rumah dkt ragunan dikebagusan luas tanah 195

Jl. Kebagusan Raya Jagakarsa Jakarta Selatan Jakarta

Rp3,6mily
KPR: 30jt/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.3.600.000.000 Dana Tunai yang Harus Disiapkan Rp.1.080.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.880.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.30.073.671 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.34.256.425 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.135.577.394
Total Pembayaran
Rp.7.124.377.394 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.2.880.000.000
1 Rp.30.073.671 Rp.7.273.671 Rp.22.800.000 Rp.2.872.726.329
2 Rp.30.073.671 Rp.7.331.254 Rp.22.742.417 Rp.2.865.395.075
3 Rp.30.073.671 Rp.7.389.293 Rp.22.684.378 Rp.2.858.005.782
4 Rp.30.073.671 Rp.7.447.792 Rp.22.625.879 Rp.2.850.557.990
5 Rp.30.073.671 Rp.7.506.754 Rp.22.566.917 Rp.2.843.051.236
6 Rp.30.073.671 Rp.7.566.182 Rp.22.507.489 Rp.2.835.485.054
7 Rp.30.073.671 Rp.7.626.081 Rp.22.447.590 Rp.2.827.858.973
8 Rp.30.073.671 Rp.7.686.454 Rp.22.387.217 Rp.2.820.172.519
9 Rp.30.073.671 Rp.7.747.305 Rp.22.326.366 Rp.2.812.425.214
10 Rp.30.073.671 Rp.7.808.638 Rp.22.265.033 Rp.2.804.616.576
11 Rp.30.073.671 Rp.7.870.456 Rp.22.203.215 Rp.2.796.746.120
12 Rp.30.073.671 Rp.7.932.764 Rp.22.140.907 Rp.2.788.813.356
13 Rp.30.073.671 Rp.7.995.565 Rp.22.078.106 Rp.2.780.817.791
14 Rp.30.073.671 Rp.8.058.863 Rp.22.014.808 Rp.2.772.758.928
15 Rp.30.073.671 Rp.8.122.663 Rp.21.951.008 Rp.2.764.636.265
16 Rp.30.073.671 Rp.8.186.967 Rp.21.886.704 Rp.2.756.449.298
17 Rp.30.073.671 Rp.8.251.781 Rp.21.821.890 Rp.2.748.197.517
18 Rp.30.073.671 Rp.8.317.107 Rp.21.756.564 Rp.2.739.880.410
19 Rp.30.073.671 Rp.8.382.951 Rp.21.690.720 Rp.2.731.497.459
20 Rp.30.073.671 Rp.8.449.316 Rp.21.624.355 Rp.2.723.048.143
21 Rp.30.073.671 Rp.8.516.207 Rp.21.557.464 Rp.2.714.531.936
22 Rp.30.073.671 Rp.8.583.627 Rp.21.490.044 Rp.2.705.948.309
23 Rp.30.073.671 Rp.8.651.580 Rp.21.422.091 Rp.2.697.296.729
24 Rp.30.073.671 Rp.8.720.072 Rp.21.353.599 Rp.2.688.576.657
25 Rp.30.073.671 Rp.8.789.106 Rp.21.284.565 Rp.2.679.787.551
26 Rp.30.073.671 Rp.8.858.686 Rp.21.214.985 Rp.2.670.928.865
27 Rp.30.073.671 Rp.8.928.817 Rp.21.144.854 Rp.2.662.000.048
28 Rp.30.073.671 Rp.8.999.504 Rp.21.074.167 Rp.2.653.000.544
29 Rp.30.073.671 Rp.9.070.750 Rp.21.002.921 Rp.2.643.929.794
30 Rp.30.073.671 Rp.9.142.560 Rp.20.931.111 Rp.2.634.787.234
