Perumahan Puri Tanjung Sari

Bilal Tanjung TOwn House

Puri Tanjung Sari Jl. Bilal/gg.tanjug Gg. Tanjung Pulo Brayan Darat I Medan Sumatera Utara

Rp550jt
KPR: 4,59jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Pulo Brayan Darat I, Medan, Sumatera Utara
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.550.000.000 Dana Tunai yang Harus Disiapkan Rp.165.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.440.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.594.589 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.233.620 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.479.046.561
Total Pembayaran
Rp.1.088.446.561 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.440.000.000
1 Rp.4.594.589 Rp.1.111.256 Rp.3.483.333 Rp.438.888.744
2 Rp.4.594.589 Rp.1.120.053 Rp.3.474.536 Rp.437.768.691
3 Rp.4.594.589 Rp.1.128.920 Rp.3.465.669 Rp.436.639.771
4 Rp.4.594.589 Rp.1.137.857 Rp.3.456.732 Rp.435.501.914
5 Rp.4.594.589 Rp.1.146.866 Rp.3.447.723 Rp.434.355.048
6 Rp.4.594.589 Rp.1.155.945 Rp.3.438.644 Rp.433.199.103
7 Rp.4.594.589 Rp.1.165.096 Rp.3.429.493 Rp.432.034.007
8 Rp.4.594.589 Rp.1.174.320 Rp.3.420.269 Rp.430.859.687
9 Rp.4.594.589 Rp.1.183.616 Rp.3.410.973 Rp.429.676.071
10 Rp.4.594.589 Rp.1.192.987 Rp.3.401.602 Rp.428.483.084
11 Rp.4.594.589 Rp.1.202.431 Rp.3.392.158 Rp.427.280.653
12 Rp.4.594.589 Rp.1.211.950 Rp.3.382.639 Rp.426.068.703
13 Rp.4.594.589 Rp.1.221.545 Rp.3.373.044 Rp.424.847.158
14 Rp.4.594.589 Rp.1.231.216 Rp.3.363.373 Rp.423.615.942
15 Rp.4.594.589 Rp.1.240.963 Rp.3.353.626 Rp.422.374.979
16 Rp.4.594.589 Rp.1.250.787 Rp.3.343.802 Rp.421.124.192
17 Rp.4.594.589 Rp.1.260.689 Rp.3.333.900 Rp.419.863.503
18 Rp.4.594.589 Rp.1.270.670 Rp.3.323.919 Rp.418.592.833
19 Rp.4.594.589 Rp.1.280.729 Rp.3.313.860 Rp.417.312.104
20 Rp.4.594.589 Rp.1.290.868 Rp.3.303.721 Rp.416.021.236
21 Rp.4.594.589 Rp.1.301.088 Rp.3.293.501 Rp.414.720.148
22 Rp.4.594.589 Rp.1.311.388 Rp.3.283.201 Rp.413.408.760
23 Rp.4.594.589 Rp.1.321.770 Rp.3.272.819 Rp.412.086.990
24 Rp.4.594.589 Rp.1.332.234 Rp.3.262.355 Rp.410.754.756
25 Rp.4.594.589 Rp.1.342.781 Rp.3.251.808 Rp.409.411.975
26 Rp.4.594.589 Rp.1.353.411 Rp.3.241.178 Rp.408.058.564
27 Rp.4.594.589 Rp.1.364.125 Rp.3.230.464 Rp.406.694.439
28 Rp.4.594.589 Rp.1.374.925 Rp.3.219.664 Rp.405.319.514
29 Rp.4.594.589 Rp.1.385.810 Rp.3.208.779 Rp.403.933.704
30 Rp.4.594.589 Rp.1.396.781 Rp.3.197.808 Rp.402.536.923
31 Rp.4.594.589 Rp.1.407.838 Rp.3.186.751 Rp.401.129.085
