Rumah Baru dan Bagus Jual Harga Murah Di Jatisampurna Bekasi.

Jatisampurna Kranggan Bekasi Jawa Barat

Rp450jt
Bisa Nego
KPR: 3,75jt/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.450.000.000 Dana Tunai yang Harus Disiapkan Rp.135.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.360.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.759.209 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.4.282.053 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.391.947.165
Total Pembayaran
Rp.890.547.165 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.360.000.000
1 Rp.3.759.209 Rp.909.209 Rp.2.850.000 Rp.359.090.791
2 Rp.3.759.209 Rp.916.407 Rp.2.842.802 Rp.358.174.384
3 Rp.3.759.209 Rp.923.662 Rp.2.835.547 Rp.357.250.722
4 Rp.3.759.209 Rp.930.974 Rp.2.828.235 Rp.356.319.748
5 Rp.3.759.209 Rp.938.344 Rp.2.820.865 Rp.355.381.404
6 Rp.3.759.209 Rp.945.773 Rp.2.813.436 Rp.354.435.631
7 Rp.3.759.209 Rp.953.260 Rp.2.805.949 Rp.353.482.371
8 Rp.3.759.209 Rp.960.807 Rp.2.798.402 Rp.352.521.564
9 Rp.3.759.209 Rp.968.413 Rp.2.790.796 Rp.351.553.151
10 Rp.3.759.209 Rp.976.080 Rp.2.783.129 Rp.350.577.071
11 Rp.3.759.209 Rp.983.807 Rp.2.775.402 Rp.349.593.264
12 Rp.3.759.209 Rp.991.596 Rp.2.767.613 Rp.348.601.668
13 Rp.3.759.209 Rp.999.446 Rp.2.759.763 Rp.347.602.222
14 Rp.3.759.209 Rp.1.007.358 Rp.2.751.851 Rp.346.594.864
15 Rp.3.759.209 Rp.1.015.333 Rp.2.743.876 Rp.345.579.531
16 Rp.3.759.209 Rp.1.023.371 Rp.2.735.838 Rp.344.556.160
17 Rp.3.759.209 Rp.1.031.473 Rp.2.727.736 Rp.343.524.687
18 Rp.3.759.209 Rp.1.039.639 Rp.2.719.570 Rp.342.485.048
19 Rp.3.759.209 Rp.1.047.869 Rp.2.711.340 Rp.341.437.179
20 Rp.3.759.209 Rp.1.056.165 Rp.2.703.044 Rp.340.381.014
21 Rp.3.759.209 Rp.1.064.526 Rp.2.694.683 Rp.339.316.488
22 Rp.3.759.209 Rp.1.072.953 Rp.2.686.256 Rp.338.243.535
23 Rp.3.759.209 Rp.1.081.448 Rp.2.677.761 Rp.337.162.087
24 Rp.3.759.209 Rp.1.090.009 Rp.2.669.200 Rp.336.072.078
25 Rp.3.759.209 Rp.1.098.638 Rp.2.660.571 Rp.334.973.440
26 Rp.3.759.209 Rp.1.107.336 Rp.2.651.873 Rp.333.866.104
27 Rp.3.759.209 Rp.1.116.102 Rp.2.643.107 Rp.332.750.002
28 Rp.3.759.209 Rp.1.124.938 Rp.2.634.271 Rp.331.625.064
29 Rp.3.759.209 Rp.1.133.844 Rp.2.625.365 Rp.330.491.220
30 Rp.3.759.209 Rp.1.142.820 Rp.2.616.389 Rp.329.348.400
31 Rp.3.759.209 Rp.1.151.867 Rp.2.607.342 Rp.328.196.533
