Perumahan Green Lake City

Dijual Rumah Mewah Cantik NEW RENOVATED Fully Furnished Greenlake city

Green Lake City eropa Jl. Kresek Raya Duri Kosambi Jakarta Barat Jakarta

Rp5,2mily
Bisa Nego
KPR: 43,4jt/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.5.200.000.000 Dana Tunai yang Harus Disiapkan Rp.1.560.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.160.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.43.439.747 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.49.481.503 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.529.167.278
Total Pembayaran
Rp.10.290.767.278 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.4.160.000.000
1 Rp.43.439.747 Rp.10.506.414 Rp.32.933.333 Rp.4.149.493.586
2 Rp.43.439.747 Rp.10.589.589 Rp.32.850.158 Rp.4.138.903.997
3 Rp.43.439.747 Rp.10.673.424 Rp.32.766.323 Rp.4.128.230.573
4 Rp.43.439.747 Rp.10.757.922 Rp.32.681.825 Rp.4.117.472.651
5 Rp.43.439.747 Rp.10.843.089 Rp.32.596.658 Rp.4.106.629.562
6 Rp.43.439.747 Rp.10.928.930 Rp.32.510.817 Rp.4.095.700.632
7 Rp.43.439.747 Rp.11.015.450 Rp.32.424.297 Rp.4.084.685.182
8 Rp.43.439.747 Rp.11.102.656 Rp.32.337.091 Rp.4.073.582.526
9 Rp.43.439.747 Rp.11.190.552 Rp.32.249.195 Rp.4.062.391.974
10 Rp.43.439.747 Rp.11.279.144 Rp.32.160.603 Rp.4.051.112.830
11 Rp.43.439.747 Rp.11.368.437 Rp.32.071.310 Rp.4.039.744.393
12 Rp.43.439.747 Rp.11.458.437 Rp.31.981.310 Rp.4.028.285.956
13 Rp.43.439.747 Rp.11.549.150 Rp.31.890.597 Rp.4.016.736.806
14 Rp.43.439.747 Rp.11.640.581 Rp.31.799.166 Rp.4.005.096.225
15 Rp.43.439.747 Rp.11.732.735 Rp.31.707.012 Rp.3.993.363.490
16 Rp.43.439.747 Rp.11.825.619 Rp.31.614.128 Rp.3.981.537.871
17 Rp.43.439.747 Rp.11.919.239 Rp.31.520.508 Rp.3.969.618.632
18 Rp.43.439.747 Rp.12.013.599 Rp.31.426.148 Rp.3.957.605.033
19 Rp.43.439.747 Rp.12.108.707 Rp.31.331.040 Rp.3.945.496.326
20 Rp.43.439.747 Rp.12.204.568 Rp.31.235.179 Rp.3.933.291.758
21 Rp.43.439.747 Rp.12.301.187 Rp.31.138.560 Rp.3.920.990.571
22 Rp.43.439.747 Rp.12.398.572 Rp.31.041.175 Rp.3.908.591.999
23 Rp.43.439.747 Rp.12.496.727 Rp.30.943.020 Rp.3.896.095.272
24 Rp.43.439.747 Rp.12.595.659 Rp.30.844.088 Rp.3.883.499.613
25 Rp.43.439.747 Rp.12.695.375 Rp.30.744.372 Rp.3.870.804.238
26 Rp.43.439.747 Rp.12.795.880 Rp.30.643.867 Rp.3.858.008.358
27 Rp.43.439.747 Rp.12.897.181 Rp.30.542.566 Rp.3.845.111.177
28 Rp.43.439.747 Rp.12.999.284 Rp.30.440.463 Rp.3.832.111.893
29 Rp.43.439.747 Rp.13.102.195 Rp.30.337.552 Rp.3.819.009.698
30 Rp.43.439.747 Rp.13.205.920 Rp.30.233.827 Rp.3.805.803.778
31 Rp.43.439.747 Rp.13.310.467 Rp.30.129.280 Rp.3.792.493.311
