Miliki Hunian Dapat diskon, Kulkas dan TV di Purwokerto

Griya Satria Mandalatama Jl. Veteran Purwokerto Banyumas Jawa Tengah

Rp319jt
KPR: 2,66jt/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.319.000.000 Dana Tunai yang Harus Disiapkan Rp.95.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.255.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.664.861 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.035.500 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.277.847.029
Total Pembayaran
Rp.631.299.029 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.255.200.000
1 Rp.2.664.861 Rp.644.528 Rp.2.020.333 Rp.254.555.472
2 Rp.2.664.861 Rp.649.630 Rp.2.015.231 Rp.253.905.842
3 Rp.2.664.861 Rp.654.773 Rp.2.010.088 Rp.253.251.069
4 Rp.2.664.861 Rp.659.957 Rp.2.004.904 Rp.252.591.112
5 Rp.2.664.861 Rp.665.181 Rp.1.999.680 Rp.251.925.931
6 Rp.2.664.861 Rp.670.447 Rp.1.994.414 Rp.251.255.484
7 Rp.2.664.861 Rp.675.755 Rp.1.989.106 Rp.250.579.729
8 Rp.2.664.861 Rp.681.105 Rp.1.983.756 Rp.249.898.624
9 Rp.2.664.861 Rp.686.497 Rp.1.978.364 Rp.249.212.127
10 Rp.2.664.861 Rp.691.932 Rp.1.972.929 Rp.248.520.195
11 Rp.2.664.861 Rp.697.409 Rp.1.967.452 Rp.247.822.786
12 Rp.2.664.861 Rp.702.931 Rp.1.961.930 Rp.247.119.855
13 Rp.2.664.861 Rp.708.495 Rp.1.956.366 Rp.246.411.360
14 Rp.2.664.861 Rp.714.104 Rp.1.950.757 Rp.245.697.256
15 Rp.2.664.861 Rp.719.758 Rp.1.945.103 Rp.244.977.498
16 Rp.2.664.861 Rp.725.456 Rp.1.939.405 Rp.244.252.042
17 Rp.2.664.861 Rp.731.199 Rp.1.933.662 Rp.243.520.843
18 Rp.2.664.861 Rp.736.988 Rp.1.927.873 Rp.242.783.855
19 Rp.2.664.861 Rp.742.822 Rp.1.922.039 Rp.242.041.033
20 Rp.2.664.861 Rp.748.703 Rp.1.916.158 Rp.241.292.330
21 Rp.2.664.861 Rp.754.630 Rp.1.910.231 Rp.240.537.700
22 Rp.2.664.861 Rp.760.604 Rp.1.904.257 Rp.239.777.096
23 Rp.2.664.861 Rp.766.626 Rp.1.898.235 Rp.239.010.470
24 Rp.2.664.861 Rp.772.695 Rp.1.892.166 Rp.238.237.775
25 Rp.2.664.861 Rp.778.812 Rp.1.886.049 Rp.237.458.963
26 Rp.2.664.861 Rp.784.978 Rp.1.879.883 Rp.236.673.985
27 Rp.2.664.861 Rp.791.192 Rp.1.873.669 Rp.235.882.793
28 Rp.2.664.861 Rp.797.456 Rp.1.867.405 Rp.235.085.337
29 Rp.2.664.861 Rp.803.769 Rp.1.861.092 Rp.234.281.568
30 Rp.2.664.861 Rp.810.132 Rp.1.854.729 Rp.233.471.436
31 Rp.2.664.861 Rp.816.545 Rp.1.848.316 Rp.232.654.891
32 Rp.2.664.861 Rp.823.010 Rp.1.841.851 Rp.231.831.881
33 Rp.2.664.861 Rp.829.525 Rp.1.835.336 Rp.231.002.356
