Rumah Prapanca

prapanca jakarta selatan Jakarta Selatan Jakarta

Rp50mily
KPR: 417jt/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.50.000.000.000 Dana Tunai yang Harus Disiapkan Rp.15.000.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.40.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.417.689.873 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.475.783.683 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.43.549.685.751
Total Pembayaran
Rp.98.949.685.751 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.40.000.000.000
1 Rp.417.689.873 Rp.101.023.206 Rp.316.666.667 Rp.39.898.976.794
2 Rp.417.689.873 Rp.101.822.973 Rp.315.866.900 Rp.39.797.153.821
3 Rp.417.689.873 Rp.102.629.072 Rp.315.060.801 Rp.39.694.524.749
4 Rp.417.689.873 Rp.103.441.552 Rp.314.248.321 Rp.39.591.083.197
5 Rp.417.689.873 Rp.104.260.464 Rp.313.429.409 Rp.39.486.822.733
6 Rp.417.689.873 Rp.105.085.860 Rp.312.604.013 Rp.39.381.736.873
7 Rp.417.689.873 Rp.105.917.789 Rp.311.772.084 Rp.39.275.819.084
8 Rp.417.689.873 Rp.106.756.305 Rp.310.933.568 Rp.39.169.062.779
9 Rp.417.689.873 Rp.107.601.459 Rp.310.088.414 Rp.39.061.461.320
10 Rp.417.689.873 Rp.108.453.304 Rp.309.236.569 Rp.38.953.008.016
11 Rp.417.689.873 Rp.109.311.893 Rp.308.377.980 Rp.38.843.696.123
12 Rp.417.689.873 Rp.110.177.279 Rp.307.512.594 Rp.38.733.518.844
13 Rp.417.689.873 Rp.111.049.515 Rp.306.640.358 Rp.38.622.469.329
14 Rp.417.689.873 Rp.111.928.657 Rp.305.761.216 Rp.38.510.540.672
15 Rp.417.689.873 Rp.112.814.759 Rp.304.875.114 Rp.38.397.725.913
16 Rp.417.689.873 Rp.113.707.876 Rp.303.981.997 Rp.38.284.018.037
17 Rp.417.689.873 Rp.114.608.064 Rp.303.081.809 Rp.38.169.409.973
18 Rp.417.689.873 Rp.115.515.377 Rp.302.174.496 Rp.38.053.894.596
19 Rp.417.689.873 Rp.116.429.874 Rp.301.259.999 Rp.37.937.464.722
20 Rp.417.689.873 Rp.117.351.611 Rp.300.338.262 Rp.37.820.113.111
21 Rp.417.689.873 Rp.118.280.644 Rp.299.409.229 Rp.37.701.832.467
22 Rp.417.689.873 Rp.119.217.033 Rp.298.472.840 Rp.37.582.615.434
23 Rp.417.689.873 Rp.120.160.834 Rp.297.529.039 Rp.37.462.454.600
24 Rp.417.689.873 Rp.121.112.107 Rp.296.577.766 Rp.37.341.342.493
25 Rp.417.689.873 Rp.122.070.912 Rp.295.618.961 Rp.37.219.271.581
26 Rp.417.689.873 Rp.123.037.306 Rp.294.652.567 Rp.37.096.234.275
27 Rp.417.689.873 Rp.124.011.352 Rp.293.678.521 Rp.36.972.222.923
28 Rp.417.689.873 Rp.124.993.108 Rp.292.696.765 Rp.36.847.229.815
29 Rp.417.689.873 Rp.125.982.637 Rp.291.707.236 Rp.36.721.247.178
30 Rp.417.689.873 Rp.126.980.000 Rp.290.709.873 Rp.36.594.267.178
31 Rp.417.689.873 Rp.127.985.258 Rp.289.704.615 Rp.36.466.281.920
32 Rp.417.689.873 Rp.128.998.474 Rp.288.691.399 Rp.36.337.283.446
33 Rp.417.689.873 Rp.130.019.712 Rp.287.670.161 Rp.36.207.263.734