32 Rp.43.439.747 Rp.13.415.842 Rp.30.023.905 Rp.3.779.077.469
33 Rp.43.439.747 Rp.13.522.050 Rp.29.917.697 Rp.3.765.555.419
34 Rp.43.439.747 Rp.13.629.100 Rp.29.810.647 Rp.3.751.926.319
35 Rp.43.439.747 Rp.13.736.997 Rp.29.702.750 Rp.3.738.189.322
36 Rp.43.439.747 Rp.13.845.748 Rp.29.593.999 Rp.3.724.343.574
37 Rp.49.481.503 Rp.11.462.162 Rp.38.019.341 Rp.3.712.881.412
38 Rp.49.481.503 Rp.11.579.172 Rp.37.902.331 Rp.3.701.302.240
39 Rp.49.481.503 Rp.11.697.376 Rp.37.784.127 Rp.3.689.604.864
40 Rp.49.481.503 Rp.11.816.787 Rp.37.664.716 Rp.3.677.788.077
41 Rp.49.481.503 Rp.11.937.416 Rp.37.544.087 Rp.3.665.850.661
42 Rp.49.481.503 Rp.12.059.278 Rp.37.422.225 Rp.3.653.791.383
43 Rp.49.481.503 Rp.12.182.383 Rp.37.299.120 Rp.3.641.609.000
44 Rp.49.481.503 Rp.12.306.744 Rp.37.174.759 Rp.3.629.302.256
45 Rp.49.481.503 Rp.12.432.376 Rp.37.049.127 Rp.3.616.869.880
46 Rp.49.481.503 Rp.12.559.290 Rp.36.922.213 Rp.3.604.310.590
47 Rp.49.481.503 Rp.12.687.499 Rp.36.794.004 Rp.3.591.623.091
48 Rp.49.481.503 Rp.12.817.017 Rp.36.664.486 Rp.3.578.806.074
49 Rp.49.481.503 Rp.12.947.858 Rp.36.533.645 Rp.3.565.858.216
50 Rp.49.481.503 Rp.13.080.034 Rp.36.401.469 Rp.3.552.778.182
51 Rp.49.481.503 Rp.13.213.559 Rp.36.267.944 Rp.3.539.564.623
52 Rp.49.481.503 Rp.13.348.447 Rp.36.133.056 Rp.3.526.216.176
53 Rp.49.481.503 Rp.13.484.713 Rp.35.996.790 Rp.3.512.731.463
54 Rp.49.481.503 Rp.13.622.369 Rp.35.859.134 Rp.3.499.109.094
55 Rp.49.481.503 Rp.13.761.431 Rp.35.720.072 Rp.3.485.347.663
56 Rp.49.481.503 Rp.13.901.912 Rp.35.579.591 Rp.3.471.445.751
57 Rp.49.481.503 Rp.14.043.828 Rp.35.437.675 Rp.3.457.401.923
58 Rp.49.481.503 Rp.14.187.192 Rp.35.294.311 Rp.3.443.214.731
59 Rp.49.481.503 Rp.14.332.019 Rp.35.149.484 Rp.3.428.882.712
60 Rp.49.481.503 Rp.14.478.325 Rp.35.003.178 Rp.3.414.404.387
61 Rp.49.481.503 Rp.14.626.125 Rp.34.855.378 Rp.3.399.778.262
62 Rp.49.481.503 Rp.14.775.433 Rp.34.706.070 Rp.3.385.002.829
63 Rp.49.481.503 Rp.14.926.266 Rp.34.555.237 Rp.3.370.076.563
64 Rp.49.481.503 Rp.15.078.638 Rp.34.402.865 Rp.3.354.997.925
65 Rp.49.481.503 Rp.15.232.566 Rp.34.248.937 Rp.3.339.765.359
66 Rp.49.481.503 Rp.15.388.065 Rp.34.093.438 Rp.3.324.377.294
67 Rp.49.481.503 Rp.15.545.151 Rp.33.936.352 Rp.3.308.832.143
68 Rp.49.481.503 Rp.15.703.842 Rp.33.777.661 Rp.3.293.128.301
69 Rp.49.481.503 Rp.15.864.152 Rp.33.617.351 Rp.3.277.264.149
70 Rp.49.481.503 Rp.16.026.098 Rp.33.455.405 Rp.3.261.238.051
71 Rp.49.481.503 Rp.16.189.698 Rp.33.291.805 Rp.3.245.048.353
72 Rp.49.481.503 Rp.16.354.968 Rp.33.126.535 Rp.3.228.693.385
73 Rp.49.481.503 Rp.16.521.925 Rp.32.959.578 Rp.3.212.171.460