32 Rp.3.759.209 Rp.1.160.986 Rp.2.598.223 Rp.327.035.547
33 Rp.3.759.209 Rp.1.170.178 Rp.2.589.031 Rp.325.865.369
34 Rp.3.759.209 Rp.1.179.441 Rp.2.579.768 Rp.324.685.928
35 Rp.3.759.209 Rp.1.188.779 Rp.2.570.430 Rp.323.497.149
36 Rp.3.759.209 Rp.1.198.190 Rp.2.561.019 Rp.322.298.959
37 Rp.4.282.053 Rp.991.918 Rp.3.290.135 Rp.321.307.041
38 Rp.4.282.053 Rp.1.002.044 Rp.3.280.009 Rp.320.304.997
39 Rp.4.282.053 Rp.1.012.273 Rp.3.269.780 Rp.319.292.724
40 Rp.4.282.053 Rp.1.022.606 Rp.3.259.447 Rp.318.270.118
41 Rp.4.282.053 Rp.1.033.046 Rp.3.249.007 Rp.317.237.072
42 Rp.4.282.053 Rp.1.043.591 Rp.3.238.462 Rp.316.193.481
43 Rp.4.282.053 Rp.1.054.245 Rp.3.227.808 Rp.315.139.236
44 Rp.4.282.053 Rp.1.065.007 Rp.3.217.046 Rp.314.074.229
45 Rp.4.282.053 Rp.1.075.879 Rp.3.206.174 Rp.312.998.350
46 Rp.4.282.053 Rp.1.086.862 Rp.3.195.191 Rp.311.911.488
47 Rp.4.282.053 Rp.1.097.957 Rp.3.184.096 Rp.310.813.531
48 Rp.4.282.053 Rp.1.109.165 Rp.3.172.888 Rp.309.704.366
49 Rp.4.282.053 Rp.1.120.488 Rp.3.161.565 Rp.308.583.878
50 Rp.4.282.053 Rp.1.131.926 Rp.3.150.127 Rp.307.451.952
51 Rp.4.282.053 Rp.1.143.481 Rp.3.138.572 Rp.306.308.471
52 Rp.4.282.053 Rp.1.155.154 Rp.3.126.899 Rp.305.153.317
53 Rp.4.282.053 Rp.1.166.946 Rp.3.115.107 Rp.303.986.371
54 Rp.4.282.053 Rp.1.178.859 Rp.3.103.194 Rp.302.807.512
55 Rp.4.282.053 Rp.1.190.893 Rp.3.091.160 Rp.301.616.619
56 Rp.4.282.053 Rp.1.203.050 Rp.3.079.003 Rp.300.413.569
57 Rp.4.282.053 Rp.1.215.331 Rp.3.066.722 Rp.299.198.238
58 Rp.4.282.053 Rp.1.227.738 Rp.3.054.315 Rp.297.970.500
59 Rp.4.282.053 Rp.1.240.271 Rp.3.041.782 Rp.296.730.229
60 Rp.4.282.053 Rp.1.252.932 Rp.3.029.121 Rp.295.477.297
61 Rp.4.282.053 Rp.1.265.722 Rp.3.016.331 Rp.294.211.575
62 Rp.4.282.053 Rp.1.278.643 Rp.3.003.410 Rp.292.932.932
63 Rp.4.282.053 Rp.1.291.696 Rp.2.990.357 Rp.291.641.236
64 Rp.4.282.053 Rp.1.304.882 Rp.2.977.171 Rp.290.336.354
65 Rp.4.282.053 Rp.1.318.203 Rp.2.963.850 Rp.289.018.151
66 Rp.4.282.053 Rp.1.331.659 Rp.2.950.394 Rp.287.686.492
67 Rp.4.282.053 Rp.1.345.253 Rp.2.936.800 Rp.286.341.239
68 Rp.4.282.053 Rp.1.358.986 Rp.2.923.067 Rp.284.982.253
69 Rp.4.282.053 Rp.1.372.859 Rp.2.909.194 Rp.283.609.394
70 Rp.4.282.053 Rp.1.386.874 Rp.2.895.179 Rp.282.222.520
71 Rp.4.282.053 Rp.1.401.031 Rp.2.881.022 Rp.280.821.489
72 Rp.4.282.053 Rp.1.415.334 Rp.2.866.719 Rp.279.406.155