34 Rp.417.689.873 Rp.131.049.035 Rp.286.640.838 Rp.36.076.214.699
35 Rp.417.689.873 Rp.132.086.507 Rp.285.603.366 Rp.35.944.128.192
36 Rp.417.689.873 Rp.133.132.191 Rp.284.557.682 Rp.35.810.996.001
37 Rp.475.783.683 Rp.110.213.099 Rp.365.570.584 Rp.35.700.782.902
38 Rp.475.783.683 Rp.111.338.191 Rp.364.445.492 Rp.35.589.444.711
39 Rp.475.783.683 Rp.112.474.768 Rp.363.308.915 Rp.35.476.969.943
40 Rp.475.783.683 Rp.113.622.948 Rp.362.160.735 Rp.35.363.346.995
41 Rp.475.783.683 Rp.114.782.849 Rp.361.000.834 Rp.35.248.564.146
42 Rp.475.783.683 Rp.115.954.591 Rp.359.829.092 Rp.35.132.609.555
43 Rp.475.783.683 Rp.117.138.294 Rp.358.645.389 Rp.35.015.471.261
44 Rp.475.783.683 Rp.118.334.081 Rp.357.449.602 Rp.34.897.137.180
45 Rp.475.783.683 Rp.119.542.074 Rp.356.241.609 Rp.34.777.595.106
46 Rp.475.783.683 Rp.120.762.400 Rp.355.021.283 Rp.34.656.832.706
47 Rp.475.783.683 Rp.121.995.182 Rp.353.788.501 Rp.34.534.837.524
48 Rp.475.783.683 Rp.123.240.550 Rp.352.543.133 Rp.34.411.596.974
49 Rp.475.783.683 Rp.124.498.631 Rp.351.285.052 Rp.34.287.098.343
50 Rp.475.783.683 Rp.125.769.554 Rp.350.014.129 Rp.34.161.328.789
51 Rp.475.783.683 Rp.127.053.452 Rp.348.730.231 Rp.34.034.275.337
52 Rp.475.783.683 Rp.128.350.456 Rp.347.433.227 Rp.33.905.924.881
53 Rp.475.783.683 Rp.129.660.700 Rp.346.122.983 Rp.33.776.264.181
54 Rp.475.783.683 Rp.130.984.319 Rp.344.799.364 Rp.33.645.279.862
55 Rp.475.783.683 Rp.132.321.451 Rp.343.462.232 Rp.33.512.958.411
56 Rp.475.783.683 Rp.133.672.233 Rp.342.111.450 Rp.33.379.286.178
57 Rp.475.783.683 Rp.135.036.803 Rp.340.746.880 Rp.33.244.249.375
58 Rp.475.783.683 Rp.136.415.304 Rp.339.368.379 Rp.33.107.834.071
59 Rp.475.783.683 Rp.137.807.877 Rp.337.975.806 Rp.32.970.026.194
60 Rp.475.783.683 Rp.139.214.666 Rp.336.569.017 Rp.32.830.811.528
61 Rp.475.783.683 Rp.140.635.815 Rp.335.147.868 Rp.32.690.175.713
62 Rp.475.783.683 Rp.142.071.473 Rp.333.712.210 Rp.32.548.104.240
63 Rp.475.783.683 Rp.143.521.786 Rp.332.261.897 Rp.32.404.582.454
64 Rp.475.783.683 Rp.144.986.904 Rp.330.796.779 Rp.32.259.595.550
65 Rp.475.783.683 Rp.146.466.978 Rp.329.316.705 Rp.32.113.128.572
66 Rp.475.783.683 Rp.147.962.162 Rp.327.821.521 Rp.31.965.166.410
67 Rp.475.783.683 Rp.149.472.609 Rp.326.311.074 Rp.31.815.693.801
68 Rp.475.783.683 Rp.150.998.475 Rp.324.785.208 Rp.31.664.695.326
69 Rp.475.783.683 Rp.152.539.918 Rp.323.243.765 Rp.31.512.155.408
70 Rp.475.783.683 Rp.154.097.097 Rp.321.686.586 Rp.31.358.058.311
71 Rp.475.783.683 Rp.155.670.171 Rp.320.113.512 Rp.31.202.388.140
72 Rp.475.783.683 Rp.157.259.304 Rp.318.524.379 Rp.31.045.128.836
73 Rp.475.783.683 Rp.158.864.659 Rp.316.919.024 Rp.30.886.264.177
74 Rp.475.783.683 Rp.160.486.403 Rp.315.297.280 Rp.30.725.777.774
