Perumahan Cluster Pesona Regency

DIJUAL BU OVER KREDIT Rumah KPR NYAMAN di Bandung Timur 60 JUTA (NEGO)

Cluster Pesona Regency Jl. Paratag Cinangka/Buka Tanah, Blok H No 15 Pasir Wangi, Ujung Berung Bandung Jawa Barat

Rp60jt
Bisa Nego Pemilik Langsung
KPR: 501rb/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.60.000.000 Dana Tunai yang Harus Disiapkan Rp.18.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.48.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.501.228 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.570.940 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.52.259.665
Total Pembayaran
Rp.118.739.665 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.48.000.000
1 Rp.501.228 Rp.121.228 Rp.380.000 Rp.47.878.772
2 Rp.501.228 Rp.122.188 Rp.379.040 Rp.47.756.584
3 Rp.501.228 Rp.123.155 Rp.378.073 Rp.47.633.429
4 Rp.501.228 Rp.124.130 Rp.377.098 Rp.47.509.299
5 Rp.501.228 Rp.125.113 Rp.376.115 Rp.47.384.186
6 Rp.501.228 Rp.126.103 Rp.375.125 Rp.47.258.083
7 Rp.501.228 Rp.127.102 Rp.374.126 Rp.47.130.981
8 Rp.501.228 Rp.128.108 Rp.373.120 Rp.47.002.873
9 Rp.501.228 Rp.129.122 Rp.372.106 Rp.46.873.751
10 Rp.501.228 Rp.130.144 Rp.371.084 Rp.46.743.607
11 Rp.501.228 Rp.131.174 Rp.370.054 Rp.46.612.433
12 Rp.501.228 Rp.132.213 Rp.369.015 Rp.46.480.220
13 Rp.501.228 Rp.133.260 Rp.367.968 Rp.46.346.960
14 Rp.501.228 Rp.134.315 Rp.366.913 Rp.46.212.645
15 Rp.501.228 Rp.135.378 Rp.365.850 Rp.46.077.267
16 Rp.501.228 Rp.136.450 Rp.364.778 Rp.45.940.817
17 Rp.501.228 Rp.137.530 Rp.363.698 Rp.45.803.287
18 Rp.501.228 Rp.138.619 Rp.362.609 Rp.45.664.668
19 Rp.501.228 Rp.139.716 Rp.361.512 Rp.45.524.952
20 Rp.501.228 Rp.140.822 Rp.360.406 Rp.45.384.130
21 Rp.501.228 Rp.141.937 Rp.359.291 Rp.45.242.193
22 Rp.501.228 Rp.143.061 Rp.358.167 Rp.45.099.132
23 Rp.501.228 Rp.144.193 Rp.357.035 Rp.44.954.939
24 Rp.501.228 Rp.145.335 Rp.355.893 Rp.44.809.604
25 Rp.501.228 Rp.146.485 Rp.354.743 Rp.44.663.119
26 Rp.501.228 Rp.147.645 Rp.353.583 Rp.44.515.474
27 Rp.501.228 Rp.148.814 Rp.352.414 Rp.44.366.660
28 Rp.501.228 Rp.149.992 Rp.351.236 Rp.44.216.668
29 Rp.501.228 Rp.151.179 Rp.350.049 Rp.44.065.489
30 Rp.501.228 Rp.152.376 Rp.348.852 Rp.43.913.113
31 Rp.501.228 Rp.153.583 Rp.347.645 Rp.43.759.530
32 Rp.501.228 Rp.154.798 Rp.346.430 Rp.43.604.732
33 Rp.501.228 Rp.156.024 Rp.345.204 Rp.43.448.708
34 Rp.501.228 Rp.157.259 Rp.343.969 Rp.43.291.449
35 Rp.501.228 Rp.158.504 Rp.342.724 Rp.43.132.945
36 Rp.501.228 Rp.159.759 Rp.341.469 Rp.42.973.186
