.629.022.236
36 Rp.7.309.573 Rp.2.329.814 Rp.4.979.759 Rp.626.692.422
37 Rp.8.326.214 Rp.1.928.729 Rp.6.397.485 Rp.624.763.693
38 Rp.8.326.214 Rp.1.948.418 Rp.6.377.796 Rp.622.815.275
39 Rp.8.326.214 Rp.1.968.308 Rp.6.357.906 Rp.620.846.967
40 Rp.8.326.214 Rp.1.988.401 Rp.6.337.813 Rp.618.858.566
41 Rp.8.326.214 Rp.2.008.699 Rp.6.317.515 Rp.616.849.867
42 Rp.8.326.214 Rp.2.029.205 Rp.6.297.009 Rp.614.820.662
43 Rp.8.326.214 Rp.2.049.920 Rp.6.276.294 Rp.612.770.742
44 Rp.8.326.214 Rp.2.070.846 Rp.6.255.368 Rp.610.699.896
45 Rp.8.326.214 Rp.2.091.986 Rp.6.234.228 Rp.608.607.910
46 Rp.8.326.214 Rp.2.113.342 Rp.6.212.872 Rp.606.494.568
47 Rp.8.326.214 Rp.2.134.915 Rp.6.191.299 Rp.604.359.653
48 Rp.8.326.214 Rp.2.156.709 Rp.6.169.505 Rp.602.202.944
49 Rp.8.326.214 Rp.2.178.726 Rp.6.147.488 Rp.600.024.218
50 Rp.8.326.214 Rp.2.200.967 Rp.6.125.247 Rp.597.823.251
51 Rp.8.326.214 Rp.2.223.435 Rp.6.102.779 Rp.595.599.816
52 Rp.8.326.214 Rp.2.246.133 Rp.6.080.081 Rp.593.353.683
53 Rp.8.326.214 Rp.2.269.062 Rp.6.057.152 Rp.591.084.621
54 Rp.8.326.214 Rp.2.292.225 Rp.6.033.989 Rp.588.792.396
55 Rp.8.326.214 Rp.2.315.625 Rp.6.010.589 Rp.586.476.771
56 Rp.8.326.214 Rp.2.339.264 Rp.5.986.950 Rp.584.137.507
57 Rp.8.326.214 Rp.2.363.144 Rp.5.963.070 Rp.581.774.363
58 Rp.8.326.214 Rp.2.387.267 Rp.5.938.947 Rp.579.387.096
59 Rp.8.326.214 Rp.2.411.637 Rp.5.914.577 Rp.576.975.459
60 Rp.8.326.214 Rp.2.436.256 Rp.5.889.958 Rp.574.539.203
61 Rp.8.326.214 Rp.2.461.126 Rp.5.865.088 Rp.572.078.077
62 Rp.8.326.214 Rp.2.486.250 Rp.5.839.964 Rp.569.591.827
63 Rp.8.326.214 Rp.2.511.631 Rp.5.814.583 Rp.567.080.196
64 Rp.8.326.214 Rp.2.537.270 Rp.5.788.944 Rp.564.542.926
65 Rp.8.326.214 Rp.2.563.172 Rp.5.763.042 Rp.561.979.754
66 Rp.8.326.214 Rp.2.589.337 Rp.5.736.877 Rp.559.390.417
67 Rp.8.326.214 Rp.2.615.770 Rp.5.710.444 Rp.556.774.647
68 Rp.8.326.214 Rp.2.642.473 Rp.5.683.741 Rp.554.132.174
69 Rp.8.326.214 Rp.2.669.448 Rp.5.656.766 Rp.551.462.726
70 Rp.8.326.214 Rp.2.696.699 Rp.5.629.515 Rp.548.766.027
71 Rp.8.326.214 Rp.2.724.227 Rp.5.601.987 Rp.546.041.800
72 Rp.8.326.214 Rp.2.752.037 Rp.5.574.177 Rp.543.289.763
73 Rp.8.326.214 Rp.2.780.131 Rp.5.546.083 Rp.540.509.632
74 Rp.8.326.214 Rp.2.808.512 Rp.5.517.702 Rp.537.701.120
75 Rp.8.326.214 Rp.2.837.182 Rp.5.489.032 Rp.534.863.938
76 Rp.8.326.214 Rp.2.866.145 Rp.5.460.069 Rp.531.997.793
77 Rp.8.326.214 Rp.2.895.403 Rp.5.430.811 Rp.529.102.390
