rumah murah dirangkapan jaya depok

Rangkapan Jaya Pancoran Mas Depok Jawa Barat

Rp55jt
KPR: 459rb/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.55.000.000 Dana Tunai yang Harus Disiapkan Rp.16.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.44.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.459.459 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.523.362 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.47.904.618
Total Pembayaran
Rp.108.844.618 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.44.000.000
1 Rp.459.459 Rp.111.126 Rp.348.333 Rp.43.888.874
2 Rp.459.459 Rp.112.005 Rp.347.454 Rp.43.776.869
3 Rp.459.459 Rp.112.892 Rp.346.567 Rp.43.663.977
4 Rp.459.459 Rp.113.786 Rp.345.673 Rp.43.550.191
5 Rp.459.459 Rp.114.687 Rp.344.772 Rp.43.435.504
6 Rp.459.459 Rp.115.595 Rp.343.864 Rp.43.319.909
7 Rp.459.459 Rp.116.510 Rp.342.949 Rp.43.203.399
8 Rp.459.459 Rp.117.432 Rp.342.027 Rp.43.085.967
9 Rp.459.459 Rp.118.362 Rp.341.097 Rp.42.967.605
10 Rp.459.459 Rp.119.299 Rp.340.160 Rp.42.848.306
11 Rp.459.459 Rp.120.243 Rp.339.216 Rp.42.728.063
12 Rp.459.459 Rp.121.195 Rp.338.264 Rp.42.606.868
13 Rp.459.459 Rp.122.155 Rp.337.304 Rp.42.484.713
14 Rp.459.459 Rp.123.122 Rp.336.337 Rp.42.361.591
15 Rp.459.459 Rp.124.096 Rp.335.363 Rp.42.237.495
16 Rp.459.459 Rp.125.079 Rp.334.380 Rp.42.112.416
17 Rp.459.459 Rp.126.069 Rp.333.390 Rp.41.986.347
18 Rp.459.459 Rp.127.067 Rp.332.392 Rp.41.859.280
19 Rp.459.459 Rp.128.073 Rp.331.386 Rp.41.731.207
20 Rp.459.459 Rp.129.087 Rp.330.372 Rp.41.602.120
21 Rp.459.459 Rp.130.109 Rp.329.350 Rp.41.472.011
22 Rp.459.459 Rp.131.139 Rp.328.320 Rp.41.340.872
23 Rp.459.459 Rp.132.177 Rp.327.282 Rp.41.208.695
24 Rp.459.459 Rp.133.223 Rp.326.236 Rp.41.075.472
25 Rp.459.459 Rp.134.278 Rp.325.181 Rp.40.941.194
26 Rp.459.459 Rp.135.341 Rp.324.118 Rp.40.805.853
27 Rp.459.459 Rp.136.413 Rp.323.046 Rp.40.669.440
28 Rp.459.459 Rp.137.493 Rp.321.966 Rp.40.531.947
29 Rp.459.459 Rp.138.581 Rp.320.878 Rp.40.393.366
30 Rp.459.459 Rp.139.678 Rp.319.781 Rp.40.253.688
31 Rp.459.459 Rp.140.784 Rp.318.675 Rp.40.112.904
32 Rp.459.459 Rp.141.899 Rp.317.560 Rp.39.971.005
33 Rp.459.459 Rp.143.022 Rp.316.437 Rp.39.827.983
34 Rp.459.459 Rp.144.154 Rp.315.305 Rp.39.683.829
35 Rp.459.459 Rp.145.295 Rp.314.164 Rp.39.538.534
36 Rp.459.459 Rp.146.446 Rp.313.013 Rp.39.392.088
37 Rp.523.362 Rp.121.234 Rp.402.128 Rp.39.270.854
38 Rp.523.362 Rp.122.472 Rp.400.890 Rp.39.148.382
39 Rp.523.362 Rp.123.722 Rp.399.640 Rp.39.024.660
40 Rp.523.362 Rp.124.985 Rp.398.377 Rp.38.899.675
41 Rp.523.362 Rp.126.261 Rp.397.101 Rp.38.773.414
42 Rp.523.362 Rp.127.550 Rp.395.812 Rp.38.645.864
43 Rp.523.362 Rp.128.852 Rp.394.510 Rp.38.517.012
44 Rp.523.362 Rp.130.168 Rp.393.194 Rp.38.386.844
