Perumahan Grand Depok City

Cluster Exclusive "Grand Dahlia" Tipe 36/75 di Boulevard GDC Depok

Grand Depok City Grand Dahlia Jl. Boulevard Grand Depok City Raya Jatimulya, Cilodong Depok Jawa Barat

Rp555jt
KPR: 4,63jt/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.555.300.000 Dana Tunai yang Harus Disiapkan Rp.166.590.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.444.240.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.638.864 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.284.053 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.483.662.892
Total Pembayaran
Rp.1.098.935.292 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.444.240.000
1 Rp.4.638.864 Rp.1.121.964 Rp.3.516.900 Rp.443.118.036
2 Rp.4.638.864 Rp.1.130.846 Rp.3.508.018 Rp.441.987.190
3 Rp.4.638.864 Rp.1.139.799 Rp.3.499.065 Rp.440.847.391
4 Rp.4.638.864 Rp.1.148.822 Rp.3.490.042 Rp.439.698.569
5 Rp.4.638.864 Rp.1.157.917 Rp.3.480.947 Rp.438.540.652
6 Rp.4.638.864 Rp.1.167.084 Rp.3.471.780 Rp.437.373.568
7 Rp.4.638.864 Rp.1.176.323 Rp.3.462.541 Rp.436.197.245
8 Rp.4.638.864 Rp.1.185.636 Rp.3.453.228 Rp.435.011.609
9 Rp.4.638.864 Rp.1.195.022 Rp.3.443.842 Rp.433.816.587
10 Rp.4.638.864 Rp.1.204.483 Rp.3.434.381 Rp.432.612.104
11 Rp.4.638.864 Rp.1.214.018 Rp.3.424.846 Rp.431.398.086
12 Rp.4.638.864 Rp.1.223.629 Rp.3.415.235 Rp.430.174.457
13 Rp.4.638.864 Rp.1.233.316 Rp.3.405.548 Rp.428.941.141
14 Rp.4.638.864 Rp.1.243.080 Rp.3.395.784 Rp.427.698.061
15 Rp.4.638.864 Rp.1.252.921 Rp.3.385.943 Rp.426.445.140
16 Rp.4.638.864 Rp.1.262.840 Rp.3.376.024 Rp.425.182.300
17 Rp.4.638.864 Rp.1.272.837 Rp.3.366.027 Rp.423.909.463
18 Rp.4.638.864 Rp.1.282.914 Rp.3.355.950 Rp.422.626.549
19 Rp.4.638.864 Rp.1.293.070 Rp.3.345.794 Rp.421.333.479
20 Rp.4.638.864 Rp.1.303.307 Rp.3.335.557 Rp.420.030.172
21 Rp.4.638.864 Rp.1.313.625 Rp.3.325.239 Rp.418.716.547
22 Rp.4.638.864 Rp.1.324.025 Rp.3.314.839 Rp.417.392.522
23 Rp.4.638.864 Rp.1.334.507 Rp.3.304.357 Rp.416.058.015
24 Rp.4.638.864 Rp.1.345.071 Rp.3.293.793 Rp.414.712.944
25 Rp.4.638.864 Rp.1.355.720 Rp.3.283.144 Rp.413.357.224
26 Rp.4.638.864 Rp.1.366.453 Rp.3.272.411 Rp.411.990.771
27 Rp.4.638.864 Rp.1.377.270 Rp.3.261.594 Rp.410.613.501
28 Rp.4.638.864 Rp.1.388.174 Rp.3.250.690 Rp.409.225.327
29 Rp.4.638.864 Rp.1.399.163 Rp.3.239.701 Rp.407.826.164
30 Rp.4.638.864 Rp.1.410.240 Rp.3.228.624 Rp.406.415.924