78 Rp.8.326.214 Rp.2.924.960 Rp.5.401.254 Rp.526.177.430
79 Rp.8.326.214 Rp.2.954.819 Rp.5.371.395 Rp.523.222.611
80 Rp.8.326.214 Rp.2.984.983 Rp.5.341.231 Rp.520.237.628
81 Rp.8.326.214 Rp.3.015.455 Rp.5.310.759 Rp.517.222.173
82 Rp.8.326.214 Rp.3.046.238 Rp.5.279.976 Rp.514.175.935
83 Rp.8.326.214 Rp.3.077.335 Rp.5.248.879 Rp.511.098.600
84 Rp.8.326.214 Rp.3.108.749 Rp.5.217.465 Rp.507.989.851
85 Rp.8.326.214 Rp.3.140.484 Rp.5.185.730 Rp.504.849.367
86 Rp.8.326.214 Rp.3.172.543 Rp.5.153.671 Rp.501.676.824
87 Rp.8.326.214 Rp.3.204.930 Rp.5.121.284 Rp.498.471.894
88 Rp.8.326.214 Rp.3.237.647 Rp.5.088.567 Rp.495.234.247
89 Rp.8.326.214 Rp.3.270.698 Rp.5.055.516 Rp.491.963.549
90 Rp.8.326.214 Rp.3.304.086 Rp.5.022.128 Rp.488.659.463
91 Rp.8.326.214 Rp.3.337.815 Rp.4.988.399 Rp.485.321.648
92 Rp.8.326.214 Rp.3.371.889 Rp.4.954.325 Rp.481.949.759
93 Rp.8.326.214 Rp.3.406.310 Rp.4.919.904 Rp.478.543.449
94 Rp.8.326.214 Rp.3.441.083 Rp.4.885.131 Rp.475.102.366
95 Rp.8.326.214 Rp.3.476.211 Rp.4.850.003 Rp.471.626.155
96 Rp.8.326.214 Rp.3.511.697 Rp.4.814.517 Rp.468.114.458
97 Rp.8.326.214 Rp.3.547.546 Rp.4.778.668 Rp.464.566.912
98 Rp.8.326.214 Rp.3.583.760 Rp.4.742.454 Rp.460.983.152
99 Rp.8.326.214 Rp.3.620.344 Rp.4.705.870 Rp.457.362.808
100 Rp.8.326.214 Rp.3.657.302 Rp.4.668.912 Rp.453.705.506
101 Rp.8.326.214 Rp.3.694.637 Rp.4.631.577 Rp.450.010.869
102 Rp.8.326.214 Rp.3.732.353 Rp.4.593.861 Rp.446.278.516
103 Rp.8.326.214 Rp.3.770.454 Rp.4.555.760 Rp.442.508.062
104 Rp.8.326.214 Rp.3.808.944 Rp.4.517.270 Rp.438.699.118
105 Rp.8.326.214 Rp.3.847.827 Rp.4.478.387 Rp.434.851.291
106 Rp.8.326.214 Rp.3.887.107 Rp.4.439.107 Rp.430.964.184
107 Rp.8.326.214 Rp.3.926.788 Rp.4.399.426 Rp.427.037.396
108 Rp.8.326.214 Rp.3.966.874 Rp.4.359.340 Rp.423.070.522
109 Rp.8.326.214 Rp.4.007.369 Rp.4.318.845 Rp.419.063.153
110 Rp.8.326.214 Rp.4.048.278 Rp.4.277.936 Rp.415.014.875
111 Rp.8.326.214 Rp.4.089.604 Rp.4.236.610 Rp.410.925.271
112 Rp.8.326.214 Rp.4.131.352 Rp.4.194.862 Rp.406.793.919
113 Rp.8.326.214 Rp.4.173.526 Rp.4.152.688 Rp.402.620.393
114 Rp.8.326.214 Rp.4.216.131 Rp.4.110.083 Rp.398.404.262
115 Rp.8.326.214 Rp.4.259.170 Rp.4.067.044 Rp.394.145.092
116 Rp.8.326.214 Rp.4.302.650 Rp.4.023.564 Rp.389.842.442
117 Rp.8.326.214 Rp.4.346.572 Rp.3.979.642 Rp.385.495.870
118 Rp.8.326.214 Rp.4.390.944 Rp.3.935.270 Rp.381.104.926
119 Rp.8.326.214 Rp.4.435.768 Rp.3.890.446 Rp.376.669.158