37 Rp.570.940 Rp.132.255 Rp.438.685 Rp.42.840.931
38 Rp.570.940 Rp.133.605 Rp.437.335 Rp.42.707.326
39 Rp.570.940 Rp.134.969 Rp.435.971 Rp.42.572.357
40 Rp.570.940 Rp.136.347 Rp.434.593 Rp.42.436.010
41 Rp.570.940 Rp.137.739 Rp.433.201 Rp.42.298.271
42 Rp.570.940 Rp.139.145 Rp.431.795 Rp.42.159.126
43 Rp.570.940 Rp.140.566 Rp.430.374 Rp.42.018.560
44 Rp.570.940 Rp.142.001 Rp.428.939 Rp.41.876.559
45 Rp.570.940 Rp.143.450 Rp.427.490 Rp.41.733.109
46 Rp.570.940 Rp.144.915 Rp.426.025 Rp.41.588.194
47 Rp.570.940 Rp.146.394 Rp.424.546 Rp.41.441.800
48 Rp.570.940 Rp.147.888 Rp.423.052 Rp.41.293.912
49 Rp.570.940 Rp.149.398 Rp.421.542 Rp.41.144.514
50 Rp.570.940 Rp.150.923 Rp.420.017 Rp.40.993.591
51 Rp.570.940 Rp.152.464 Rp.418.476 Rp.40.841.127
52 Rp.570.940 Rp.154.020 Rp.416.920 Rp.40.687.107
53 Rp.570.940 Rp.155.592 Rp.415.348 Rp.40.531.515
54 Rp.570.940 Rp.157.181 Rp.413.759 Rp.40.374.334
55 Rp.570.940 Rp.158.785 Rp.412.155 Rp.40.215.549
56 Rp.570.940 Rp.160.406 Rp.410.534 Rp.40.055.143
57 Rp.570.940 Rp.162.044 Rp.408.896 Rp.39.893.099
58 Rp.570.940 Rp.163.698 Rp.407.242 Rp.39.729.401
59 Rp.570.940 Rp.165.369 Rp.405.571 Rp.39.564.032
60 Rp.570.940 Rp.167.057 Rp.403.883 Rp.39.396.975
61 Rp.570.940 Rp.168.763 Rp.402.177 Rp.39.228.212
62 Rp.570.940 Rp.170.485 Rp.400.455 Rp.39.057.727
63 Rp.570.940 Rp.172.226 Rp.398.714 Rp.38.885.501
64 Rp.570.940 Rp.173.984 Rp.396.956 Rp.38.711.517
65 Rp.570.940 Rp.175.760 Rp.395.180 Rp.38.535.757
66 Rp.570.940 Rp.177.554 Rp.393.386 Rp.38.358.203
67 Rp.570.940 Rp.179.367 Rp.391.573 Rp.38.178.836
68 Rp.570.940 Rp.181.198 Rp.389.742 Rp.37.997.638
69 Rp.570.940 Rp.183.047 Rp.387.893 Rp.37.814.591
70 Rp.570.940 Rp.184.916 Rp.386.024 Rp.37.629.675
71 Rp.570.940 Rp.186.804 Rp.384.136 Rp.37.442.871
72 Rp.570.940 Rp.188.711 Rp.382.229 Rp.37.254.160
73 Rp.570.940 Rp.190.637 Rp.380.303 Rp.37.063.523
74 Rp.570.940 Rp.192.583 Rp.378.357 Rp.36.870.940
75 Rp.570.940 Rp.194.549 Rp.376.391 Rp.36.676.391
76 Rp.570.940 Rp.196.535 Rp.374.405 Rp.36.479.856
77 Rp.570.940 Rp.198.541 Rp.372.399 Rp.36.281.315
78 Rp.570.940 Rp.200.568 Rp.370.372 Rp.36.080.747
79 Rp.570.940 Rp.202.616 Rp.368.324 Rp.35.878.131
80 Rp.570.940 Rp.204.684 Rp.366.256 Rp.35.673.447
81 Rp.570.940 Rp.206.774 Rp.364.166 Rp.35.466.673
82 Rp.570.940 Rp.208.884 Rp.362.056 Rp.35.257.789
83 Rp.570.940 Rp.211.017 Rp.359.923 Rp.35.046.772
84 Rp.570.940 Rp.213.171 Rp.357.769 Rp.34.833.601
85 Rp.570.940 Rp.215.347 Rp.355.593 Rp.34.618.254
86 Rp.570.940 Rp.217.545 Rp.353.395 Rp.34.400.709