31 Rp.4.638.864 Rp.1.421.405 Rp.3.217.459 Rp.404.994.519
32 Rp.4.638.864 Rp.1.432.657 Rp.3.206.207 Rp.403.561.862
33 Rp.4.638.864 Rp.1.443.999 Rp.3.194.865 Rp.402.117.863
34 Rp.4.638.864 Rp.1.455.431 Rp.3.183.433 Rp.400.662.432
35 Rp.4.638.864 Rp.1.466.953 Rp.3.171.911 Rp.399.195.479
36 Rp.4.638.864 Rp.1.478.566 Rp.3.160.298 Rp.397.716.913
37 Rp.5.284.053 Rp.1.224.026 Rp.4.060.027 Rp.396.492.887
38 Rp.5.284.053 Rp.1.236.521 Rp.4.047.532 Rp.395.256.366
39 Rp.5.284.053 Rp.1.249.144 Rp.4.034.909 Rp.394.007.222
40 Rp.5.284.053 Rp.1.261.896 Rp.4.022.157 Rp.392.745.326
41 Rp.5.284.053 Rp.1.274.778 Rp.4.009.275 Rp.391.470.548
42 Rp.5.284.053 Rp.1.287.791 Rp.3.996.262 Rp.390.182.757
43 Rp.5.284.053 Rp.1.300.937 Rp.3.983.116 Rp.388.881.820
44 Rp.5.284.053 Rp.1.314.218 Rp.3.969.835 Rp.387.567.602
45 Rp.5.284.053 Rp.1.327.634 Rp.3.956.419 Rp.386.239.968
46 Rp.5.284.053 Rp.1.341.187 Rp.3.942.866 Rp.384.898.781
47 Rp.5.284.053 Rp.1.354.878 Rp.3.929.175 Rp.383.543.903
48 Rp.5.284.053 Rp.1.368.709 Rp.3.915.344 Rp.382.175.194
49 Rp.5.284.053 Rp.1.382.681 Rp.3.901.372 Rp.380.792.513
50 Rp.5.284.053 Rp.1.396.796 Rp.3.887.257 Rp.379.395.717
51 Rp.5.284.053 Rp.1.411.055 Rp.3.872.998 Rp.377.984.662
52 Rp.5.284.053 Rp.1.425.460 Rp.3.858.593 Rp.376.559.202
53 Rp.5.284.053 Rp.1.440.011 Rp.3.844.042 Rp.375.119.191
54 Rp.5.284.053 Rp.1.454.711 Rp.3.829.342 Rp.373.664.480
55 Rp.5.284.053 Rp.1.469.561 Rp.3.814.492 Rp.372.194.919
56 Rp.5.284.053 Rp.1.484.563 Rp.3.799.490 Rp.370.710.356
57 Rp.5.284.053 Rp.1.499.718 Rp.3.784.335 Rp.369.210.638
58 Rp.5.284.053 Rp.1.515.028 Rp.3.769.025 Rp.367.695.610
59 Rp.5.284.053 Rp.1.530.494 Rp.3.753.559 Rp.366.165.116
60 Rp.5.284.053 Rp.1.546.117 Rp.3.737.936 Rp.364.618.999
61 Rp.5.284.053 Rp.1.561.901 Rp.3.722.152 Rp.363.057.098
62 Rp.5.284.053 Rp.1.577.845 Rp.3.706.208 Rp.361.479.253
63 Rp.5.284.053 Rp.1.593.952 Rp.3.690.101 Rp.359.885.301
64 Rp.5.284.053 Rp.1.610.224 Rp.3.673.829 Rp.358.275.077
65 Rp.5.284.053 Rp.1.626.662 Rp.3.657.391 Rp.356.648.415
66 Rp.5.284.053 Rp.1.643.267 Rp.3.640.786 Rp.355.005.148
67 Rp.5.284.053 Rp.1.660.042 Rp.3.624.011 Rp.353.345.106
68 Rp.5.284.053 Rp.1.676.988 Rp.3.607.065 Rp.351.668.118
69 Rp.5.284.053 Rp.1.694.108 Rp.3.589.945 Rp.349.974.010
70 Rp.5.284.053 Rp.1.711.402 Rp.3.572.651 Rp.348.262.608
71 Rp.5.284.053 Rp.1.728.872 Rp.3.555.181 Rp.346.533.736
72 Rp.5.284.053 Rp.1.746.521 Rp.3.537.532 Rp.344.787.215