120 Rp.8.326.214 Rp.4.481.050 Rp.3.845.164 Rp.372.188.108
121 Rp.8.326.214 Rp.4.526.794 Rp.3.799.420 Rp.367.661.314
122 Rp.8.326.214 Rp.4.573.005 Rp.3.753.209 Rp.363.088.309
123 Rp.8.326.214 Rp.4.619.688 Rp.3.706.526 Rp.358.468.621
124 Rp.8.326.214 Rp.4.666.847 Rp.3.659.367 Rp.353.801.774
125 Rp.8.326.214 Rp.4.714.488 Rp.3.611.726 Rp.349.087.286
126 Rp.8.326.214 Rp.4.762.615 Rp.3.563.599 Rp.344.324.671
127 Rp.8.326.214 Rp.4.811.233 Rp.3.514.981 Rp.339.513.438
128 Rp.8.326.214 Rp.4.860.348 Rp.3.465.866 Rp.334.653.090
129 Rp.8.326.214 Rp.4.909.964 Rp.3.416.250 Rp.329.743.126
130 Rp.8.326.214 Rp.4.960.086 Rp.3.366.128 Rp.324.783.040
131 Rp.8.326.214 Rp.5.010.720 Rp.3.315.494 Rp.319.772.320
132 Rp.8.326.214 Rp.5.061.872 Rp.3.264.342 Rp.314.710.448
133 Rp.8.326.214 Rp.5.113.545 Rp.3.212.669 Rp.309.596.903
134 Rp.8.326.214 Rp.5.165.746 Rp.3.160.468 Rp.304.431.157
135 Rp.8.326.214 Rp.5.218.479 Rp.3.107.735 Rp.299.212.678
136 Rp.8.326.214 Rp.5.271.751 Rp.3.054.463 Rp.293.940.927
137 Rp.8.326.214 Rp.5.325.567 Rp.3.000.647 Rp.288.615.360
138 Rp.8.326.214 Rp.5.379.932 Rp.2.946.282 Rp.283.235.428
139 Rp.8.326.214 Rp.5.434.852 Rp.2.891.362 Rp.277.800.576
140 Rp.8.326.214 Rp.5.490.333 Rp.2.835.881 Rp.272.310.243
141 Rp.8.326.214 Rp.5.546.380 Rp.2.779.834 Rp.266.763.863
142 Rp.8.326.214 Rp.5.603.000 Rp.2.723.214 Rp.261.160.863
143 Rp.8.326.214 Rp.5.660.197 Rp.2.666.017 Rp.255.500.666
144 Rp.8.326.214 Rp.5.717.978 Rp.2.608.236 Rp.249.782.688
145 Rp.8.326.214 Rp.5.776.349 Rp.2.549.865 Rp.244.006.339
146 Rp.8.326.214 Rp.5.835.316 Rp.2.490.898 Rp.238.171.023
147 Rp.8.326.214 Rp.5.894.885 Rp.2.431.329 Rp.232.276.138
148 Rp.8.326.214 Rp.5.955.062 Rp.2.371.152 Rp.226.321.076
149 Rp.8.326.214 Rp.6.015.853 Rp.2.310.361 Rp.220.305.223
150 Rp.8.326.214 Rp.6.077.265 Rp.2.248.949 Rp.214.227.958
151 Rp.8.326.214 Rp.6.139.304 Rp.2.186.910 Rp.208.088.654
152 Rp.8.326.214 Rp.6.201.976 Rp.2.124.238 Rp.201.886.678
153 Rp.8.326.214 Rp.6.265.287 Rp.2.060.927 Rp.195.621.391
154 Rp.8.326.214 Rp.6.329.246 Rp.1.996.968 Rp.189.292.145
155 Rp.8.326.214 Rp.6.393.857 Rp.1.932.357 Rp.182.898.288
156 Rp.8.326.214 Rp.6.459.127 Rp.1.867.087 Rp.176.439.161
157 Rp.8.326.214 Rp.6.525.064 Rp.1.801.150 Rp.169.914.097
158 Rp.8.326.214 Rp.6.591.674 Rp.1.734.540 Rp.163.322.423
159 Rp.8.326.214 Rp.6.658.964 Rp.1.667.250 Rp.156.663.459
160 Rp.8.326.214 Rp.6.726.941 Rp.1.599.273 Rp.149.936.518