32 Rp.4.594.589 Rp.1.418.984 Rp.3.175.605 Rp.399.710.101
33 Rp.4.594.589 Rp.1.430.217 Rp.3.164.372 Rp.398.279.884
34 Rp.4.594.589 Rp.1.441.540 Rp.3.153.049 Rp.396.838.344
35 Rp.4.594.589 Rp.1.452.952 Rp.3.141.637 Rp.395.385.392
36 Rp.4.594.589 Rp.1.464.455 Rp.3.130.134 Rp.393.920.937
37 Rp.5.233.620 Rp.1.212.344 Rp.4.021.276 Rp.392.708.593
38 Rp.5.233.620 Rp.1.224.720 Rp.4.008.900 Rp.391.483.873
39 Rp.5.233.620 Rp.1.237.222 Rp.3.996.398 Rp.390.246.651
40 Rp.5.233.620 Rp.1.249.852 Rp.3.983.768 Rp.388.996.799
41 Rp.5.233.620 Rp.1.262.611 Rp.3.971.009 Rp.387.734.188
42 Rp.5.233.620 Rp.1.275.500 Rp.3.958.120 Rp.386.458.688
43 Rp.5.233.620 Rp.1.288.521 Rp.3.945.099 Rp.385.170.167
44 Rp.5.233.620 Rp.1.301.675 Rp.3.931.945 Rp.383.868.492
45 Rp.5.233.620 Rp.1.314.962 Rp.3.918.658 Rp.382.553.530
46 Rp.5.233.620 Rp.1.328.386 Rp.3.905.234 Rp.381.225.144
47 Rp.5.233.620 Rp.1.341.947 Rp.3.891.673 Rp.379.883.197
48 Rp.5.233.620 Rp.1.355.646 Rp.3.877.974 Rp.378.527.551
49 Rp.5.233.620 Rp.1.369.485 Rp.3.864.135 Rp.377.158.066
50 Rp.5.233.620 Rp.1.383.465 Rp.3.850.155 Rp.375.774.601
51 Rp.5.233.620 Rp.1.397.588 Rp.3.836.032 Rp.374.377.013
52 Rp.5.233.620 Rp.1.411.855 Rp.3.821.765 Rp.372.965.158
53 Rp.5.233.620 Rp.1.426.267 Rp.3.807.353 Rp.371.538.891
54 Rp.5.233.620 Rp.1.440.827 Rp.3.792.793 Rp.370.098.064
55 Rp.5.233.620 Rp.1.455.536 Rp.3.778.084 Rp.368.642.528
56 Rp.5.233.620 Rp.1.470.394 Rp.3.763.226 Rp.367.172.134
57 Rp.5.233.620 Rp.1.485.404 Rp.3.748.216 Rp.365.686.730
58 Rp.5.233.620 Rp.1.500.568 Rp.3.733.052 Rp.364.186.162
59 Rp.5.233.620 Rp.1.515.886 Rp.3.717.734 Rp.362.670.276
60 Rp.5.233.620 Rp.1.531.361 Rp.3.702.259 Rp.361.138.915
61 Rp.5.233.620 Rp.1.546.994 Rp.3.686.626 Rp.359.591.921
62 Rp.5.233.620 Rp.1.562.786 Rp.3.670.834 Rp.358.029.135
63 Rp.5.233.620 Rp.1.578.739 Rp.3.654.881 Rp.356.450.396
64 Rp.5.233.620 Rp.1.594.856 Rp.3.638.764 Rp.354.855.540
65 Rp.5.233.620 Rp.1.611.136 Rp.3.622.484 Rp.353.244.404
66 Rp.5.233.620 Rp.1.627.583 Rp.3.606.037 Rp.351.616.821
67 Rp.5.233.620 Rp.1.644.198 Rp.3.589.422 Rp.349.972.623
68 Rp.5.233.620 Rp.1.660.983 Rp.3.572.637 Rp.348.311.640
69 Rp.5.233.620 Rp.1.677.939 Rp.3.555.681 Rp.346.633.701
70 Rp.5.233.620 Rp.1.695.068 Rp.3.538.552 Rp.344.938.633
71 Rp.5.233.620 Rp.1.712.371 Rp.3.521.249 Rp.343.226.262
72 Rp.5.233.620 Rp.1.729.852 Rp.3.503.768 Rp.341.496.410
73 Rp.5.233.620 Rp.1.747.511 Rp.3.486.109 Rp.339.748.899
74 Rp.5.233.620 Rp.1.765.350 Rp.3.468.270 Rp.337.983.549