73 Rp.5.284.053 Rp.1.764.350 Rp.3.519.703 Rp.343.022.865
74 Rp.5.284.053 Rp.1.782.361 Rp.3.501.692 Rp.341.240.504
75 Rp.5.284.053 Rp.1.800.556 Rp.3.483.497 Rp.339.439.948
76 Rp.5.284.053 Rp.1.818.937 Rp.3.465.116 Rp.337.621.011
77 Rp.5.284.053 Rp.1.837.505 Rp.3.446.548 Rp.335.783.506
78 Rp.5.284.053 Rp.1.856.263 Rp.3.427.790 Rp.333.927.243
79 Rp.5.284.053 Rp.1.875.212 Rp.3.408.841 Rp.332.052.031
80 Rp.5.284.053 Rp.1.894.355 Rp.3.389.698 Rp.330.157.676
81 Rp.5.284.053 Rp.1.913.693 Rp.3.370.360 Rp.328.243.983
82 Rp.5.284.053 Rp.1.933.229 Rp.3.350.824 Rp.326.310.754
83 Rp.5.284.053 Rp.1.952.964 Rp.3.331.089 Rp.324.357.790
84 Rp.5.284.053 Rp.1.972.901 Rp.3.311.152 Rp.322.384.889
85 Rp.5.284.053 Rp.1.993.041 Rp.3.291.012 Rp.320.391.848
86 Rp.5.284.053 Rp.2.013.386 Rp.3.270.667 Rp.318.378.462
87 Rp.5.284.053 Rp.2.033.940 Rp.3.250.113 Rp.316.344.522
88 Rp.5.284.053 Rp.2.054.703 Rp.3.229.350 Rp.314.289.819
89 Rp.5.284.053 Rp.2.075.678 Rp.3.208.375 Rp.312.214.141
90 Rp.5.284.053 Rp.2.096.867 Rp.3.187.186 Rp.310.117.274
91 Rp.5.284.053 Rp.2.118.272 Rp.3.165.781 Rp.307.999.002
92 Rp.5.284.053 Rp.2.139.897 Rp.3.144.156 Rp.305.859.105
93 Rp.5.284.053 Rp.2.161.741 Rp.3.122.312 Rp.303.697.364
94 Rp.5.284.053 Rp.2.183.809 Rp.3.100.244 Rp.301.513.555
95 Rp.5.284.053 Rp.2.206.102 Rp.3.077.951 Rp.299.307.453
96 Rp.5.284.053 Rp.2.228.623 Rp.3.055.430 Rp.297.078.830
97 Rp.5.284.053 Rp.2.251.373 Rp.3.032.680 Rp.294.827.457
98 Rp.5.284.053 Rp.2.274.356 Rp.3.009.697 Rp.292.553.101
99 Rp.5.284.053 Rp.2.297.573 Rp.2.986.480 Rp.290.255.528
100 Rp.5.284.053 Rp.2.321.028 Rp.2.963.025 Rp.287.934.500
101 Rp.5.284.053 Rp.2.344.722 Rp.2.939.331 Rp.285.589.778
102 Rp.5.284.053 Rp.2.368.657 Rp.2.915.396 Rp.283.221.121
103 Rp.5.284.053 Rp.2.392.837 Rp.2.891.216 Rp.280.828.284
104 Rp.5.284.053 Rp.2.417.264 Rp.2.866.789 Rp.278.411.020
105 Rp.5.284.053 Rp.2.441.941 Rp.2.842.112 Rp.275.969.079
106 Rp.5.284.053 Rp.2.466.869 Rp.2.817.184 Rp.273.502.210
107 Rp.5.284.053 Rp.2.492.051 Rp.2.792.002 Rp.271.010.159
108 Rp.5.284.053 Rp.2.517.491 Rp.2.766.562 Rp.268.492.668
109 Rp.5.284.053 Rp.2.543.190 Rp.2.740.863 Rp.265.949.478
110 Rp.5.284.053 Rp.2.569.152 Rp.2.714.901 Rp.263.380.326
111 Rp.5.284.053 Rp.2.595.379 Rp.2.688.674 Rp.260.784.947
112 Rp.5.284.053 Rp.2.621.873 Rp.2.662.180 Rp.258.163.074
113 Rp.5.284.053 Rp.2.648.638 Rp.2.635.415 Rp.255.514.436
114 Rp.5.284.053 Rp.2.675.676 Rp.2.608.377 Rp.252.838.760