31 Rp.30.073.671 Rp.9.214.939 Rp.20.858.732 Rp.2.625.572.295
32 Rp.30.073.671 Rp.9.287.890 Rp.20.785.781 Rp.2.616.284.405
33 Rp.30.073.671 Rp.9.361.419 Rp.20.712.252 Rp.2.606.922.986
34 Rp.30.073.671 Rp.9.435.531 Rp.20.638.140 Rp.2.597.487.455
35 Rp.30.073.671 Rp.9.510.229 Rp.20.563.442 Rp.2.587.977.226
36 Rp.30.073.671 Rp.9.585.518 Rp.20.488.153 Rp.2.578.391.708
37 Rp.34.256.425 Rp.7.935.343 Rp.26.321.082 Rp.2.570.456.365
38 Rp.34.256.425 Rp.8.016.350 Rp.26.240.075 Rp.2.562.440.015
39 Rp.34.256.425 Rp.8.098.183 Rp.26.158.242 Rp.2.554.341.832
40 Rp.34.256.425 Rp.8.180.852 Rp.26.075.573 Rp.2.546.160.980
41 Rp.34.256.425 Rp.8.264.365 Rp.25.992.060 Rp.2.537.896.615
42 Rp.34.256.425 Rp.8.348.730 Rp.25.907.695 Rp.2.529.547.885
43 Rp.34.256.425 Rp.8.433.957 Rp.25.822.468 Rp.2.521.113.928
44 Rp.34.256.425 Rp.8.520.054 Rp.25.736.371 Rp.2.512.593.874
45 Rp.34.256.425 Rp.8.607.029 Rp.25.649.396 Rp.2.503.986.845
46 Rp.34.256.425 Rp.8.694.893 Rp.25.561.532 Rp.2.495.291.952
47 Rp.34.256.425 Rp.8.783.653 Rp.25.472.772 Rp.2.486.508.299
48 Rp.34.256.425 Rp.8.873.319 Rp.25.383.106 Rp.2.477.634.980
49 Rp.34.256.425 Rp.8.963.901 Rp.25.292.524 Rp.2.468.671.079
50 Rp.34.256.425 Rp.9.055.408 Rp.25.201.017 Rp.2.459.615.671
51 Rp.34.256.425 Rp.9.147.848 Rp.25.108.577 Rp.2.450.467.823
52 Rp.34.256.425 Rp.9.241.233 Rp.25.015.192 Rp.2.441.226.590
53 Rp.34.256.425 Rp.9.335.570 Rp.24.920.855 Rp.2.431.891.020
54 Rp.34.256.425 Rp.9.430.871 Rp.24.825.554 Rp.2.422.460.149
55 Rp.34.256.425 Rp.9.527.144 Rp.24.729.281 Rp.2.412.933.005
56 Rp.34.256.425 Rp.9.624.401 Rp.24.632.024 Rp.2.403.308.604
57 Rp.34.256.425 Rp.9.722.650 Rp.24.533.775 Rp.2.393.585.954
58 Rp.34.256.425 Rp.9.821.902 Rp.24.434.523 Rp.2.383.764.052
59 Rp.34.256.425 Rp.9.922.167 Rp.24.334.258 Rp.2.373.841.885
60 Rp.34.256.425 Rp.10.023.456 Rp.24.232.969 Rp.2.363.818.429
61 Rp.34.256.425 Rp.10.125.779 Rp.24.130.646 Rp.2.353.692.650
62 Rp.34.256.425 Rp.10.229.146 Rp.24.027.279 Rp.2.343.463.504
63 Rp.34.256.425 Rp.10.333.568 Rp.23.922.857 Rp.2.333.129.936
64 Rp.34.256.425 Rp.10.439.057 Rp.23.817.368 Rp.2.322.690.879
65 Rp.34.256.425 Rp.10.545.622 Rp.23.710.803 Rp.2.312.145.257
66 Rp.34.256.425 Rp.10.653.276 Rp.23.603.149 Rp.2.301.491.981
67 Rp.34.256.425 Rp.10.762.028 Rp.23.494.397 Rp.2.290.729.953
68 Rp.34.256.425 Rp.10.871.890 Rp.23.384.535 Rp.2.279.858.063
69 Rp.34.256.425 Rp.10.982.874 Rp.23.273.551 Rp.2.268.875.189