34 Rp.2.664.861 Rp.836.092 Rp.1.828.769 Rp.230.166.264
35 Rp.2.664.861 Rp.842.711 Rp.1.822.150 Rp.229.323.553
36 Rp.2.664.861 Rp.849.383 Rp.1.815.478 Rp.228.474.170
37 Rp.3.035.500 Rp.703.160 Rp.2.332.340 Rp.227.771.010
38 Rp.3.035.500 Rp.710.338 Rp.2.325.162 Rp.227.060.672
39 Rp.3.035.500 Rp.717.589 Rp.2.317.911 Rp.226.343.083
40 Rp.3.035.500 Rp.724.914 Rp.2.310.586 Rp.225.618.169
41 Rp.3.035.500 Rp.732.315 Rp.2.303.185 Rp.224.885.854
42 Rp.3.035.500 Rp.739.790 Rp.2.295.710 Rp.224.146.064
43 Rp.3.035.500 Rp.747.342 Rp.2.288.158 Rp.223.398.722
44 Rp.3.035.500 Rp.754.971 Rp.2.280.529 Rp.222.643.751
45 Rp.3.035.500 Rp.762.678 Rp.2.272.822 Rp.221.881.073
46 Rp.3.035.500 Rp.770.464 Rp.2.265.036 Rp.221.110.609
47 Rp.3.035.500 Rp.778.329 Rp.2.257.171 Rp.220.332.280
48 Rp.3.035.500 Rp.786.275 Rp.2.249.225 Rp.219.546.005
49 Rp.3.035.500 Rp.794.301 Rp.2.241.199 Rp.218.751.704
50 Rp.3.035.500 Rp.802.410 Rp.2.233.090 Rp.217.949.294
51 Rp.3.035.500 Rp.810.601 Rp.2.224.899 Rp.217.138.693
52 Rp.3.035.500 Rp.818.876 Rp.2.216.624 Rp.216.319.817
53 Rp.3.035.500 Rp.827.235 Rp.2.208.265 Rp.215.492.582
54 Rp.3.035.500 Rp.835.680 Rp.2.199.820 Rp.214.656.902
55 Rp.3.035.500 Rp.844.211 Rp.2.191.289 Rp.213.812.691
56 Rp.3.035.500 Rp.852.829 Rp.2.182.671 Rp.212.959.862
57 Rp.3.035.500 Rp.861.535 Rp.2.173.965 Rp.212.098.327
58 Rp.3.035.500 Rp.870.330 Rp.2.165.170 Rp.211.227.997
59 Rp.3.035.500 Rp.879.214 Rp.2.156.286 Rp.210.348.783
60 Rp.3.035.500 Rp.888.190 Rp.2.147.310 Rp.209.460.593
61 Rp.3.035.500 Rp.897.256 Rp.2.138.244 Rp.208.563.337
62 Rp.3.035.500 Rp.906.416 Rp.2.129.084 Rp.207.656.921
63 Rp.3.035.500 Rp.915.669 Rp.2.119.831 Rp.206.741.252
64 Rp.3.035.500 Rp.925.016 Rp.2.110.484 Rp.205.816.236
65 Rp.3.035.500 Rp.934.459 Rp.2.101.041 Rp.204.881.777
66 Rp.3.035.500 Rp.943.999 Rp.2.091.501 Rp.203.937.778
67 Rp.3.035.500 Rp.953.635 Rp.2.081.865 Rp.202.984.143
68 Rp.3.035.500 Rp.963.370 Rp.2.072.130 Rp.202.020.773
69 Rp.3.035.500 Rp.973.205 Rp.2.062.295 Rp.201.047.568
70 Rp.3.035.500 Rp.983.139 Rp.2.052.361 Rp.200.064.429
71 Rp.3.035.500 Rp.993.176 Rp.2.042.324 Rp.199.071.253
72 Rp.3.035.500 Rp.1.003.314 Rp.2.032.186 Rp.198.067.939
73 Rp.3.035.500 Rp.1.013.556 Rp.2.021.944 Rp.197.054.383
74 Rp.3.035.500 Rp.1.023.903 Rp.2.011.597 Rp.196.030.480
75 Rp.3.035.500 Rp.1.034.356 Rp.2.001.144 Rp.194.996.124
76 Rp.3.035.500 Rp.1.044.915 Rp.1.990.585 Rp.193.951.209