74 Rp.49.481.503 Rp.16.690.586 Rp.32.790.917 Rp.3.195.480.874
75 Rp.49.481.503 Rp.16.860.969 Rp.32.620.534 Rp.3.178.619.905
76 Rp.49.481.503 Rp.17.033.091 Rp.32.448.412 Rp.3.161.586.814
77 Rp.49.481.503 Rp.17.206.971 Rp.32.274.532 Rp.3.144.379.843
78 Rp.49.481.503 Rp.17.382.625 Rp.32.098.878 Rp.3.126.997.218
79 Rp.49.481.503 Rp.17.560.073 Rp.31.921.430 Rp.3.109.437.145
80 Rp.49.481.503 Rp.17.739.332 Rp.31.742.171 Rp.3.091.697.813
81 Rp.49.481.503 Rp.17.920.421 Rp.31.561.082 Rp.3.073.777.392
82 Rp.49.481.503 Rp.18.103.359 Rp.31.378.144 Rp.3.055.674.033
83 Rp.49.481.503 Rp.18.288.164 Rp.31.193.339 Rp.3.037.385.869
84 Rp.49.481.503 Rp.18.474.856 Rp.31.006.647 Rp.3.018.911.013
85 Rp.49.481.503 Rp.18.663.453 Rp.30.818.050 Rp.3.000.247.560
86 Rp.49.481.503 Rp.18.853.976 Rp.30.627.527 Rp.2.981.393.584
87 Rp.49.481.503 Rp.19.046.443 Rp.30.435.060 Rp.2.962.347.141
88 Rp.49.481.503 Rp.19.240.876 Rp.30.240.627 Rp.2.943.106.265
89 Rp.49.481.503 Rp.19.437.293 Rp.30.044.210 Rp.2.923.668.972
90 Rp.49.481.503 Rp.19.635.716 Rp.29.845.787 Rp.2.904.033.256
91 Rp.49.481.503 Rp.19.836.164 Rp.29.645.339 Rp.2.884.197.092
92 Rp.49.481.503 Rp.20.038.658 Rp.29.442.845 Rp.2.864.158.434
93 Rp.49.481.503 Rp.20.243.219 Rp.29.238.284 Rp.2.843.915.215
94 Rp.49.481.503 Rp.20.449.869 Rp.29.031.634 Rp.2.823.465.346
95 Rp.49.481.503 Rp.20.658.628 Rp.28.822.875 Rp.2.802.806.718
96 Rp.49.481.503 Rp.20.869.518 Rp.28.611.985 Rp.2.781.937.200
97 Rp.49.481.503 Rp.21.082.561 Rp.28.398.942 Rp.2.760.854.639
98 Rp.49.481.503 Rp.21.297.779 Rp.28.183.724 Rp.2.739.556.860
99 Rp.49.481.503 Rp.21.515.193 Rp.27.966.310 Rp.2.718.041.667
100 Rp.49.481.503 Rp.21.734.828 Rp.27.746.675 Rp.2.696.306.839
101 Rp.49.481.503 Rp.21.956.704 Rp.27.524.799 Rp.2.674.350.135
102 Rp.49.481.503 Rp.22.180.845 Rp.27.300.658 Rp.2.652.169.290
103 Rp.49.481.503 Rp.22.407.275 Rp.27.074.228 Rp.2.629.762.015
104 Rp.49.481.503 Rp.22.636.016 Rp.26.845.487 Rp.2.607.125.999
105 Rp.49.481.503 Rp.22.867.092 Rp.26.614.411 Rp.2.584.258.907
106 Rp.49.481.503 Rp.23.100.527 Rp.26.380.976 Rp.2.561.158.380
107 Rp.49.481.503 Rp.23.336.345 Rp.26.145.158 Rp.2.537.822.035
108 Rp.49.481.503 Rp.23.574.570 Rp.25.906.933 Rp.2.514.247.465
109 Rp.49.481.503 Rp.23.815.227 Rp.25.666.276 Rp.2.490.432.238
110 Rp.49.481.503 Rp.24.058.341 Rp.25.423.162 Rp.2.466.373.897
111 Rp.49.481.503 Rp.24.303.936 Rp.25.177.567 Rp.2.442.069.961
112 Rp.49.481.503 Rp.24.552.039 Rp.24.929.464 Rp.2.417.517.922
113 Rp.49.481.503 Rp.24.802.674 Rp.24.678.829 Rp.2.392.715.248
114 Rp.49.481.503 Rp.25.055.868 Rp.24.425.635 Rp.2.367.659.380
115 Rp.49.481.503 Rp.25.311.647 Rp.24.169.856 Rp.2.342.347.733