45 Rp.523.362 Rp.131.496 Rp.391.866 Rp.38.255.348
46 Rp.523.362 Rp.132.839 Rp.390.523 Rp.38.122.509
47 Rp.523.362 Rp.134.195 Rp.389.167 Rp.37.988.314
48 Rp.523.362 Rp.135.565 Rp.387.797 Rp.37.852.749
49 Rp.523.362 Rp.136.949 Rp.386.413 Rp.37.715.800
50 Rp.523.362 Rp.138.347 Rp.385.015 Rp.37.577.453
51 Rp.523.362 Rp.139.759 Rp.383.603 Rp.37.437.694
52 Rp.523.362 Rp.141.186 Rp.382.176 Rp.37.296.508
53 Rp.523.362 Rp.142.627 Rp.380.735 Rp.37.153.881
54 Rp.523.362 Rp.144.083 Rp.379.279 Rp.37.009.798
55 Rp.523.362 Rp.145.554 Rp.377.808 Rp.36.864.244
56 Rp.523.362 Rp.147.040 Rp.376.322 Rp.36.717.204
57 Rp.523.362 Rp.148.541 Rp.374.821 Rp.36.568.663
58 Rp.523.362 Rp.150.057 Rp.373.305 Rp.36.418.606
59 Rp.523.362 Rp.151.589 Rp.371.773 Rp.36.267.017
60 Rp.523.362 Rp.153.136 Rp.370.226 Rp.36.113.881
61 Rp.523.362 Rp.154.699 Rp.368.663 Rp.35.959.182
62 Rp.523.362 Rp.156.279 Rp.367.083 Rp.35.802.903
63 Rp.523.362 Rp.157.874 Rp.365.488 Rp.35.645.029
64 Rp.523.362 Rp.159.486 Rp.363.876 Rp.35.485.543
65 Rp.523.362 Rp.161.114 Rp.362.248 Rp.35.324.429
66 Rp.523.362 Rp.162.758 Rp.360.604 Rp.35.161.671
67 Rp.523.362 Rp.164.420 Rp.358.942 Rp.34.997.251
68 Rp.523.362 Rp.166.098 Rp.357.264 Rp.34.831.153
69 Rp.523.362 Rp.167.794 Rp.355.568 Rp.34.663.359
70 Rp.523.362 Rp.169.507 Rp.353.855 Rp.34.493.852
71 Rp.523.362 Rp.171.237 Rp.352.125 Rp.34.322.615
72 Rp.523.362 Rp.172.985 Rp.350.377 Rp.34.149.630
73 Rp.523.362 Rp.174.751 Rp.348.611 Rp.33.974.879
74 Rp.523.362 Rp.176.535 Rp.346.827 Rp.33.798.344
75 Rp.523.362 Rp.178.337 Rp.345.025 Rp.33.620.007
76 Rp.523.362 Rp.180.158 Rp.343.204 Rp.33.439.849
77 Rp.523.362 Rp.181.997 Rp.341.365 Rp.33.257.852
78 Rp.523.362 Rp.183.855 Rp.339.507 Rp.33.073.997
79 Rp.523.362 Rp.185.732 Rp.337.630 Rp.32.888.265
80 Rp.523.362 Rp.187.628 Rp.335.734 Rp.32.700.637
81 Rp.523.362 Rp.189.543 Rp.333.819 Rp.32.511.094
82 Rp.523.362 Rp.191.478 Rp.331.884 Rp.32.319.616
83 Rp.523.362 Rp.193.433 Rp.329.929 Rp.32.126.183
84 Rp.523.362 Rp.195.407 Rp.327.955 Rp.31.930.776
85 Rp.523.362 Rp.197.402 Rp.325.960 Rp.31.733.374
86 Rp.523.362 Rp.199.417 Rp.323.945 Rp.31.533.957
87 Rp.523.362 Rp.201.453 Rp.321.909 Rp.31.332.504
88 Rp.523.362 Rp.203.509 Rp.319.853 Rp.31.128.995
89 Rp.523.362 Rp.205.587 Rp.317.775 Rp.30.923.408
90 Rp.523.362 Rp.207.686 Rp.315.676 Rp.30.715.722
91 Rp.523.362 Rp.209.806 Rp.313.556 Rp.30.505.916
92 Rp.523.362 Rp.211.947 Rp.311.415 Rp.30.293.969
93 Rp.523.362 Rp.214.111 Rp.309.251 Rp.30.079.858
94 Rp.523.362 Rp.216.297 Rp.307.065 Rp.29.863.561
95 Rp.523.362 Rp.218.505 Rp.304.857 Rp.29.645.056
96 Rp.523.362 Rp.220.735 Rp.302.627 Rp.29.424.321
97 Rp.523.362 Rp.222.989 Rp.300.373 Rp.29.201.332
98 Rp.523.362 Rp.225.265 Rp.298.097 Rp.28.976.067