77 Rp.3.035.500 Rp.1.055.581 Rp.1.979.919 Rp.192.895.628
78 Rp.3.035.500 Rp.1.066.357 Rp.1.969.143 Rp.191.829.271
79 Rp.3.035.500 Rp.1.077.243 Rp.1.958.257 Rp.190.752.028
80 Rp.3.035.500 Rp.1.088.240 Rp.1.947.260 Rp.189.663.788
81 Rp.3.035.500 Rp.1.099.349 Rp.1.936.151 Rp.188.564.439
82 Rp.3.035.500 Rp.1.110.571 Rp.1.924.929 Rp.187.453.868
83 Rp.3.035.500 Rp.1.121.908 Rp.1.913.592 Rp.186.331.960
84 Rp.3.035.500 Rp.1.133.361 Rp.1.902.139 Rp.185.198.599
85 Rp.3.035.500 Rp.1.144.931 Rp.1.890.569 Rp.184.053.668
86 Rp.3.035.500 Rp.1.156.619 Rp.1.878.881 Rp.182.897.049
87 Rp.3.035.500 Rp.1.168.426 Rp.1.867.074 Rp.181.728.623
88 Rp.3.035.500 Rp.1.180.354 Rp.1.855.146 Rp.180.548.269
89 Rp.3.035.500 Rp.1.192.403 Rp.1.843.097 Rp.179.355.866
90 Rp.3.035.500 Rp.1.204.576 Rp.1.830.924 Rp.178.151.290
91 Rp.3.035.500 Rp.1.216.872 Rp.1.818.628 Rp.176.934.418
92 Rp.3.035.500 Rp.1.229.294 Rp.1.806.206 Rp.175.705.124
93 Rp.3.035.500 Rp.1.241.844 Rp.1.793.656 Rp.174.463.280
94 Rp.3.035.500 Rp.1.254.521 Rp.1.780.979 Rp.173.208.759
95 Rp.3.035.500 Rp.1.267.327 Rp.1.768.173 Rp.171.941.432
96 Rp.3.035.500 Rp.1.280.265 Rp.1.755.235 Rp.170.661.167
97 Rp.3.035.500 Rp.1.293.334 Rp.1.742.166 Rp.169.367.833
98 Rp.3.035.500 Rp.1.306.537 Rp.1.728.963 Rp.168.061.296
99 Rp.3.035.500 Rp.1.319.874 Rp.1.715.626 Rp.166.741.422
100 Rp.3.035.500 Rp.1.333.348 Rp.1.702.152 Rp.165.408.074
101 Rp.3.035.500 Rp.1.346.959 Rp.1.688.541 Rp.164.061.115
102 Rp.3.035.500 Rp.1.360.709 Rp.1.674.791 Rp.162.700.406
103 Rp.3.035.500 Rp.1.374.600 Rp.1.660.900 Rp.161.325.806
104 Rp.3.035.500 Rp.1.388.632 Rp.1.646.868 Rp.159.937.174
105 Rp.3.035.500 Rp.1.402.808 Rp.1.632.692 Rp.158.534.366
106 Rp.3.035.500 Rp.1.417.128 Rp.1.618.372 Rp.157.117.238
107 Rp.3.035.500 Rp.1.431.595 Rp.1.603.905 Rp.155.685.643
108 Rp.3.035.500 Rp.1.446.209 Rp.1.589.291 Rp.154.239.434
109 Rp.3.035.500 Rp.1.460.972 Rp.1.574.528 Rp.152.778.462
110 Rp.3.035.500 Rp.1.475.887 Rp.1.559.613 Rp.151.302.575
111 Rp.3.035.500 Rp.1.490.953 Rp.1.544.547 Rp.149.811.622
112 Rp.3.035.500 Rp.1.506.173 Rp.1.529.327 Rp.148.305.449
113 Rp.3.035.500 Rp.1.521.549 Rp.1.513.951 Rp.146.783.900
114 Rp.3.035.500 Rp.1.537.081 Rp.1.498.419 Rp.145.246.819
115 Rp.3.035.500 Rp.1.552.772 Rp.1.482.728 Rp.143.694.047
116 Rp.3.035.500 Rp.1.568.623 Rp.1.466.877 Rp.142.125.424
117 Rp.3.035.500 Rp.1.584.636 Rp.1.450.864 Rp.140.540.788