75 Rp.475.783.683 Rp.162.124.702 Rp.313.658.981 Rp.30.563.653.072
76 Rp.475.783.683 Rp.163.779.725 Rp.312.003.958 Rp.30.399.873.347
77 Rp.475.783.683 Rp.165.451.643 Rp.310.332.040 Rp.30.234.421.704
78 Rp.475.783.683 Rp.167.140.628 Rp.308.643.055 Rp.30.067.281.076
79 Rp.475.783.683 Rp.168.846.855 Rp.306.936.828 Rp.29.898.434.221
80 Rp.475.783.683 Rp.170.570.500 Rp.305.213.183 Rp.29.727.863.721
81 Rp.475.783.683 Rp.172.311.741 Rp.303.471.942 Rp.29.555.551.980
82 Rp.475.783.683 Rp.174.070.757 Rp.301.712.926 Rp.29.381.481.223
83 Rp.475.783.683 Rp.175.847.729 Rp.299.935.954 Rp.29.205.633.494
84 Rp.475.783.683 Rp.177.642.841 Rp.298.140.842 Rp.29.027.990.653
85 Rp.475.783.683 Rp.179.456.278 Rp.296.327.405 Rp.28.848.534.375
86 Rp.475.783.683 Rp.181.288.228 Rp.294.495.455 Rp.28.667.246.147
87 Rp.475.783.683 Rp.183.138.879 Rp.292.644.804 Rp.28.484.107.268
88 Rp.475.783.683 Rp.185.008.421 Rp.290.775.262 Rp.28.299.098.847
89 Rp.475.783.683 Rp.186.897.049 Rp.288.886.634 Rp.28.112.201.798
90 Rp.475.783.683 Rp.188.804.956 Rp.286.978.727 Rp.27.923.396.842
91 Rp.475.783.683 Rp.190.732.340 Rp.285.051.343 Rp.27.732.664.502
92 Rp.475.783.683 Rp.192.679.400 Rp.283.104.283 Rp.27.539.985.102
93 Rp.475.783.683 Rp.194.646.335 Rp.281.137.348 Rp.27.345.338.767
94 Rp.475.783.683 Rp.196.633.350 Rp.279.150.333 Rp.27.148.705.417
95 Rp.475.783.683 Rp.198.640.649 Rp.277.143.034 Rp.26.950.064.768
96 Rp.475.783.683 Rp.200.668.438 Rp.275.115.245 Rp.26.749.396.330
97 Rp.475.783.683 Rp.202.716.929 Rp.273.066.754 Rp.26.546.679.401
98 Rp.475.783.683 Rp.204.786.331 Rp.270.997.352 Rp.26.341.893.070
99 Rp.475.783.683 Rp.206.876.858 Rp.268.906.825 Rp.26.135.016.212
100 Rp.475.783.683 Rp.208.988.726 Rp.266.794.957 Rp.25.926.027.486
101 Rp.475.783.683 Rp.211.122.152 Rp.264.661.531 Rp.25.714.905.334
102 Rp.475.783.683 Rp.213.277.358 Rp.262.506.325 Rp.25.501.627.976
103 Rp.475.783.683 Rp.215.454.564 Rp.260.329.119 Rp.25.286.173.412
104 Rp.475.783.683 Rp.217.653.996 Rp.258.129.687 Rp.25.068.519.416
105 Rp.475.783.683 Rp.219.875.881 Rp.255.907.802 Rp.24.848.643.535
106 Rp.475.783.683 Rp.222.120.447 Rp.253.663.236 Rp.24.626.523.088
107 Rp.475.783.683 Rp.224.387.926 Rp.251.395.757 Rp.24.402.135.162
108 Rp.475.783.683 Rp.226.678.553 Rp.249.105.130 Rp.24.175.456.609
109 Rp.475.783.683 Rp.228.992.563 Rp.246.791.120 Rp.23.946.464.046
110 Rp.475.783.683 Rp.231.330.196 Rp.244.453.487 Rp.23.715.133.850
111 Rp.475.783.683 Rp.233.691.692 Rp.242.091.991 Rp.23.481.442.158
112 Rp.475.783.683 Rp.236.077.294 Rp.239.706.389 Rp.23.245.364.864
113 Rp.475.783.683 Rp.238.487.250 Rp.237.296.433 Rp.23.006.877.614
114 Rp.475.783.683 Rp.240.921.807 Rp.234.861.876 Rp.22.765.955.807