116 Rp.49.481.503 Rp.25.570.037 Rp.23.911.466 Rp.2.316.777.696
117 Rp.49.481.503 Rp.25.831.064 Rp.23.650.439 Rp.2.290.946.632
118 Rp.49.481.503 Rp.26.094.756 Rp.23.386.747 Rp.2.264.851.876
119 Rp.49.481.503 Rp.26.361.140 Rp.23.120.363 Rp.2.238.490.736
120 Rp.49.481.503 Rp.26.630.243 Rp.22.851.260 Rp.2.211.860.493
121 Rp.49.481.503 Rp.26.902.094 Rp.22.579.409 Rp.2.184.958.399
122 Rp.49.481.503 Rp.27.176.719 Rp.22.304.784 Rp.2.157.781.680
123 Rp.49.481.503 Rp.27.454.148 Rp.22.027.355 Rp.2.130.327.532
124 Rp.49.481.503 Rp.27.734.409 Rp.21.747.094 Rp.2.102.593.123
125 Rp.49.481.503 Rp.28.017.532 Rp.21.463.971 Rp.2.074.575.591
126 Rp.49.481.503 Rp.28.303.544 Rp.21.177.959 Rp.2.046.272.047
127 Rp.49.481.503 Rp.28.592.476 Rp.20.889.027 Rp.2.017.679.571
128 Rp.49.481.503 Rp.28.884.357 Rp.20.597.146 Rp.1.988.795.214
129 Rp.49.481.503 Rp.29.179.219 Rp.20.302.284 Rp.1.959.615.995
130 Rp.49.481.503 Rp.29.477.090 Rp.20.004.413 Rp.1.930.138.905
131 Rp.49.481.503 Rp.29.778.002 Rp.19.703.501 Rp.1.900.360.903
132 Rp.49.481.503 Rp.30.081.985 Rp.19.399.518 Rp.1.870.278.918
133 Rp.49.481.503 Rp.30.389.072 Rp.19.092.431 Rp.1.839.889.846
134 Rp.49.481.503 Rp.30.699.294 Rp.18.782.209 Rp.1.809.190.552
135 Rp.49.481.503 Rp.31.012.683 Rp.18.468.820 Rp.1.778.177.869
136 Rp.49.481.503 Rp.31.329.271 Rp.18.152.232 Rp.1.746.848.598
137 Rp.49.481.503 Rp.31.649.090 Rp.17.832.413 Rp.1.715.199.508
138 Rp.49.481.503 Rp.31.972.175 Rp.17.509.328 Rp.1.683.227.333
139 Rp.49.481.503 Rp.32.298.557 Rp.17.182.946 Rp.1.650.928.776
140 Rp.49.481.503 Rp.32.628.272 Rp.16.853.231 Rp.1.618.300.504
141 Rp.49.481.503 Rp.32.961.352 Rp.16.520.151 Rp.1.585.339.152
142 Rp.49.481.503 Rp.33.297.832 Rp.16.183.671 Rp.1.552.041.320
143 Rp.49.481.503 Rp.33.637.748 Rp.15.843.755 Rp.1.518.403.572
144 Rp.49.481.503 Rp.33.981.133 Rp.15.500.370 Rp.1.484.422.439
145 Rp.49.481.503 Rp.34.328.024 Rp.15.153.479 Rp.1.450.094.415
146 Rp.49.481.503 Rp.34.678.456 Rp.14.803.047 Rp.1.415.415.959
147 Rp.49.481.503 Rp.35.032.465 Rp.14.449.038 Rp.1.380.383.494
148 Rp.49.481.503 Rp.35.390.088 Rp.14.091.415 Rp.1.344.993.406
149 Rp.49.481.503 Rp.35.751.362 Rp.13.730.141 Rp.1.309.242.044
150 Rp.49.481.503 Rp.36.116.324 Rp.13.365.179 Rp.1.273.125.720
151 Rp.49.481.503 Rp.36.485.011 Rp.12.996.492 Rp.1.236.640.709
152 Rp.49.481.503 Rp.36.857.462 Rp.12.624.041 Rp.1.199.783.247
153 Rp.49.481.503 Rp.37.233.716 Rp.12.247.787 Rp.1.162.549.531
154 Rp.49.481.503 Rp.37.613.810 Rp.11.867.693 Rp.1.124.935.721
155 Rp.49.481.503 Rp.37.997.784 Rp.11.483.719 Rp.1.086.937.937
156 Rp.49.481.503 Rp.38.385.678 Rp.11.095.825 Rp.1.048.552.259