75 Rp.5.233.620 Rp.1.783.371 Rp.3.450.249 Rp.336.200.178
76 Rp.5.233.620 Rp.1.801.577 Rp.3.432.043 Rp.334.398.601
77 Rp.5.233.620 Rp.1.819.968 Rp.3.413.652 Rp.332.578.633
78 Rp.5.233.620 Rp.1.838.546 Rp.3.395.074 Rp.330.740.087
79 Rp.5.233.620 Rp.1.857.315 Rp.3.376.305 Rp.328.882.772
80 Rp.5.233.620 Rp.1.876.275 Rp.3.357.345 Rp.327.006.497
81 Rp.5.233.620 Rp.1.895.429 Rp.3.338.191 Rp.325.111.068
82 Rp.5.233.620 Rp.1.914.778 Rp.3.318.842 Rp.323.196.290
83 Rp.5.233.620 Rp.1.934.325 Rp.3.299.295 Rp.321.261.965
84 Rp.5.233.620 Rp.1.954.071 Rp.3.279.549 Rp.319.307.894
85 Rp.5.233.620 Rp.1.974.019 Rp.3.259.601 Rp.317.333.875
86 Rp.5.233.620 Rp.1.994.170 Rp.3.239.450 Rp.315.339.705
87 Rp.5.233.620 Rp.2.014.527 Rp.3.219.093 Rp.313.325.178
88 Rp.5.233.620 Rp.2.035.092 Rp.3.198.528 Rp.311.290.086
89 Rp.5.233.620 Rp.2.055.867 Rp.3.177.753 Rp.309.234.219
90 Rp.5.233.620 Rp.2.076.854 Rp.3.156.766 Rp.307.157.365
91 Rp.5.233.620 Rp.2.098.055 Rp.3.135.565 Rp.305.059.310
92 Rp.5.233.620 Rp.2.119.473 Rp.3.114.147 Rp.302.939.837
93 Rp.5.233.620 Rp.2.141.109 Rp.3.092.511 Rp.300.798.728
94 Rp.5.233.620 Rp.2.162.966 Rp.3.070.654 Rp.298.635.762
95 Rp.5.233.620 Rp.2.185.047 Rp.3.048.573 Rp.296.450.715
96 Rp.5.233.620 Rp.2.207.352 Rp.3.026.268 Rp.294.243.363
97 Rp.5.233.620 Rp.2.229.886 Rp.3.003.734 Rp.292.013.477
98 Rp.5.233.620 Rp.2.252.649 Rp.2.980.971 Rp.289.760.828
99 Rp.5.233.620 Rp.2.275.645 Rp.2.957.975 Rp.287.485.183
100 Rp.5.233.620 Rp.2.298.875 Rp.2.934.745 Rp.285.186.308
101 Rp.5.233.620 Rp.2.322.343 Rp.2.911.277 Rp.282.863.965
102 Rp.5.233.620 Rp.2.346.050 Rp.2.887.570 Rp.280.517.915
103 Rp.5.233.620 Rp.2.370.000 Rp.2.863.620 Rp.278.147.915
104 Rp.5.233.620 Rp.2.394.193 Rp.2.839.427 Rp.275.753.722
105 Rp.5.233.620 Rp.2.418.634 Rp.2.814.986 Rp.273.335.088
106 Rp.5.233.620 Rp.2.443.324 Rp.2.790.296 Rp.270.891.764
107 Rp.5.233.620 Rp.2.468.267 Rp.2.765.353 Rp.268.423.497
108 Rp.5.233.620 Rp.2.493.463 Rp.2.740.157 Rp.265.930.034
109 Rp.5.233.620 Rp.2.518.918 Rp.2.714.702 Rp.263.411.116
110 Rp.5.233.620 Rp.2.544.632 Rp.2.688.988 Rp.260.866.484
111 Rp.5.233.620 Rp.2.570.608 Rp.2.663.012 Rp.258.295.876
112 Rp.5.233.620 Rp.2.596.850 Rp.2.636.770 Rp.255.699.026
113 Rp.5.233.620 Rp.2.623.359 Rp.2.610.261 Rp.253.075.667
114 Rp.5.233.620 Rp.2.650.139 Rp.2.583.481 Rp.250.425.528
115 Rp.5.233.620 Rp.2.677.193 Rp.2.556.427 Rp.247.748.335
116 Rp.5.233.620 Rp.2.704.522 Rp.2.529.098 Rp.245.043.813