115 Rp.475.783.683 Rp.243.381.217 Rp.232.402.466 Rp.22.522.574.590
116 Rp.475.783.683 Rp.245.865.734 Rp.229.917.949 Rp.22.276.708.856
117 Rp.475.783.683 Rp.248.375.613 Rp.227.408.070 Rp.22.028.333.243
118 Rp.475.783.683 Rp.250.911.114 Rp.224.872.569 Rp.21.777.422.129
119 Rp.475.783.683 Rp.253.472.499 Rp.222.311.184 Rp.21.523.949.630
120 Rp.475.783.683 Rp.256.060.031 Rp.219.723.652 Rp.21.267.889.599
121 Rp.475.783.683 Rp.258.673.977 Rp.217.109.706 Rp.21.009.215.622
122 Rp.475.783.683 Rp.261.314.607 Rp.214.469.076 Rp.20.747.901.015
123 Rp.475.783.683 Rp.263.982.193 Rp.211.801.490 Rp.20.483.918.822
124 Rp.475.783.683 Rp.266.677.012 Rp.209.106.671 Rp.20.217.241.810
125 Rp.475.783.683 Rp.269.399.340 Rp.206.384.343 Rp.19.947.842.470
126 Rp.475.783.683 Rp.272.149.458 Rp.203.634.225 Rp.19.675.693.012
127 Rp.475.783.683 Rp.274.927.650 Rp.200.856.033 Rp.19.400.765.362
128 Rp.475.783.683 Rp.277.734.203 Rp.198.049.480 Rp.19.123.031.159
129 Rp.475.783.683 Rp.280.569.407 Rp.195.214.276 Rp.18.842.461.752
130 Rp.475.783.683 Rp.283.433.553 Rp.192.350.130 Rp.18.559.028.199
131 Rp.475.783.683 Rp.286.326.937 Rp.189.456.746 Rp.18.272.701.262
132 Rp.475.783.683 Rp.289.249.858 Rp.186.533.825 Rp.17.983.451.404
133 Rp.475.783.683 Rp.292.202.617 Rp.183.581.066 Rp.17.691.248.787
134 Rp.475.783.683 Rp.295.185.518 Rp.180.598.165 Rp.17.396.063.269
135 Rp.475.783.683 Rp.298.198.870 Rp.177.584.813 Rp.17.097.864.399
136 Rp.475.783.683 Rp.301.242.984 Rp.174.540.699 Rp.16.796.621.415
137 Rp.475.783.683 Rp.304.318.173 Rp.171.465.510 Rp.16.492.303.242
138 Rp.475.783.683 Rp.307.424.754 Rp.168.358.929 Rp.16.184.878.488
139 Rp.475.783.683 Rp.310.563.048 Rp.165.220.635 Rp.15.874.315.440
140 Rp.475.783.683 Rp.313.733.380 Rp.162.050.303 Rp.15.560.582.060
141 Rp.475.783.683 Rp.316.936.074 Rp.158.847.609 Rp.15.243.645.986
142 Rp.475.783.683 Rp.320.171.464 Rp.155.612.219 Rp.14.923.474.522
143 Rp.475.783.683 Rp.323.439.881 Rp.152.343.802 Rp.14.600.034.641
144 Rp.475.783.683 Rp.326.741.663 Rp.149.042.020 Rp.14.273.292.978
145 Rp.475.783.683 Rp.330.077.151 Rp.145.706.532 Rp.13.943.215.827
146 Rp.475.783.683 Rp.333.446.688 Rp.142.336.995 Rp.13.609.769.139
147 Rp.475.783.683 Rp.336.850.623 Rp.138.933.060 Rp.13.272.918.516
148 Rp.475.783.683 Rp.340.289.306 Rp.135.494.377 Rp.12.932.629.210
149 Rp.475.783.683 Rp.343.763.093 Rp.132.020.590 Rp.12.588.866.117
150 Rp.475.783.683 Rp.347.272.341 Rp.128.511.342 Rp.12.241.593.776
151 Rp.475.783.683 Rp.350.817.413 Rp.124.966.270 Rp.11.890.776.363
152 Rp.475.783.683 Rp.354.398.674 Rp.121.385.009 Rp.11.536.377.689
153 Rp.475.783.683 Rp.358.016.494 Rp.117.767.189 Rp.11.178.361.195
154 Rp.475.783.683 Rp.361.671.246 Rp.114.112.437 Rp.10.816.689.949
155 Rp.475.783.683 Rp.365.363.306 Rp.110.420.377 Rp.10.451.326.643