118 Rp.3.035.500 Rp.1.600.813 Rp.1.434.687 Rp.138.939.975
119 Rp.3.035.500 Rp.1.617.154 Rp.1.418.346 Rp.137.322.821
120 Rp.3.035.500 Rp.1.633.663 Rp.1.401.837 Rp.135.689.158
121 Rp.3.035.500 Rp.1.650.340 Rp.1.385.160 Rp.134.038.818
122 Rp.3.035.500 Rp.1.667.187 Rp.1.368.313 Rp.132.371.631
123 Rp.3.035.500 Rp.1.684.206 Rp.1.351.294 Rp.130.687.425
124 Rp.3.035.500 Rp.1.701.399 Rp.1.334.101 Rp.128.986.026
125 Rp.3.035.500 Rp.1.718.768 Rp.1.316.732 Rp.127.267.258
126 Rp.3.035.500 Rp.1.736.313 Rp.1.299.187 Rp.125.530.945
127 Rp.3.035.500 Rp.1.754.038 Rp.1.281.462 Rp.123.776.907
128 Rp.3.035.500 Rp.1.771.944 Rp.1.263.556 Rp.122.004.963
129 Rp.3.035.500 Rp.1.790.033 Rp.1.245.467 Rp.120.214.930
130 Rp.3.035.500 Rp.1.808.306 Rp.1.227.194 Rp.118.406.624
131 Rp.3.035.500 Rp.1.826.766 Rp.1.208.734 Rp.116.579.858
132 Rp.3.035.500 Rp.1.845.414 Rp.1.190.086 Rp.114.734.444
133 Rp.3.035.500 Rp.1.864.253 Rp.1.171.247 Rp.112.870.191
134 Rp.3.035.500 Rp.1.883.283 Rp.1.152.217 Rp.110.986.908
135 Rp.3.035.500 Rp.1.902.509 Rp.1.132.991 Rp.109.084.399
136 Rp.3.035.500 Rp.1.921.930 Rp.1.113.570 Rp.107.162.469
137 Rp.3.035.500 Rp.1.941.550 Rp.1.093.950 Rp.105.220.919
138 Rp.3.035.500 Rp.1.961.370 Rp.1.074.130 Rp.103.259.549
139 Rp.3.035.500 Rp.1.981.392 Rp.1.054.108 Rp.101.278.157
140 Rp.3.035.500 Rp.2.001.619 Rp.1.033.881 Rp.99.276.538
141 Rp.3.035.500 Rp.2.022.052 Rp.1.013.448 Rp.97.254.486
142 Rp.3.035.500 Rp.2.042.694 Rp.992.806 Rp.95.211.792
143 Rp.3.035.500 Rp.2.063.546 Rp.971.954 Rp.93.148.246
144 Rp.3.035.500 Rp.2.084.612 Rp.950.888 Rp.91.063.634
145 Rp.3.035.500 Rp.2.105.892 Rp.929.608 Rp.88.957.742
146 Rp.3.035.500 Rp.2.127.390 Rp.908.110 Rp.86.830.352
147 Rp.3.035.500 Rp.2.149.107 Rp.886.393 Rp.84.681.245
148 Rp.3.035.500 Rp.2.171.046 Rp.864.454 Rp.82.510.199
149 Rp.3.035.500 Rp.2.193.208 Rp.842.292 Rp.80.316.991
150 Rp.3.035.500 Rp.2.215.597 Rp.819.903 Rp.78.101.394
151 Rp.3.035.500 Rp.2.238.215 Rp.797.285 Rp.75.863.179
152 Rp.3.035.500 Rp.2.261.063 Rp.774.437 Rp.73.602.116
153 Rp.3.035.500 Rp.2.284.145 Rp.751.355 Rp.71.317.971
154 Rp.3.035.500 Rp.2.307.462 Rp.728.038 Rp.69.010.509
155 Rp.3.035.500 Rp.2.331.018 Rp.704.482 Rp.66.679.491
156 Rp.3.035.500 Rp.2.354.814 Rp.680.686 Rp.64.324.677
157 Rp.3.035.500 Rp.2.378.852 Rp.656.648 Rp.61.945.825
158 Rp.3.035.500 Rp.2.403.136 Rp.632.364 Rp.59.542.689
159 Rp.3.035.500 Rp.2.427.668 Rp.607.832 Rp.57.115.021
160 Rp.3.035.500 Rp.2.452.451 Rp.583.049 Rp.54.662.570