73 Rp.4.282.053 Rp.1.429.782 Rp.2.852.271 Rp.277.976.373
74 Rp.4.282.053 Rp.1.444.378 Rp.2.837.675 Rp.276.531.995
75 Rp.4.282.053 Rp.1.459.122 Rp.2.822.931 Rp.275.072.873
76 Rp.4.282.053 Rp.1.474.017 Rp.2.808.036 Rp.273.598.856
77 Rp.4.282.053 Rp.1.489.065 Rp.2.792.988 Rp.272.109.791
78 Rp.4.282.053 Rp.1.504.266 Rp.2.777.787 Rp.270.605.525
79 Rp.4.282.053 Rp.1.519.622 Rp.2.762.431 Rp.269.085.903
80 Rp.4.282.053 Rp.1.535.134 Rp.2.746.919 Rp.267.550.769
81 Rp.4.282.053 Rp.1.550.806 Rp.2.731.247 Rp.265.999.963
82 Rp.4.282.053 Rp.1.566.637 Rp.2.715.416 Rp.264.433.326
83 Rp.4.282.053 Rp.1.582.629 Rp.2.699.424 Rp.262.850.697
84 Rp.4.282.053 Rp.1.598.785 Rp.2.683.268 Rp.261.251.912
85 Rp.4.282.053 Rp.1.615.106 Rp.2.666.947 Rp.259.636.806
86 Rp.4.282.053 Rp.1.631.594 Rp.2.650.459 Rp.258.005.212
87 Rp.4.282.053 Rp.1.648.250 Rp.2.633.803 Rp.256.356.962
88 Rp.4.282.053 Rp.1.665.076 Rp.2.616.977 Rp.254.691.886
89 Rp.4.282.053 Rp.1.682.073 Rp.2.599.980 Rp.253.009.813
90 Rp.4.282.053 Rp.1.699.244 Rp.2.582.809 Rp.251.310.569
91 Rp.4.282.053 Rp.1.716.591 Rp.2.565.462 Rp.249.593.978
92 Rp.4.282.053 Rp.1.734.114 Rp.2.547.939 Rp.247.859.864
93 Rp.4.282.053 Rp.1.751.817 Rp.2.530.236 Rp.246.108.047
94 Rp.4.282.053 Rp.1.769.700 Rp.2.512.353 Rp.244.338.347
95 Rp.4.282.053 Rp.1.787.766 Rp.2.494.287 Rp.242.550.581
96 Rp.4.282.053 Rp.1.806.016 Rp.2.476.037 Rp.240.744.565
97 Rp.4.282.053 Rp.1.824.452 Rp.2.457.601 Rp.238.920.113
98 Rp.4.282.053 Rp.1.843.077 Rp.2.438.976 Rp.237.077.036
99 Rp.4.282.053 Rp.1.861.892 Rp.2.420.161 Rp.235.215.144
100 Rp.4.282.053 Rp.1.880.898 Rp.2.401.155 Rp.233.334.246
101 Rp.4.282.053 Rp.1.900.099 Rp.2.381.954 Rp.231.434.147
102 Rp.4.282.053 Rp.1.919.496 Rp.2.362.557 Rp.229.514.651
103 Rp.4.282.053 Rp.1.939.091 Rp.2.342.962 Rp.227.575.560
104 Rp.4.282.053 Rp.1.958.886 Rp.2.323.167 Rp.225.616.674
105 Rp.4.282.053 Rp.1.978.883 Rp.2.303.170 Rp.223.637.791
106 Rp.4.282.053 Rp.1.999.084 Rp.2.282.969 Rp.221.638.707
107 Rp.4.282.053 Rp.2.019.491 Rp.2.262.562 Rp.219.619.216
108 Rp.4.282.053 Rp.2.040.107 Rp.2.241.946 Rp.217.579.109
109 Rp.4.282.053 Rp.2.060.933 Rp.2.221.120 Rp.215.518.176
110 Rp.4.282.053 Rp.2.081.972 Rp.2.200.081 Rp.213.436.204
111 Rp.4.282.053 Rp.2.103.225 Rp.2.178.828 Rp.211.332.979
112 Rp.4.282.053 Rp.2.124.696 Rp.2.157.357 Rp.209.208.283