157 Rp.49.481.503 Rp.38.777.532 Rp.10.703.971 Rp.1.009.774.727
158 Rp.49.481.503 Rp.39.173.386 Rp.10.308.117 Rp.970.601.341
159 Rp.49.481.503 Rp.39.573.281 Rp.9.908.222 Rp.931.028.060
160 Rp.49.481.503 Rp.39.977.258 Rp.9.504.245 Rp.891.050.802
161 Rp.49.481.503 Rp.40.385.359 Rp.9.096.144 Rp.850.665.443
162 Rp.49.481.503 Rp.40.797.627 Rp.8.683.876 Rp.809.867.816
163 Rp.49.481.503 Rp.41.214.102 Rp.8.267.401 Rp.768.653.714
164 Rp.49.481.503 Rp.41.634.830 Rp.7.846.673 Rp.727.018.884
165 Rp.49.481.503 Rp.42.059.852 Rp.7.421.651 Rp.684.959.032
166 Rp.49.481.503 Rp.42.489.213 Rp.6.992.290 Rp.642.469.819
167 Rp.49.481.503 Rp.42.922.957 Rp.6.558.546 Rp.599.546.862
168 Rp.49.481.503 Rp.43.361.129 Rp.6.120.374 Rp.556.185.733
169 Rp.49.481.503 Rp.43.803.774 Rp.5.677.729 Rp.512.381.959
170 Rp.49.481.503 Rp.44.250.937 Rp.5.230.566 Rp.468.131.022
171 Rp.49.481.503 Rp.44.702.665 Rp.4.778.838 Rp.423.428.357
172 Rp.49.481.503 Rp.45.159.005 Rp.4.322.498 Rp.378.269.352
173 Rp.49.481.503 Rp.45.620.003 Rp.3.861.500 Rp.332.649.349
174 Rp.49.481.503 Rp.46.085.708 Rp.3.395.795 Rp.286.563.641
175 Rp.49.481.503 Rp.46.556.166 Rp.2.925.337 Rp.240.007.475
176 Rp.49.481.503 Rp.47.031.427 Rp.2.450.076 Rp.192.976.048
177 Rp.49.481.503 Rp.47.511.539 Rp.1.969.964 Rp.145.464.509
178 Rp.49.481.503 Rp.47.996.553 Rp.1.484.950 Rp.97.467.956
179 Rp.49.481.503 Rp.48.486.518 Rp.994.985 Rp.48.981.438
180 Rp.49.481.503 Rp.48.981.438 Rp.500.019 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp2,6mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp2,6mily
    • 2
    • 1
    • 82
    Lihat Rincian
    Rp2,6mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    • 6
    • 6
    • 801
    • 500
    Lihat Rincian
    Rp10mily
  • KOST Disewa
    di Jakarta Barat
    Rp2,3jt/bln
    KOST Disewa
    di Jakarta Barat
    Rp2,3jt/bln
    • 10
    • 11
    • 1000
    Lihat Rincian
    Rp2,3jt/bln
  • RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 3
    • 3
    • 60
    • 160
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    • 8
    • 8
    • 6602
    • 2651
    Lihat Rincian
    Rp33mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    Tersewa
    APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    • 2
    • 1
    • 85
    Lihat Rincian
    Rp200jt/thn
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    • 2
    • 2
    • 110
    Lihat Rincian
    Rp137jt/thn
  • KOMERSIAL Disewa
    di Jakarta Barat
    Rp275jt/thn
    KOMERSIAL Disewa
    di Jakarta Barat
    Rp275jt/thn
    • 430
    • 380
    Lihat Rincian
    Rp275jt/thn

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