117 Rp.5.233.620 Rp.2.732.131 Rp.2.501.489 Rp.242.311.682
118 Rp.5.233.620 Rp.2.760.022 Rp.2.473.598 Rp.239.551.660
119 Rp.5.233.620 Rp.2.788.197 Rp.2.445.423 Rp.236.763.463
120 Rp.5.233.620 Rp.2.816.660 Rp.2.416.960 Rp.233.946.803
121 Rp.5.233.620 Rp.2.845.413 Rp.2.388.207 Rp.231.101.390
122 Rp.5.233.620 Rp.2.874.460 Rp.2.359.160 Rp.228.226.930
123 Rp.5.233.620 Rp.2.903.803 Rp.2.329.817 Rp.225.323.127
124 Rp.5.233.620 Rp.2.933.446 Rp.2.300.174 Rp.222.389.681
125 Rp.5.233.620 Rp.2.963.392 Rp.2.270.228 Rp.219.426.289
126 Rp.5.233.620 Rp.2.993.643 Rp.2.239.977 Rp.216.432.646
127 Rp.5.233.620 Rp.3.024.203 Rp.2.209.417 Rp.213.408.443
128 Rp.5.233.620 Rp.3.055.075 Rp.2.178.545 Rp.210.353.368
129 Rp.5.233.620 Rp.3.086.263 Rp.2.147.357 Rp.207.267.105
130 Rp.5.233.620 Rp.3.117.768 Rp.2.115.852 Rp.204.149.337
131 Rp.5.233.620 Rp.3.149.596 Rp.2.084.024 Rp.200.999.741
132 Rp.5.233.620 Rp.3.181.748 Rp.2.051.872 Rp.197.817.993
133 Rp.5.233.620 Rp.3.214.228 Rp.2.019.392 Rp.194.603.765
134 Rp.5.233.620 Rp.3.247.040 Rp.1.986.580 Rp.191.356.725
135 Rp.5.233.620 Rp.3.280.187 Rp.1.953.433 Rp.188.076.538
136 Rp.5.233.620 Rp.3.313.672 Rp.1.919.948 Rp.184.762.866
137 Rp.5.233.620 Rp.3.347.499 Rp.1.886.121 Rp.181.415.367
138 Rp.5.233.620 Rp.3.381.671 Rp.1.851.949 Rp.178.033.696
139 Rp.5.233.620 Rp.3.416.193 Rp.1.817.427 Rp.174.617.503
140 Rp.5.233.620 Rp.3.451.066 Rp.1.782.554 Rp.171.166.437
141 Rp.5.233.620 Rp.3.486.296 Rp.1.747.324 Rp.167.680.141
142 Rp.5.233.620 Rp.3.521.885 Rp.1.711.735 Rp.164.158.256
143 Rp.5.233.620 Rp.3.557.838 Rp.1.675.782 Rp.160.600.418
144 Rp.5.233.620 Rp.3.594.157 Rp.1.639.463 Rp.157.006.261
145 Rp.5.233.620 Rp.3.630.848 Rp.1.602.772 Rp.153.375.413
146 Rp.5.233.620 Rp.3.667.913 Rp.1.565.707 Rp.149.707.500
147 Rp.5.233.620 Rp.3.705.356 Rp.1.528.264 Rp.146.002.144
148 Rp.5.233.620 Rp.3.743.181 Rp.1.490.439 Rp.142.258.963
149 Rp.5.233.620 Rp.3.781.393 Rp.1.452.227 Rp.138.477.570
150 Rp.5.233.620 Rp.3.819.995 Rp.1.413.625 Rp.134.657.575
151 Rp.5.233.620 Rp.3.858.991 Rp.1.374.629 Rp.130.798.584
152 Rp.5.233.620 Rp.3.898.384 Rp.1.335.236 Rp.126.900.200
153 Rp.5.233.620 Rp.3.938.180 Rp.1.295.440 Rp.122.962.020
154 Rp.5.233.620 Rp.3.978.383 Rp.1.255.237 Rp.118.983.637
155 Rp.5.233.620 Rp.4.018.995 Rp.1.214.625 Rp.114.964.642
156 Rp.5.233.620 Rp.4.060.023 Rp.1.173.597 Rp.110.904.619
157 Rp.5.233.620 Rp.4.101.469 Rp.1.132.151 Rp.106.803.150
158 Rp.5.233.620 Rp.4.143.338 Rp.1.090.282 Rp.102.659.812
159 Rp.5.233.620 Rp.4.185.634 Rp.1.047.986 Rp.98.474.178