113 Rp.4.282.053 Rp.2.146.385 Rp.2.135.668 Rp.207.061.898
114 Rp.4.282.053 Rp.2.168.296 Rp.2.113.757 Rp.204.893.602
115 Rp.4.282.053 Rp.2.190.431 Rp.2.091.622 Rp.202.703.171
116 Rp.4.282.053 Rp.2.212.791 Rp.2.069.262 Rp.200.490.380
117 Rp.4.282.053 Rp.2.235.380 Rp.2.046.673 Rp.198.255.000
118 Rp.4.282.053 Rp.2.258.200 Rp.2.023.853 Rp.195.996.800
119 Rp.4.282.053 Rp.2.281.252 Rp.2.000.801 Rp.193.715.548
120 Rp.4.282.053 Rp.2.304.540 Rp.1.977.513 Rp.191.411.008
121 Rp.4.282.053 Rp.2.328.066 Rp.1.953.987 Rp.189.082.942
122 Rp.4.282.053 Rp.2.351.831 Rp.1.930.222 Rp.186.731.111
123 Rp.4.282.053 Rp.2.375.840 Rp.1.906.213 Rp.184.355.271
124 Rp.4.282.053 Rp.2.400.093 Rp.1.881.960 Rp.181.955.178
125 Rp.4.282.053 Rp.2.424.594 Rp.1.857.459 Rp.179.530.584
126 Rp.4.282.053 Rp.2.449.345 Rp.1.832.708 Rp.177.081.239
127 Rp.4.282.053 Rp.2.474.349 Rp.1.807.704 Rp.174.606.890
128 Rp.4.282.053 Rp.2.499.608 Rp.1.782.445 Rp.172.107.282
129 Rp.4.282.053 Rp.2.525.124 Rp.1.756.929 Rp.169.582.158
130 Rp.4.282.053 Rp.2.550.902 Rp.1.731.151 Rp.167.031.256
131 Rp.4.282.053 Rp.2.576.942 Rp.1.705.111 Rp.164.454.314
132 Rp.4.282.053 Rp.2.603.249 Rp.1.678.804 Rp.161.851.065
133 Rp.4.282.053 Rp.2.629.823 Rp.1.652.230 Rp.159.221.242
134 Rp.4.282.053 Rp.2.656.669 Rp.1.625.384 Rp.156.564.573
135 Rp.4.282.053 Rp.2.683.790 Rp.1.598.263 Rp.153.880.783
136 Rp.4.282.053 Rp.2.711.187 Rp.1.570.866 Rp.151.169.596
137 Rp.4.282.053 Rp.2.738.863 Rp.1.543.190 Rp.148.430.733
138 Rp.4.282.053 Rp.2.766.823 Rp.1.515.230 Rp.145.663.910
139 Rp.4.282.053 Rp.2.795.067 Rp.1.486.986 Rp.142.868.843
140 Rp.4.282.053 Rp.2.823.600 Rp.1.458.453 Rp.140.045.243
141 Rp.4.282.053 Rp.2.852.424 Rp.1.429.629 Rp.137.192.819
142 Rp.4.282.053 Rp.2.881.543 Rp.1.400.510 Rp.134.311.276
143 Rp.4.282.053 Rp.2.910.959 Rp.1.371.094 Rp.131.400.317
144 Rp.4.282.053 Rp.2.940.675 Rp.1.341.378 Rp.128.459.642
145 Rp.4.282.053 Rp.2.970.694 Rp.1.311.359 Rp.125.488.948
146 Rp.4.282.053 Rp.3.001.020 Rp.1.281.033 Rp.122.487.928
147 Rp.4.282.053 Rp.3.031.655 Rp.1.250.398 Rp.119.456.273
148 Rp.4.282.053 Rp.3.062.604 Rp.1.219.449 Rp.116.393.669
149 Rp.4.282.053 Rp.3.093.868 Rp.1.188.185 Rp.113.299.801
150 Rp.4.282.053 Rp.3.125.451 Rp.1.156.602 Rp.110.174.350
151 Rp.4.282.053 Rp.3.157.357 Rp.1.124.696 Rp.107.016.993
152 Rp.4.282.053 Rp.3.189.588 Rp.1.092.465 Rp.103.827.405