156 Rp.475.783.683 Rp.369.093.057 Rp.106.690.626 Rp.10.082.233.586
157 Rp.475.783.683 Rp.372.860.882 Rp.102.922.801 Rp.9.709.372.704
158 Rp.475.783.683 Rp.376.667.170 Rp.99.116.513 Rp.9.332.705.534
159 Rp.475.783.683 Rp.380.512.314 Rp.95.271.369 Rp.8.952.193.220
160 Rp.475.783.683 Rp.384.396.711 Rp.91.386.972 Rp.8.567.796.509
161 Rp.475.783.683 Rp.388.320.760 Rp.87.462.923 Rp.8.179.475.749
162 Rp.475.783.683 Rp.392.284.868 Rp.83.498.815 Rp.7.787.190.881
163 Rp.475.783.683 Rp.396.289.443 Rp.79.494.240 Rp.7.390.901.438
164 Rp.475.783.683 Rp.400.334.897 Rp.75.448.786 Rp.6.990.566.541
165 Rp.475.783.683 Rp.404.421.650 Rp.71.362.033 Rp.6.586.144.891
166 Rp.475.783.683 Rp.408.550.121 Rp.67.233.562 Rp.6.177.594.770
167 Rp.475.783.683 Rp.412.720.736 Rp.63.062.947 Rp.5.764.874.034
168 Rp.475.783.683 Rp.416.933.927 Rp.58.849.756 Rp.5.347.940.107
169 Rp.475.783.683 Rp.421.190.128 Rp.54.593.555 Rp.4.926.749.979
170 Rp.475.783.683 Rp.425.489.777 Rp.50.293.906 Rp.4.501.260.202
171 Rp.475.783.683 Rp.429.833.318 Rp.45.950.365 Rp.4.071.426.884
172 Rp.475.783.683 Rp.434.221.200 Rp.41.562.483 Rp.3.637.205.684
173 Rp.475.783.683 Rp.438.653.875 Rp.37.129.808 Rp.3.198.551.809
174 Rp.475.783.683 Rp.443.131.800 Rp.32.651.883 Rp.2.755.420.009
175 Rp.475.783.683 Rp.447.655.437 Rp.28.128.246 Rp.2.307.764.572
176 Rp.475.783.683 Rp.452.225.253 Rp.23.558.430 Rp.1.855.539.319
177 Rp.475.783.683 Rp.456.841.719 Rp.18.941.964 Rp.1.398.697.600
178 Rp.475.783.683 Rp.461.505.312 Rp.14.278.371 Rp.937.192.288
179 Rp.475.783.683 Rp.466.216.512 Rp.9.567.171 Rp.470.975.776
180 Rp.475.783.683 Rp.470.975.776 Rp.4.807.878 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp42,6jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp42,6jt/bln
    • 2
    • 3
    • 178
    Lihat Rincian
    Rp42,6jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp30mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp30mily
    • 5
    • 4
    • 770
    • 500
    Lihat Rincian
    Rp30mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp42mily
    TANAH Dijual
    di Jakarta Selatan
    Rp42mily
    • 586
    Lihat Rincian
    Rp42mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp23,9jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp23,9jt/bln
    • 3
    • 2
    • 110
    Lihat Rincian
    Rp23,9jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 3
    • 3
    • 242
    Lihat Rincian
    Rp10,5mily
  • RUMAH Disewa
    di Jakarta Selatan
    Rp80jt/thn
    RUMAH Disewa
    di Jakarta Selatan
    Rp80jt/thn
    • 1
    • 1
    • 54
    • 41
    Lihat Rincian
    Rp80jt/thn
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt

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