87 Rp.570.940 Rp.219.766 Rp.351.174 Rp.34.180.943
88 Rp.570.940 Rp.222.010 Rp.348.930 Rp.33.958.933
89 Rp.570.940 Rp.224.276 Rp.346.664 Rp.33.734.657
90 Rp.570.940 Rp.226.565 Rp.344.375 Rp.33.508.092
91 Rp.570.940 Rp.228.878 Rp.342.062 Rp.33.279.214
92 Rp.570.940 Rp.231.215 Rp.339.725 Rp.33.047.999
93 Rp.570.940 Rp.233.575 Rp.337.365 Rp.32.814.424
94 Rp.570.940 Rp.235.959 Rp.334.981 Rp.32.578.465
95 Rp.570.940 Rp.238.368 Rp.332.572 Rp.32.340.097
96 Rp.570.940 Rp.240.802 Rp.330.138 Rp.32.099.295
97 Rp.570.940 Rp.243.260 Rp.327.680 Rp.31.856.035
98 Rp.570.940 Rp.245.743 Rp.325.197 Rp.31.610.292
99 Rp.570.940 Rp.248.252 Rp.322.688 Rp.31.362.040
100 Rp.570.940 Rp.250.786 Rp.320.154 Rp.31.111.254
101 Rp.570.940 Rp.253.346 Rp.317.594 Rp.30.857.908
102 Rp.570.940 Rp.255.932 Rp.315.008 Rp.30.601.976
103 Rp.570.940 Rp.258.545 Rp.312.395 Rp.30.343.431
104 Rp.570.940 Rp.261.184 Rp.309.756 Rp.30.082.247
105 Rp.570.940 Rp.263.850 Rp.307.090 Rp.29.818.397
106 Rp.570.940 Rp.266.544 Rp.304.396 Rp.29.551.853
107 Rp.570.940 Rp.269.265 Rp.301.675 Rp.29.282.588
108 Rp.570.940 Rp.272.014 Rp.298.926 Rp.29.010.574
109 Rp.570.940 Rp.274.790 Rp.296.150 Rp.28.735.784
110 Rp.570.940 Rp.277.596 Rp.293.344 Rp.28.458.188
111 Rp.570.940 Rp.280.429 Rp.290.511 Rp.28.177.759
112 Rp.570.940 Rp.283.292 Rp.287.648 Rp.27.894.467
113 Rp.570.940 Rp.286.184 Rp.284.756 Rp.27.608.283
114 Rp.570.940 Rp.289.105 Rp.281.835 Rp.27.319.178
115 Rp.570.940 Rp.292.057 Rp.278.883 Rp.27.027.121
116 Rp.570.940 Rp.295.038 Rp.275.902 Rp.26.732.083
117 Rp.570.940 Rp.298.050 Rp.272.890 Rp.26.434.033
118 Rp.570.940 Rp.301.093 Rp.269.847 Rp.26.132.940
119 Rp.570.940 Rp.304.166 Rp.266.774 Rp.25.828.774
120 Rp.570.940 Rp.307.271 Rp.263.669 Rp.25.521.503
121 Rp.570.940 Rp.310.408 Rp.260.532 Rp.25.211.095
122 Rp.570.940 Rp.313.577 Rp.257.363 Rp.24.897.518
123 Rp.570.940 Rp.316.778 Rp.254.162 Rp.24.580.740
124 Rp.570.940 Rp.320.012 Rp.250.928 Rp.24.260.728
125 Rp.570.940 Rp.323.278 Rp.247.662 Rp.23.937.450
126 Rp.570.940 Rp.326.579 Rp.244.361 Rp.23.610.871
127 Rp.570.940 Rp.329.912 Rp.241.028 Rp.23.280.959
128 Rp.570.940 Rp.333.280 Rp.237.660 Rp.22.947.679
129 Rp.570.940 Rp.336.682 Rp.234.258 Rp.22.610.997
130 Rp.570.940 Rp.340.119 Rp.230.821 Rp.22.270.878
131 Rp.570.940 Rp.343.591 Rp.227.349 Rp.21.927.287
132 Rp.570.940 Rp.347.099 Rp.223.841 Rp.21.580.188
133 Rp.570.940 Rp.350.642 Rp.220.298 Rp.21.229.546
134 Rp.570.940 Rp.354.222 Rp.216.718 Rp.20.875.324
135 Rp.570.940 Rp.357.838 Rp.213.102 Rp.20.517.486