161 Rp.8.326.214 Rp.6.795.612 Rp.1.530.602 Rp.143.140.906
162 Rp.8.326.214 Rp.6.864.984 Rp.1.461.230 Rp.136.275.922
163 Rp.8.326.214 Rp.6.935.064 Rp.1.391.150 Rp.129.340.858
164 Rp.8.326.214 Rp.7.005.859 Rp.1.320.355 Rp.122.334.999
165 Rp.8.326.214 Rp.7.077.378 Rp.1.248.836 Rp.115.257.621
166 Rp.8.326.214 Rp.7.149.626 Rp.1.176.588 Rp.108.107.995
167 Rp.8.326.214 Rp.7.222.612 Rp.1.103.602 Rp.100.885.383
168 Rp.8.326.214 Rp.7.296.342 Rp.1.029.872 Rp.93.589.041
169 Rp.8.326.214 Rp.7.370.826 Rp.955.388 Rp.86.218.215
170 Rp.8.326.214 Rp.7.446.070 Rp.880.144 Rp.78.772.145
171 Rp.8.326.214 Rp.7.522.082 Rp.804.132 Rp.71.250.063
172 Rp.8.326.214 Rp.7.598.870 Rp.727.344 Rp.63.651.193
173 Rp.8.326.214 Rp.7.676.441 Rp.649.773 Rp.55.974.752
174 Rp.8.326.214 Rp.7.754.805 Rp.571.409 Rp.48.219.947
175 Rp.8.326.214 Rp.7.833.969 Rp.492.245 Rp.40.385.978
176 Rp.8.326.214 Rp.7.913.940 Rp.412.274 Rp.32.472.038
177 Rp.8.326.214 Rp.7.994.729 Rp.331.485 Rp.24.477.309
178 Rp.8.326.214 Rp.8.076.341 Rp.249.873 Rp.16.400.968
179 Rp.8.326.214 Rp.8.158.787 Rp.167.427 Rp.8.242.181
180 Rp.8.326.214 Rp.8.242.181 Rp.84.139 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • GUDANG Dijual
    di Bogor
    Rp45mily
    GUDANG Dijual
    di Bogor
    Rp45mily
    • 6000
    • 4000
    Lihat Rincian
    Rp45mily
  • RUMAH Dijual
    di Bogor
    Rp3,3mily
    RUMAH Dijual
    di Bogor
    Rp3,3mily
    • 4
    • 3
    • 300
    • 150
    Lihat Rincian
    Rp3,3mily
  • RUMAH Dijual
    di Bogor
    Rp800jt
    RUMAH Dijual
    di Bogor
    Rp800jt
    • 2
    • 1
    • 157
    • 72
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bogor
    Rp3mily
    RUMAH Dijual
    di Bogor
    Rp3mily
    • 4
    • 3
    • 200
    • 200
    Lihat Rincian
    Rp3mily
  • GUDANG Dijual
    di Bogor
    Rp35mily
    GUDANG Dijual
    di Bogor
    Rp35mily
    • 5000
    • 3500
    Lihat Rincian
    Rp35mily
  • GUDANG Disewa
    di Bogor
    Rp2,94mily/thn
    GUDANG Disewa
    di Bogor
    Rp2,94mily/thn
    • 11500
    • 7000
    Lihat Rincian
    Rp2,94mily/thn
  • RUMAH Dijual
    di Bogor
    Rp4,9mily
    RUMAH Dijual
    di Bogor
    Rp4,9mily
    • 3
    • 3
    • 578
    • 450
    Lihat Rincian
    Rp4,9mily
  • APARTEMEN Dijual
    di Bogor
    Rp400jt
    APARTEMEN Dijual
    di Bogor
    Rp400jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp400jt

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