99 Rp.523.362 Rp.227.565 Rp.295.797 Rp.28.748.502
100 Rp.523.362 Rp.229.888 Rp.293.474 Rp.28.518.614
101 Rp.523.362 Rp.232.234 Rp.291.128 Rp.28.286.380
102 Rp.523.362 Rp.234.605 Rp.288.757 Rp.28.051.775
103 Rp.523.362 Rp.237.000 Rp.286.362 Rp.27.814.775
104 Rp.523.362 Rp.239.420 Rp.283.942 Rp.27.575.355
105 Rp.523.362 Rp.241.864 Rp.281.498 Rp.27.333.491
106 Rp.523.362 Rp.244.333 Rp.279.029 Rp.27.089.158
107 Rp.523.362 Rp.246.827 Rp.276.535 Rp.26.842.331
108 Rp.523.362 Rp.249.347 Rp.274.015 Rp.26.592.984
109 Rp.523.362 Rp.251.892 Rp.271.470 Rp.26.341.092
110 Rp.523.362 Rp.254.463 Rp.268.899 Rp.26.086.629
111 Rp.523.362 Rp.257.061 Rp.266.301 Rp.25.829.568
112 Rp.523.362 Rp.259.685 Rp.263.677 Rp.25.569.883
113 Rp.523.362 Rp.262.336 Rp.261.026 Rp.25.307.547
114 Rp.523.362 Rp.265.014 Rp.258.348 Rp.25.042.533
115 Rp.523.362 Rp.267.719 Rp.255.643 Rp.24.774.814
116 Rp.523.362 Rp.270.452 Rp.252.910 Rp.24.504.362
117 Rp.523.362 Rp.273.213 Rp.250.149 Rp.24.231.149
118 Rp.523.362 Rp.276.002 Rp.247.360 Rp.23.955.147
119 Rp.523.362 Rp.278.820 Rp.244.542 Rp.23.676.327
120 Rp.523.362 Rp.281.666 Rp.241.696 Rp.23.394.661
121 Rp.523.362 Rp.284.542 Rp.238.820 Rp.23.110.119
122 Rp.523.362 Rp.287.446 Rp.235.916 Rp.22.822.673
123 Rp.523.362 Rp.290.381 Rp.232.981 Rp.22.532.292
124 Rp.523.362 Rp.293.345 Rp.230.017 Rp.22.238.947
125 Rp.523.362 Rp.296.339 Rp.227.023 Rp.21.942.608
126 Rp.523.362 Rp.299.365 Rp.223.997 Rp.21.643.243
127 Rp.523.362 Rp.302.421 Rp.220.941 Rp.21.340.822
128 Rp.523.362 Rp.305.508 Rp.217.854 Rp.21.035.314
129 Rp.523.362 Rp.308.627 Rp.214.735 Rp.20.726.687
130 Rp.523.362 Rp.311.777 Rp.211.585 Rp.20.414.910
131 Rp.523.362 Rp.314.960 Rp.208.402 Rp.20.099.950
132 Rp.523.362 Rp.318.175 Rp.205.187 Rp.19.781.775
133 Rp.523.362 Rp.321.423 Rp.201.939 Rp.19.460.352
134 Rp.523.362 Rp.324.704 Rp.198.658 Rp.19.135.648
135 Rp.523.362 Rp.328.019 Rp.195.343 Rp.18.807.629
136 Rp.523.362 Rp.331.367 Rp.191.995 Rp.18.476.262
137 Rp.523.362 Rp.334.750 Rp.188.612 Rp.18.141.512
138 Rp.523.362 Rp.338.167 Rp.185.195 Rp.17.803.345
139 Rp.523.362 Rp.341.620 Rp.181.742 Rp.17.461.725
140 Rp.523.362 Rp.345.107 Rp.178.255 Rp.17.116.618
141 Rp.523.362 Rp.348.630 Rp.174.732 Rp.16.767.988
142 Rp.523.362 Rp.352.189 Rp.171.173 Rp.16.415.799
143 Rp.523.362 Rp.355.784 Rp.167.578 Rp.16.060.015
144 Rp.523.362 Rp.359.416 Rp.163.946 Rp.15.700.599
145 Rp.523.362 Rp.363.085 Rp.160.277 Rp.15.337.514
146 Rp.523.362 Rp.366.792 Rp.156.570 Rp.14.970.722
147 Rp.523.362 Rp.370.536 Rp.152.826 Rp.14.600.186
148 Rp.523.362 Rp.374.318 Rp.149.044 Rp.14.225.868
149 Rp.523.362 Rp.378.140 Rp.145.222 Rp.13.847.728
150 Rp.523.362 Rp.382.000 Rp.141.362 Rp.13.465.728
151 Rp.523.362 Rp.385.899 Rp.137.463 Rp.13.079.829
