jual rumah daerah riau

jl. sabang re martadinata riau Bandung Jawa Barat

Rp7,8mily
Bisa Nego
KPR: 65,1jt/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.7.800.000.000 Dana Tunai yang Harus Disiapkan Rp.2.340.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.6.240.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.65.159.620 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.74.222.255 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.793.750.905
Total Pembayaran
Rp.15.436.150.905 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.6.240.000.000
1 Rp.65.159.620 Rp.15.759.620 Rp.49.400.000 Rp.6.224.240.380
2 Rp.65.159.620 Rp.15.884.384 Rp.49.275.236 Rp.6.208.355.996
3 Rp.65.159.620 Rp.16.010.135 Rp.49.149.485 Rp.6.192.345.861
4 Rp.65.159.620 Rp.16.136.882 Rp.49.022.738 Rp.6.176.208.979
5 Rp.65.159.620 Rp.16.264.632 Rp.48.894.988 Rp.6.159.944.347
6 Rp.65.159.620 Rp.16.393.394 Rp.48.766.226 Rp.6.143.550.953
7 Rp.65.159.620 Rp.16.523.175 Rp.48.636.445 Rp.6.127.027.778
8 Rp.65.159.620 Rp.16.653.983 Rp.48.505.637 Rp.6.110.373.795
9 Rp.65.159.620 Rp.16.785.827 Rp.48.373.793 Rp.6.093.587.968
10 Rp.65.159.620 Rp.16.918.715 Rp.48.240.905 Rp.6.076.669.253
11 Rp.65.159.620 Rp.17.052.655 Rp.48.106.965 Rp.6.059.616.598
12 Rp.65.159.620 Rp.17.187.655 Rp.47.971.965 Rp.6.042.428.943
13 Rp.65.159.620 Rp.17.323.724 Rp.47.835.896 Rp.6.025.105.219
14 Rp.65.159.620 Rp.17.460.870 Rp.47.698.750 Rp.6.007.644.349
15 Rp.65.159.620 Rp.17.599.102 Rp.47.560.518 Rp.5.990.045.247
16 Rp.65.159.620 Rp.17.738.428 Rp.47.421.192 Rp.5.972.306.819
17 Rp.65.159.620 Rp.17.878.858 Rp.47.280.762 Rp.5.954.427.961
18 Rp.65.159.620 Rp.18.020.399 Rp.47.139.221 Rp.5.936.407.562
19 Rp.65.159.620 Rp.18.163.060 Rp.46.996.560 Rp.5.918.244.502
20 Rp.65.159.620 Rp.18.306.851 Rp.46.852.769 Rp.5.899.937.651
21 Rp.65.159.620 Rp.18.451.780 Rp.46.707.840 Rp.5.881.485.871
22 Rp.65.159.620 Rp.18.597.857 Rp.46.561.763 Rp.5.862.888.014
23 Rp.65.159.620 Rp.18.745.090 Rp.46.414.530 Rp.5.844.142.924
24 Rp.65.159.620 Rp.18.893.489 Rp.46.266.131 Rp.5.825.249.435
25 Rp.65.159.620 Rp.19.043.062 Rp.46.116.558 Rp.5.806.206.373
26 Rp.65.159.620 Rp.19.193.820 Rp.45.965.800 Rp.5.787.012.553
27 Rp.65.159.620 Rp.19.345.771 Rp.45.813.849 Rp.5.767.666.782
28 Rp.65.159.620 Rp.19.498.925 Rp.45.660.695 Rp.5.748.167.857
29 Rp.65.159.620 Rp.19.653.291 Rp.45.506.329 Rp.5.728.514.566
30 Rp.65.159.620 Rp.19.808.880 Rp.45.350.740 Rp.5.708.705.686
31 Rp.65.159.620 Rp.19.965.700 Rp.45.193.920 Rp.5.688.739.986
32 Rp.65.159.620 Rp.20.123.762 Rp.45.035.858 Rp.5.668.616.224
33 Rp.65.159.620 Rp.20.283.075 Rp.44.876.545 Rp.5.648.333.149
34 Rp.65.159.620 Rp.20.443.649 Rp.44.715.971 Rp.5.627.889.500
35 Rp.65.159.620 Rp.20.605.495 Rp.44.554.125 Rp.5.607.284.005
36 Rp.65.159.620 Rp.20.768.622 Rp.44.390.998 Rp.5.586.515.383
37 Rp.74.222.255 Rp.17.193.244 Rp.57.029.011 Rp.5.569.322.139
38 Rp.74.222.255 Rp.17.368.758 Rp.56.853.497 Rp.5.551.953.381
39 Rp.74.222.255 Rp.17.546.064 Rp.56.676.191 Rp.5.534.407.317
40 Rp.74.222.255 Rp.17.725.180 Rp.56.497.075 Rp.5.516.682.137
41 Rp.74.222.255 Rp.17.906.125 Rp.56.316.130 Rp.5.498.776.012
42 Rp.74.222.255 Rp.18.088.917 Rp.56.133.338 Rp.5.480.687.095
43 Rp.74.222.255 Rp.18.273.574 Rp.55.948.681 Rp.5.462.413.521
44 Rp.74.222.255 Rp.18.460.117 Rp.55.762.138 Rp.5.443.953.404
45 Rp.74.222.255 Rp.18.648.564 Rp.55.573.691 Rp.5.425.304.840