70 Rp.34.256.425 Rp.11.094.991 Rp.23.161.434 Rp.2.257.780.198
71 Rp.34.256.425 Rp.11.208.252 Rp.23.048.173 Rp.2.246.571.946
72 Rp.34.256.425 Rp.11.322.670 Rp.22.933.755 Rp.2.235.249.276
73 Rp.34.256.425 Rp.11.438.255 Rp.22.818.170 Rp.2.223.811.021
74 Rp.34.256.425 Rp.11.555.021 Rp.22.701.404 Rp.2.212.256.000
75 Rp.34.256.425 Rp.11.672.978 Rp.22.583.447 Rp.2.200.583.022
76 Rp.34.256.425 Rp.11.792.140 Rp.22.464.285 Rp.2.188.790.882
77 Rp.34.256.425 Rp.11.912.518 Rp.22.343.907 Rp.2.176.878.364
78 Rp.34.256.425 Rp.12.034.125 Rp.22.222.300 Rp.2.164.844.239
79 Rp.34.256.425 Rp.12.156.973 Rp.22.099.452 Rp.2.152.687.266
80 Rp.34.256.425 Rp.12.281.076 Rp.21.975.349 Rp.2.140.406.190
81 Rp.34.256.425 Rp.12.406.445 Rp.21.849.980 Rp.2.127.999.745
82 Rp.34.256.425 Rp.12.533.094 Rp.21.723.331 Rp.2.115.466.651
83 Rp.34.256.425 Rp.12.661.036 Rp.21.595.389 Rp.2.102.805.615
84 Rp.34.256.425 Rp.12.790.284 Rp.21.466.141 Rp.2.090.015.331
85 Rp.34.256.425 Rp.12.920.852 Rp.21.335.573 Rp.2.077.094.479
86 Rp.34.256.425 Rp.13.052.752 Rp.21.203.673 Rp.2.064.041.727
87 Rp.34.256.425 Rp.13.185.999 Rp.21.070.426 Rp.2.050.855.728
88 Rp.34.256.425 Rp.13.320.606 Rp.20.935.819 Rp.2.037.535.122
89 Rp.34.256.425 Rp.13.456.587 Rp.20.799.838 Rp.2.024.078.535
90 Rp.34.256.425 Rp.13.593.957 Rp.20.662.468 Rp.2.010.484.578
91 Rp.34.256.425 Rp.13.732.728 Rp.20.523.697 Rp.1.996.751.850
92 Rp.34.256.425 Rp.13.872.917 Rp.20.383.508 Rp.1.982.878.933
93 Rp.34.256.425 Rp.14.014.536 Rp.20.241.889 Rp.1.968.864.397
94 Rp.34.256.425 Rp.14.157.601 Rp.20.098.824 Rp.1.954.706.796
95 Rp.34.256.425 Rp.14.302.126 Rp.19.954.299 Rp.1.940.404.670
96 Rp.34.256.425 Rp.14.448.127 Rp.19.808.298 Rp.1.925.956.543
97 Rp.34.256.425 Rp.14.595.619 Rp.19.660.806 Rp.1.911.360.924
98 Rp.34.256.425 Rp.14.744.616 Rp.19.511.809 Rp.1.896.616.308
99 Rp.34.256.425 Rp.14.895.134 Rp.19.361.291 Rp.1.881.721.174
100 Rp.34.256.425 Rp.15.047.188 Rp.19.209.237 Rp.1.866.673.986
101 Rp.34.256.425 Rp.15.200.795 Rp.19.055.630 Rp.1.851.473.191
102 Rp.34.256.425 Rp.15.355.970 Rp.18.900.455 Rp.1.836.117.221
103 Rp.34.256.425 Rp.15.512.728 Rp.18.743.697 Rp.1.820.604.493
104 Rp.34.256.425 Rp.15.671.087 Rp.18.585.338 Rp.1.804.933.406
105 Rp.34.256.425 Rp.15.831.063 Rp.18.425.362 Rp.1.789.102.343
106 Rp.34.256.425 Rp.15.992.672 Rp.18.263.753 Rp.1.773.109.671
107 Rp.34.256.425 Rp.16.155.930 Rp.18.100.495 Rp.1.756.953.741
108 Rp.34.256.425 Rp.16.320.856 Rp.17.935.569 Rp.1.740.632.885