161 Rp.3.035.500 Rp.2.477.486 Rp.558.014 Rp.52.185.084
162 Rp.3.035.500 Rp.2.502.777 Rp.532.723 Rp.49.682.307
163 Rp.3.035.500 Rp.2.528.326 Rp.507.174 Rp.47.153.981
164 Rp.3.035.500 Rp.2.554.136 Rp.481.364 Rp.44.599.845
165 Rp.3.035.500 Rp.2.580.210 Rp.455.290 Rp.42.019.635
166 Rp.3.035.500 Rp.2.606.550 Rp.428.950 Rp.39.413.085
167 Rp.3.035.500 Rp.2.633.158 Rp.402.342 Rp.36.779.927
168 Rp.3.035.500 Rp.2.660.038 Rp.375.462 Rp.34.119.889
169 Rp.3.035.500 Rp.2.687.193 Rp.348.307 Rp.31.432.696
170 Rp.3.035.500 Rp.2.714.625 Rp.320.875 Rp.28.718.071
171 Rp.3.035.500 Rp.2.742.336 Rp.293.164 Rp.25.975.735
172 Rp.3.035.500 Rp.2.770.331 Rp.265.169 Rp.23.205.404
173 Rp.3.035.500 Rp.2.798.612 Rp.236.888 Rp.20.406.792
174 Rp.3.035.500 Rp.2.827.181 Rp.208.319 Rp.17.579.611
175 Rp.3.035.500 Rp.2.856.041 Rp.179.459 Rp.14.723.570
176 Rp.3.035.500 Rp.2.885.197 Rp.150.303 Rp.11.838.373
177 Rp.3.035.500 Rp.2.914.650 Rp.120.850 Rp.8.923.723
178 Rp.3.035.500 Rp.2.944.404 Rp.91.096 Rp.5.979.319
179 Rp.3.035.500 Rp.2.974.461 Rp.61.039 Rp.3.004.858
180 Rp.3.035.500 Rp.3.004.858 Rp.30.675 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Purbalingga
    Rp87,5jt
    TANAH Dijual
    di Purbalingga
    Rp87,5jt
    • 73
    Lihat Rincian
    Rp87,5jt
  • RUMAH Dijual
    di Semarang
    Rp292jt
    RUMAH Dijual
    di Semarang
    Rp292jt
    • 2
    • 1
    • 68
    • 36
    Lihat Rincian
    Rp292jt
  • RUKO Disewa
    di Semarang
    Rp75jt/thn
    RUKO Disewa
    di Semarang
    Rp75jt/thn
    • 1
    • 66
    • 54
    Lihat Rincian
    Rp75jt/thn
  • RUMAH Dijual
    di Banyumas
    Rp865jt
    Terjual
    RUMAH Dijual
    di Banyumas
    Rp865jt
    • 2
    • 1
    • 168
    • 110
    Lihat Rincian
    Rp865jt
  • RUMAH Dijual
    di Karanganyar
    Rp425jt
    RUMAH Dijual
    di Karanganyar
    Rp425jt
    • 2
    • 1
    • 82
    • 47
    Lihat Rincian
    Rp425jt
  • RUKO Dijual
    di Sukoharjo
    Rp1,1mily
    RUKO Dijual
    di Sukoharjo
    Rp1,1mily
    • 1
    • 60
    • 110
    Lihat Rincian
    Rp1,1mily
  • TANAH Dijual
    di Banyumas
    Rp1,2mily
    TANAH Dijual
    di Banyumas
    Rp1,2mily
    • 524
    Lihat Rincian
    Rp1,2mily
  • TANAH Dijual
    di Banyumas
    Rp17,7mily
    TANAH Dijual
    di Banyumas
    Rp17,7mily
    • 3235
    Lihat Rincian
    Rp17,7mily

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