115 Rp.5.284.053 Rp.2.702.991 Rp.2.581.062 Rp.250.135.769
116 Rp.5.284.053 Rp.2.730.584 Rp.2.553.469 Rp.247.405.185
117 Rp.5.284.053 Rp.2.758.458 Rp.2.525.595 Rp.244.646.727
118 Rp.5.284.053 Rp.2.786.618 Rp.2.497.435 Rp.241.860.109
119 Rp.5.284.053 Rp.2.815.064 Rp.2.468.989 Rp.239.045.045
120 Rp.5.284.053 Rp.2.843.801 Rp.2.440.252 Rp.236.201.244
121 Rp.5.284.053 Rp.2.872.832 Rp.2.411.221 Rp.233.328.412
122 Rp.5.284.053 Rp.2.902.159 Rp.2.381.894 Rp.230.426.253
123 Rp.5.284.053 Rp.2.931.785 Rp.2.352.268 Rp.227.494.468
124 Rp.5.284.053 Rp.2.961.714 Rp.2.322.339 Rp.224.532.754
125 Rp.5.284.053 Rp.2.991.948 Rp.2.292.105 Rp.221.540.806
126 Rp.5.284.053 Rp.3.022.491 Rp.2.261.562 Rp.218.518.315
127 Rp.5.284.053 Rp.3.053.345 Rp.2.230.708 Rp.215.464.970
128 Rp.5.284.053 Rp.3.084.515 Rp.2.199.538 Rp.212.380.455
129 Rp.5.284.053 Rp.3.116.003 Rp.2.168.050 Rp.209.264.452
130 Rp.5.284.053 Rp.3.147.812 Rp.2.136.241 Rp.206.116.640
131 Rp.5.284.053 Rp.3.179.946 Rp.2.104.107 Rp.202.936.694
132 Rp.5.284.053 Rp.3.212.408 Rp.2.071.645 Rp.199.724.286
133 Rp.5.284.053 Rp.3.245.201 Rp.2.038.852 Rp.196.479.085
134 Rp.5.284.053 Rp.3.278.329 Rp.2.005.724 Rp.193.200.756
135 Rp.5.284.053 Rp.3.311.795 Rp.1.972.258 Rp.189.888.961
136 Rp.5.284.053 Rp.3.345.603 Rp.1.938.450 Rp.186.543.358
137 Rp.5.284.053 Rp.3.379.756 Rp.1.904.297 Rp.183.163.602
138 Rp.5.284.053 Rp.3.414.258 Rp.1.869.795 Rp.179.749.344
139 Rp.5.284.053 Rp.3.449.112 Rp.1.834.941 Rp.176.300.232
140 Rp.5.284.053 Rp.3.484.321 Rp.1.799.732 Rp.172.815.911
141 Rp.5.284.053 Rp.3.519.891 Rp.1.764.162 Rp.169.296.020
142 Rp.5.284.053 Rp.3.555.823 Rp.1.728.230 Rp.165.740.197
143 Rp.5.284.053 Rp.3.592.122 Rp.1.691.931 Rp.162.148.075
144 Rp.5.284.053 Rp.3.628.791 Rp.1.655.262 Rp.158.519.284
145 Rp.5.284.053 Rp.3.665.835 Rp.1.618.218 Rp.154.853.449
146 Rp.5.284.053 Rp.3.703.257 Rp.1.580.796 Rp.151.150.192
147 Rp.5.284.053 Rp.3.741.061 Rp.1.542.992 Rp.147.409.131
148 Rp.5.284.053 Rp.3.779.251 Rp.1.504.802 Rp.143.629.880
149 Rp.5.284.053 Rp.3.817.831 Rp.1.466.222 Rp.139.812.049
150 Rp.5.284.053 Rp.3.856.805 Rp.1.427.248 Rp.135.955.244
151 Rp.5.284.053 Rp.3.896.177 Rp.1.387.876 Rp.132.059.067
152 Rp.5.284.053 Rp.3.935.950 Rp.1.348.103 Rp.128.123.117
153 Rp.5.284.053 Rp.3.976.130 Rp.1.307.923 Rp.124.146.987
154 Rp.5.284.053 Rp.4.016.719 Rp.1.267.334 Rp.120.130.268
155 Rp.5.284.053 Rp.4.057.723 Rp.1.226.330 Rp.116.072.545