160 Rp.5.233.620 Rp.4.228.363 Rp.1.005.257 Rp.94.245.815
161 Rp.5.233.620 Rp.4.271.527 Rp.962.093 Rp.89.974.288
162 Rp.5.233.620 Rp.4.315.132 Rp.918.488 Rp.85.659.156
163 Rp.5.233.620 Rp.4.359.183 Rp.874.437 Rp.81.299.973
164 Rp.5.233.620 Rp.4.403.683 Rp.829.937 Rp.76.896.290
165 Rp.5.233.620 Rp.4.448.637 Rp.784.983 Rp.72.447.653
166 Rp.5.233.620 Rp.4.494.050 Rp.739.570 Rp.67.953.603
167 Rp.5.233.620 Rp.4.539.927 Rp.693.693 Rp.63.413.676
168 Rp.5.233.620 Rp.4.586.272 Rp.647.348 Rp.58.827.404
169 Rp.5.233.620 Rp.4.633.090 Rp.600.530 Rp.54.194.314
170 Rp.5.233.620 Rp.4.680.386 Rp.553.234 Rp.49.513.928
171 Rp.5.233.620 Rp.4.728.165 Rp.505.455 Rp.44.785.763
172 Rp.5.233.620 Rp.4.776.432 Rp.457.188 Rp.40.009.331
173 Rp.5.233.620 Rp.4.825.191 Rp.408.429 Rp.35.184.140
174 Rp.5.233.620 Rp.4.874.449 Rp.359.171 Rp.30.309.691
175 Rp.5.233.620 Rp.4.924.209 Rp.309.411 Rp.25.385.482
176 Rp.5.233.620 Rp.4.974.477 Rp.259.143 Rp.20.411.005
177 Rp.5.233.620 Rp.5.025.258 Rp.208.362 Rp.15.385.747
178 Rp.5.233.620 Rp.5.076.557 Rp.157.063 Rp.10.309.190
179 Rp.5.233.620 Rp.5.128.380 Rp.105.240 Rp.5.180.810
180 Rp.5.233.620 Rp.5.180.810 Rp.52.887 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Medan
    Rp4,4mily
    APARTEMEN Dijual
    di Medan
    Rp4,4mily
    • 3
    • 2
    • 145
    Lihat Rincian
    Rp4,4mily
  • APARTEMEN Dijual
    di Medan
    Rp800jt
    APARTEMEN Dijual
    di Medan
    Rp800jt
    • 1
    • 1
    • 32
    Lihat Rincian
    Rp800jt
  • RUKO Dijual
    di Medan
    Rp1,18mily
    Terjual
    RUKO Dijual
    di Medan
    Rp1,18mily
    • 1
    • 3
    • 130
    • 216
    Lihat Rincian
    Rp1,18mily
  • RUKO Dijual
    di Medan
    Rp950jt
    RUKO Dijual
    di Medan
    Rp950jt
    • 3
    • 3
    • 80
    • 160
    Lihat Rincian
    Rp950jt
  • RUMAH Disewa
    di Medan
    Rp25jt/thn
    RUMAH Disewa
    di Medan
    Rp25jt/thn
    • 3
    • 2
    • 120
    • 144
    Lihat Rincian
    Rp25jt/thn
  • RUMAH Dijual
    di Medan
    Rp1,38mily
    RUMAH Dijual
    di Medan
    Rp1,38mily
    • 3
    • 3
    • 126
    • 183
    Lihat Rincian
    Rp1,38mily
  • TANAH Dijual
    di Medan
    Rp1,26mily
    TANAH Dijual
    di Medan
    Rp1,26mily
    • 420
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Medan
    Rp1,7mily
    RUMAH Dijual
    di Medan
    Rp1,7mily
    • 9
    • 3
    • 740
    • 342
    Lihat Rincian
    Rp1,7mily

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