109 Rp.34.256.425 Rp.16.487.464 Rp.17.768.961 Rp.1.724.145.421
110 Rp.34.256.425 Rp.16.655.774 Rp.17.600.651 Rp.1.707.489.647
111 Rp.34.256.425 Rp.16.825.802 Rp.17.430.623 Rp.1.690.663.845
112 Rp.34.256.425 Rp.16.997.565 Rp.17.258.860 Rp.1.673.666.280
113 Rp.34.256.425 Rp.17.171.082 Rp.17.085.343 Rp.1.656.495.198
114 Rp.34.256.425 Rp.17.346.370 Rp.16.910.055 Rp.1.639.148.828
115 Rp.34.256.425 Rp.17.523.447 Rp.16.732.978 Rp.1.621.625.381
116 Rp.34.256.425 Rp.17.702.333 Rp.16.554.092 Rp.1.603.923.048
117 Rp.34.256.425 Rp.17.883.044 Rp.16.373.381 Rp.1.586.040.004
118 Rp.34.256.425 Rp.18.065.600 Rp.16.190.825 Rp.1.567.974.404
119 Rp.34.256.425 Rp.18.250.020 Rp.16.006.405 Rp.1.549.724.384
120 Rp.34.256.425 Rp.18.436.322 Rp.15.820.103 Rp.1.531.288.062
121 Rp.34.256.425 Rp.18.624.526 Rp.15.631.899 Rp.1.512.663.536
122 Rp.34.256.425 Rp.18.814.651 Rp.15.441.774 Rp.1.493.848.885
123 Rp.34.256.425 Rp.19.006.718 Rp.15.249.707 Rp.1.474.842.167
124 Rp.34.256.425 Rp.19.200.745 Rp.15.055.680 Rp.1.455.641.422
125 Rp.34.256.425 Rp.19.396.752 Rp.14.859.673 Rp.1.436.244.670
126 Rp.34.256.425 Rp.19.594.761 Rp.14.661.664 Rp.1.416.649.909
127 Rp.34.256.425 Rp.19.794.791 Rp.14.461.634 Rp.1.396.855.118
128 Rp.34.256.425 Rp.19.996.862 Rp.14.259.563 Rp.1.376.858.256
129 Rp.34.256.425 Rp.20.200.997 Rp.14.055.428 Rp.1.356.657.259
130 Rp.34.256.425 Rp.20.407.215 Rp.13.849.210 Rp.1.336.250.044
131 Rp.34.256.425 Rp.20.615.539 Rp.13.640.886 Rp.1.315.634.505
132 Rp.34.256.425 Rp.20.825.989 Rp.13.430.436 Rp.1.294.808.516
133 Rp.34.256.425 Rp.21.038.588 Rp.13.217.837 Rp.1.273.769.928
134 Rp.34.256.425 Rp.21.253.357 Rp.13.003.068 Rp.1.252.516.571
135 Rp.34.256.425 Rp.21.470.318 Rp.12.786.107 Rp.1.231.046.253
136 Rp.34.256.425 Rp.21.689.495 Rp.12.566.930 Rp.1.209.356.758
137 Rp.34.256.425 Rp.21.910.908 Rp.12.345.517 Rp.1.187.445.850
138 Rp.34.256.425 Rp.22.134.582 Rp.12.121.843 Rp.1.165.311.268
139 Rp.34.256.425 Rp.22.360.539 Rp.11.895.886 Rp.1.142.950.729
140 Rp.34.256.425 Rp.22.588.803 Rp.11.667.622 Rp.1.120.361.926
141 Rp.34.256.425 Rp.22.819.397 Rp.11.437.028 Rp.1.097.542.529
142 Rp.34.256.425 Rp.23.052.345 Rp.11.204.080 Rp.1.074.490.184
143 Rp.34.256.425 Rp.23.287.671 Rp.10.968.754 Rp.1.051.202.513
144 Rp.34.256.425 Rp.23.525.399 Rp.10.731.026 Rp.1.027.677.114
145 Rp.34.256.425 Rp.23.765.554 Rp.10.490.871 Rp.1.003.911.560
146 Rp.34.256.425 Rp.24.008.161 Rp.10.248.264 Rp.979.903.399