152 Rp.523.362 Rp.389.839 Rp.133.523 Rp.12.689.990
153 Rp.523.362 Rp.393.818 Rp.129.544 Rp.12.296.172
154 Rp.523.362 Rp.397.839 Rp.125.523 Rp.11.898.333
155 Rp.523.362 Rp.401.900 Rp.121.462 Rp.11.496.433
156 Rp.523.362 Rp.406.003 Rp.117.359 Rp.11.090.430
157 Rp.523.362 Rp.410.147 Rp.113.215 Rp.10.680.283
158 Rp.523.362 Rp.414.334 Rp.109.028 Rp.10.265.949
159 Rp.523.362 Rp.418.564 Rp.104.798 Rp.9.847.385
160 Rp.523.362 Rp.422.837 Rp.100.525 Rp.9.424.548
161 Rp.523.362 Rp.427.153 Rp.96.209 Rp.8.997.395
162 Rp.523.362 Rp.431.514 Rp.91.848 Rp.8.565.881
163 Rp.523.362 Rp.435.919 Rp.87.443 Rp.8.129.962
164 Rp.523.362 Rp.440.369 Rp.82.993 Rp.7.689.593
165 Rp.523.362 Rp.444.864 Rp.78.498 Rp.7.244.729
166 Rp.523.362 Rp.449.405 Rp.73.957 Rp.6.795.324
167 Rp.523.362 Rp.453.993 Rp.69.369 Rp.6.341.331
168 Rp.523.362 Rp.458.628 Rp.64.734 Rp.5.882.703
169 Rp.523.362 Rp.463.309 Rp.60.053 Rp.5.419.394
170 Rp.523.362 Rp.468.039 Rp.55.323 Rp.4.951.355
171 Rp.523.362 Rp.472.817 Rp.50.545 Rp.4.478.538
172 Rp.523.362 Rp.477.644 Rp.45.718 Rp.4.000.894
173 Rp.523.362 Rp.482.520 Rp.40.842 Rp.3.518.374
174 Rp.523.362 Rp.487.445 Rp.35.917 Rp.3.030.929
175 Rp.523.362 Rp.492.421 Rp.30.941 Rp.2.538.508
176 Rp.523.362 Rp.497.448 Rp.25.914 Rp.2.041.060
177 Rp.523.362 Rp.502.526 Rp.20.836 Rp.1.538.534
178 Rp.523.362 Rp.507.656 Rp.15.706 Rp.1.030.878
179 Rp.523.362 Rp.512.838 Rp.10.524 Rp.518.040
180 Rp.523.362 Rp.518.040 Rp.5.288 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Depok
    Rp400jt
    APARTEMEN Dijual
    di Depok
    Rp400jt
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp400jt
  • RUMAH Dijual
    di Depok
    Rp1,8mily
    RUMAH Dijual
    di Depok
    Rp1,8mily
    • 3
    • 2
    • 140
    • 98
    Lihat Rincian
    Rp1,8mily
  • RUMAH Dijual
    di Depok
    Rp1,5mily
    RUMAH Dijual
    di Depok
    Rp1,5mily
    • 3
    • 2
    • 168
    • 110
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Depok
    Rp3,5mily
    RUMAH Dijual
    di Depok
    Rp3,5mily
    • 3
    • 2
    • 1314
    • 300
    Lihat Rincian
    Rp3,5mily
  • KOST Disewa
    di Depok
    Rp1,5jt/bln
    KOST Disewa
    di Depok
    Rp1,5jt/bln
    • 8
    • 8
    • 18
    Lihat Rincian
    Rp1,5jt/bln
  • RUMAH Dijual
    di Depok
    Rp250jt
    RUMAH Dijual
    di Depok
    Rp250jt
    • 2
    • 1
    • 75
    • 36
    Lihat Rincian
    Rp250jt
  • APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    APARTEMEN Disewa
    di Depok
    Rp250rb/hari
    • 1
    • 1
    • 24
    Lihat Rincian
    Rp250rb/hari
  • RUMAH Dijual
    di Depok
    Rp2,3mily
    RUMAH Dijual
    di Depok
    Rp2,3mily
    • 3
    • 4
    • 137
    • 175
    Lihat Rincian
    Rp2,3mily

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