153 Rp.4.282.053 Rp.3.222.148 Rp.1.059.905 Rp.100.605.257
154 Rp.4.282.053 Rp.3.255.041 Rp.1.027.012 Rp.97.350.216
155 Rp.4.282.053 Rp.3.288.270 Rp.993.783 Rp.94.061.946
156 Rp.4.282.053 Rp.3.321.837 Rp.960.216 Rp.90.740.109
157 Rp.4.282.053 Rp.3.355.748 Rp.926.305 Rp.87.384.361
158 Rp.4.282.053 Rp.3.390.004 Rp.892.049 Rp.83.994.357
159 Rp.4.282.053 Rp.3.424.611 Rp.857.442 Rp.80.569.746
160 Rp.4.282.053 Rp.3.459.570 Rp.822.483 Rp.77.110.176
161 Rp.4.282.053 Rp.3.494.887 Rp.787.166 Rp.73.615.289
162 Rp.4.282.053 Rp.3.530.564 Rp.751.489 Rp.70.084.725
163 Rp.4.282.053 Rp.3.566.605 Rp.715.448 Rp.66.518.120
164 Rp.4.282.053 Rp.3.603.014 Rp.679.039 Rp.62.915.106
165 Rp.4.282.053 Rp.3.639.795 Rp.642.258 Rp.59.275.311
166 Rp.4.282.053 Rp.3.676.951 Rp.605.102 Rp.55.598.360
167 Rp.4.282.053 Rp.3.714.486 Rp.567.567 Rp.51.883.874
168 Rp.4.282.053 Rp.3.752.405 Rp.529.648 Rp.48.131.469
169 Rp.4.282.053 Rp.3.790.711 Rp.491.342 Rp.44.340.758
170 Rp.4.282.053 Rp.3.829.408 Rp.452.645 Rp.40.511.350
171 Rp.4.282.053 Rp.3.868.500 Rp.413.553 Rp.36.642.850
172 Rp.4.282.053 Rp.3.907.991 Rp.374.062 Rp.32.734.859
173 Rp.4.282.053 Rp.3.947.885 Rp.334.168 Rp.28.786.974
174 Rp.4.282.053 Rp.3.988.186 Rp.293.867 Rp.24.798.788
175 Rp.4.282.053 Rp.4.028.899 Rp.253.154 Rp.20.769.889
176 Rp.4.282.053 Rp.4.070.027 Rp.212.026 Rp.16.699.862
177 Rp.4.282.053 Rp.4.111.575 Rp.170.478 Rp.12.588.287
178 Rp.4.282.053 Rp.4.153.548 Rp.128.505 Rp.8.434.739
179 Rp.4.282.053 Rp.4.195.948 Rp.86.105 Rp.4.238.791
180 Rp.4.282.053 Rp.4.238.791 Rp.43.271 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • TANAH Disewa
    di Bekasi
    Rp100jt/thn
    TANAH Disewa
    di Bekasi
    Rp100jt/thn
    • 800
    Lihat Rincian
    Rp100jt/thn
  • RUMAH Dijual
    di Bekasi
    Rp550jt
    RUMAH Dijual
    di Bekasi
    Rp550jt
    • 2
    • 1
    • 98
    • 50
    Lihat Rincian
    Rp550jt
  • APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp3,8jt/bln
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily
  • KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    • 2
    • 3235
    • 1500
    Lihat Rincian
    Rp8,5mily
  • GUDANG Dijual
    di Bekasi
    Rp10,5mily
    GUDANG Dijual
    di Bekasi
    Rp10,5mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10,5mily

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