136 Rp.570.940 Rp.361.491 Rp.209.449 Rp.20.155.995
137 Rp.570.940 Rp.365.181 Rp.205.759 Rp.19.790.814
138 Rp.570.940 Rp.368.909 Rp.202.031 Rp.19.421.905
139 Rp.570.940 Rp.372.675 Rp.198.265 Rp.19.049.230
140 Rp.570.940 Rp.376.479 Rp.194.461 Rp.18.672.751
141 Rp.570.940 Rp.380.322 Rp.190.618 Rp.18.292.429
142 Rp.570.940 Rp.384.205 Rp.186.735 Rp.17.908.224
143 Rp.570.940 Rp.388.127 Rp.182.813 Rp.17.520.097
144 Rp.570.940 Rp.392.089 Rp.178.851 Rp.17.128.008
145 Rp.570.940 Rp.396.092 Rp.174.848 Rp.16.731.916
146 Rp.570.940 Rp.400.135 Rp.170.805 Rp.16.331.781
147 Rp.570.940 Rp.404.220 Rp.166.720 Rp.15.927.561
148 Rp.570.940 Rp.408.346 Rp.162.594 Rp.15.519.215
149 Rp.570.940 Rp.412.515 Rp.158.425 Rp.15.106.700
150 Rp.570.940 Rp.416.726 Rp.154.214 Rp.14.689.974
151 Rp.570.940 Rp.420.980 Rp.149.960 Rp.14.268.994
152 Rp.570.940 Rp.425.277 Rp.145.663 Rp.13.843.717
153 Rp.570.940 Rp.429.619 Rp.141.321 Rp.13.414.098
154 Rp.570.940 Rp.434.004 Rp.136.936 Rp.12.980.094
155 Rp.570.940 Rp.438.435 Rp.132.505 Rp.12.541.659
156 Rp.570.940 Rp.442.911 Rp.128.029 Rp.12.098.748
157 Rp.570.940 Rp.447.432 Rp.123.508 Rp.11.651.316
158 Rp.570.940 Rp.451.999 Rp.118.941 Rp.11.199.317
159 Rp.570.940 Rp.456.614 Rp.114.326 Rp.10.742.703
160 Rp.570.940 Rp.461.275 Rp.109.665 Rp.10.281.428
161 Rp.570.940 Rp.465.984 Rp.104.956 Rp.9.815.444
162 Rp.570.940 Rp.470.741 Rp.100.199 Rp.9.344.703
163 Rp.570.940 Rp.475.546 Rp.95.394 Rp.8.869.157
164 Rp.570.940 Rp.480.401 Rp.90.539 Rp.8.388.756
165 Rp.570.940 Rp.485.305 Rp.85.635 Rp.7.903.451
166 Rp.570.940 Rp.490.259 Rp.80.681 Rp.7.413.192
167 Rp.570.940 Rp.495.264 Rp.75.676 Rp.6.917.928
168 Rp.570.940 Rp.500.319 Rp.70.621 Rp.6.417.609
169 Rp.570.940 Rp.505.427 Rp.65.513 Rp.5.912.182
170 Rp.570.940 Rp.510.586 Rp.60.354 Rp.5.401.596
171 Rp.570.940 Rp.515.799 Rp.55.141 Rp.4.885.797
172 Rp.570.940 Rp.521.064 Rp.49.876 Rp.4.364.733
173 Rp.570.940 Rp.526.383 Rp.44.557 Rp.3.838.350
174 Rp.570.940 Rp.531.757 Rp.39.183 Rp.3.306.593
175 Rp.570.940 Rp.537.185 Rp.33.755 Rp.2.769.408
176 Rp.570.940 Rp.542.669 Rp.28.271 Rp.2.226.739
177 Rp.570.940 Rp.548.209 Rp.22.731 Rp.1.678.530
178 Rp.570.940 Rp.553.805 Rp.17.135 Rp.1.124.725
179 Rp.570.940 Rp.559.458 Rp.11.482 Rp.565.267
180 Rp.570.940 Rp.565.267 Rp.5.770 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp689jt
    RUMAH Dijual
    di Bandung
    Rp689jt
    • 2
    • 2
    • 90
    • 60
    Lihat Rincian
    Rp689jt
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt

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