147 Rp.34.256.425 Rp.24.253.244 Rp.10.003.181 Rp.955.650.155
148 Rp.34.256.425 Rp.24.500.830 Rp.9.755.595 Rp.931.149.325
149 Rp.34.256.425 Rp.24.750.942 Rp.9.505.483 Rp.906.398.383
150 Rp.34.256.425 Rp.25.003.608 Rp.9.252.817 Rp.881.394.775
151 Rp.34.256.425 Rp.25.258.853 Rp.8.997.572 Rp.856.135.922
152 Rp.34.256.425 Rp.25.516.704 Rp.8.739.721 Rp.830.619.218
153 Rp.34.256.425 Rp.25.777.187 Rp.8.479.238 Rp.804.842.031
154 Rp.34.256.425 Rp.26.040.329 Rp.8.216.096 Rp.778.801.702
155 Rp.34.256.425 Rp.26.306.158 Rp.7.950.267 Rp.752.495.544
156 Rp.34.256.425 Rp.26.574.700 Rp.7.681.725 Rp.725.920.844
157 Rp.34.256.425 Rp.26.845.983 Rp.7.410.442 Rp.699.074.861
158 Rp.34.256.425 Rp.27.120.036 Rp.7.136.389 Rp.671.954.825
159 Rp.34.256.425 Rp.27.396.886 Rp.6.859.539 Rp.644.557.939
160 Rp.34.256.425 Rp.27.676.563 Rp.6.579.862 Rp.616.881.376
161 Rp.34.256.425 Rp.27.959.094 Rp.6.297.331 Rp.588.922.282
162 Rp.34.256.425 Rp.28.244.510 Rp.6.011.915 Rp.560.677.772
163 Rp.34.256.425 Rp.28.532.839 Rp.5.723.586 Rp.532.144.933
164 Rp.34.256.425 Rp.28.824.112 Rp.5.432.313 Rp.503.320.821
165 Rp.34.256.425 Rp.29.118.358 Rp.5.138.067 Rp.474.202.463
166 Rp.34.256.425 Rp.29.415.608 Rp.4.840.817 Rp.444.786.855
167 Rp.34.256.425 Rp.29.715.893 Rp.4.540.532 Rp.415.070.962
168 Rp.34.256.425 Rp.30.019.242 Rp.4.237.183 Rp.385.051.720
169 Rp.34.256.425 Rp.30.325.689 Rp.3.930.736 Rp.354.726.031
170 Rp.34.256.425 Rp.30.635.263 Rp.3.621.162 Rp.324.090.768
171 Rp.34.256.425 Rp.30.947.998 Rp.3.308.427 Rp.293.142.770
172 Rp.34.256.425 Rp.31.263.926 Rp.2.992.499 Rp.261.878.844
173 Rp.34.256.425 Rp.31.583.078 Rp.2.673.347 Rp.230.295.766
174 Rp.34.256.425 Rp.31.905.489 Rp.2.350.936 Rp.198.390.277
175 Rp.34.256.425 Rp.32.231.191 Rp.2.025.234 Rp.166.159.086
176 Rp.34.256.425 Rp.32.560.218 Rp.1.696.207 Rp.133.598.868
177 Rp.34.256.425 Rp.32.892.603 Rp.1.363.822 Rp.100.706.265
178 Rp.34.256.425 Rp.33.228.382 Rp.1.028.043 Rp.67.477.883
179 Rp.34.256.425 Rp.33.567.588 Rp.688.837 Rp.33.910.295
180 Rp.34.256.425 Rp.33.910.295 Rp.346.168 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    TANAH Dijual
    di Jakarta Selatan
    Rp3,7mily
    • 216
    Lihat Rincian
    Rp3,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp45jt/thn
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp45jt/thn
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln

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