156 Rp.5.284.053 Rp.4.099.146 Rp.1.184.907 Rp.111.973.399
157 Rp.5.284.053 Rp.4.140.991 Rp.1.143.062 Rp.107.832.408
158 Rp.5.284.053 Rp.4.183.264 Rp.1.100.789 Rp.103.649.144
159 Rp.5.284.053 Rp.4.225.968 Rp.1.058.085 Rp.99.423.176
160 Rp.5.284.053 Rp.4.269.108 Rp.1.014.945 Rp.95.154.068
161 Rp.5.284.053 Rp.4.312.689 Rp.971.364 Rp.90.841.379
162 Rp.5.284.053 Rp.4.356.714 Rp.927.339 Rp.86.484.665
163 Rp.5.284.053 Rp.4.401.189 Rp.882.864 Rp.82.083.476
164 Rp.5.284.053 Rp.4.446.118 Rp.837.935 Rp.77.637.358
165 Rp.5.284.053 Rp.4.491.505 Rp.792.548 Rp.73.145.853
166 Rp.5.284.053 Rp.4.537.356 Rp.746.697 Rp.68.608.497
167 Rp.5.284.053 Rp.4.583.675 Rp.700.378 Rp.64.024.822
168 Rp.5.284.053 Rp.4.630.466 Rp.653.587 Rp.59.394.356
169 Rp.5.284.053 Rp.4.677.736 Rp.606.317 Rp.54.716.620
170 Rp.5.284.053 Rp.4.725.488 Rp.558.565 Rp.49.991.132
171 Rp.5.284.053 Rp.4.773.727 Rp.510.326 Rp.45.217.405
172 Rp.5.284.053 Rp.4.822.459 Rp.461.594 Rp.40.394.946
173 Rp.5.284.053 Rp.4.871.688 Rp.412.365 Rp.35.523.258
174 Rp.5.284.053 Rp.4.921.420 Rp.362.633 Rp.30.601.838
175 Rp.5.284.053 Rp.4.971.659 Rp.312.394 Rp.25.630.179
176 Rp.5.284.053 Rp.5.022.412 Rp.261.641 Rp.20.607.767
177 Rp.5.284.053 Rp.5.073.682 Rp.210.371 Rp.15.534.085
178 Rp.5.284.053 Rp.5.125.476 Rp.158.577 Rp.10.408.609
179 Rp.5.284.053 Rp.5.177.798 Rp.106.255 Rp.5.230.811
180 Rp.5.284.053 Rp.5.230.811 Rp.53.398 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp2,05mily
    RUMAH Dijual
    di Depok
    Rp2,05mily
    • 3
    • 3
    • 120
    • 130
    Lihat Rincian
    Rp2,05mily
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    Terjual
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 3
    • 2
    • 187
    • 130
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Depok
    Rp813jt
    RUMAH Dijual
    di Depok
    Rp813jt
    • 2
    • 1
    • 120
    • 45
    Lihat Rincian
    Rp813jt
  • RUMAH Dijual
    di Depok
    Rp385jt
    RUMAH Dijual
    di Depok
    Rp385jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp385jt
  • RUMAH Dijual
    di Depok
    Rp363jt
    RUMAH Dijual
    di Depok
    Rp363jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp363jt
  • RUMAH Dijual
    di Depok
    Rp778jt
    RUMAH Dijual
    di Depok
    Rp778jt
    • 3
    • 2
    • 84
    • 57
    Lihat Rincian
    Rp778jt
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt

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