46 Rp.74.222.255 Rp.18.838.935 Rp.55.383.320 Rp.5.406.465.905
47 Rp.74.222.255 Rp.19.031.249 Rp.55.191.006 Rp.5.387.434.656
48 Rp.74.222.255 Rp.19.225.526 Rp.54.996.729 Rp.5.368.209.130
49 Rp.74.222.255 Rp.19.421.787 Rp.54.800.468 Rp.5.348.787.343
50 Rp.74.222.255 Rp.19.620.051 Rp.54.602.204 Rp.5.329.167.292
51 Rp.74.222.255 Rp.19.820.339 Rp.54.401.916 Rp.5.309.346.953
52 Rp.74.222.255 Rp.20.022.672 Rp.54.199.583 Rp.5.289.324.281
53 Rp.74.222.255 Rp.20.227.070 Rp.53.995.185 Rp.5.269.097.211
54 Rp.74.222.255 Rp.20.433.554 Rp.53.788.701 Rp.5.248.663.657
55 Rp.74.222.255 Rp.20.642.147 Rp.53.580.108 Rp.5.228.021.510
56 Rp.74.222.255 Rp.20.852.869 Rp.53.369.386 Rp.5.207.168.641
57 Rp.74.222.255 Rp.21.065.742 Rp.53.156.513 Rp.5.186.102.899
58 Rp.74.222.255 Rp.21.280.788 Rp.52.941.467 Rp.5.164.822.111
59 Rp.74.222.255 Rp.21.498.029 Rp.52.724.226 Rp.5.143.324.082
60 Rp.74.222.255 Rp.21.717.488 Rp.52.504.767 Rp.5.121.606.594
61 Rp.74.222.255 Rp.21.939.188 Rp.52.283.067 Rp.5.099.667.406
62 Rp.74.222.255 Rp.22.163.150 Rp.52.059.105 Rp.5.077.504.256
63 Rp.74.222.255 Rp.22.389.399 Rp.51.832.856 Rp.5.055.114.857
64 Rp.74.222.255 Rp.22.617.958 Rp.51.604.297 Rp.5.032.496.899
65 Rp.74.222.255 Rp.22.848.849 Rp.51.373.406 Rp.5.009.648.050
66 Rp.74.222.255 Rp.23.082.098 Rp.51.140.157 Rp.4.986.565.952
67 Rp.74.222.255 Rp.23.317.728 Rp.50.904.527 Rp.4.963.248.224
68 Rp.74.222.255 Rp.23.555.763 Rp.50.666.492 Rp.4.939.692.461
69 Rp.74.222.255 Rp.23.796.228 Rp.50.426.027 Rp.4.915.896.233
70 Rp.74.222.255 Rp.24.039.148 Rp.50.183.107 Rp.4.891.857.085
71 Rp.74.222.255 Rp.24.284.547 Rp.49.937.708 Rp.4.867.572.538
72 Rp.74.222.255 Rp.24.532.452 Rp.49.689.803 Rp.4.843.040.086
73 Rp.74.222.255 Rp.24.782.887 Rp.49.439.368 Rp.4.818.257.199
74 Rp.74.222.255 Rp.25.035.879 Rp.49.186.376 Rp.4.793.221.320
75 Rp.74.222.255 Rp.25.291.454 Rp.48.930.801 Rp.4.767.929.866
76 Rp.74.222.255 Rp.25.549.638 Rp.48.672.617 Rp.4.742.380.228
77 Rp.74.222.255 Rp.25.810.457 Rp.48.411.798 Rp.4.716.569.771
78 Rp.74.222.255 Rp.26.073.939 Rp.48.148.316 Rp.4.690.495.832
79 Rp.74.222.255 Rp.26.340.110 Rp.47.882.145 Rp.4.664.155.722
80 Rp.74.222.255 Rp.26.608.999 Rp.47.613.256 Rp.4.637.546.723
81 Rp.74.222.255 Rp.26.880.632 Rp.47.341.623 Rp.4.610.666.091
82 Rp.74.222.255 Rp.27.155.039 Rp.47.067.216 Rp.4.583.511.052
83 Rp.74.222.255 Rp.27.432.246 Rp.46.790.009 Rp.4.556.078.806
84 Rp.74.222.255 Rp.27.712.284 Rp.46.509.971 Rp.4.528.366.522
85 Rp.74.222.255 Rp.27.995.180 Rp.46.227.075 Rp.4.500.371.342
86 Rp.74.222.255 Rp.28.280.964 Rp.45.941.291 Rp.4.472.090.378
87 Rp.74.222.255 Rp.28.569.666 Rp.45.652.589 Rp.4.443.520.712
88 Rp.74.222.255 Rp.28.861.314 Rp.45.360.941 Rp.4.414.659.398
89 Rp.74.222.255 Rp.29.155.940 Rp.45.066.315 Rp.4.385.503.458
90 Rp.74.222.255 Rp.29.453.574 Rp.44.768.681 Rp.4.356.049.884
91 Rp.74.222.255 Rp.29.754.246 Rp.44.468.009 Rp.4.326.295.638
92 Rp.74.222.255 Rp.30.057.987 Rp.44.164.268 Rp.4.296.237.651
93 Rp.74.222.255 Rp.30.364.829 Rp.43.857.426 Rp.4.265.872.822
94 Rp.74.222.255 Rp.30.674.803 Rp.43.547.452 Rp.4.235.198.019
95 Rp.74.222.255 Rp.30.987.942 Rp.43.234.313 Rp.4.204.210.077
96 Rp.74.222.255 Rp.31.304.277 Rp.42.917.978 Rp.4.172.905.800
97 Rp.74.222.255 Rp.31.623.842 Rp.42.598.413 Rp.4.141.281.958
98 Rp.74.222.255 Rp.31.946.668 Rp.42.275.587 Rp.4.109.335.290
99 Rp.74.222.255 Rp.32.272.791 Rp.41.949.464 Rp.4.077.062.499
100 Rp.74.222.255 Rp.32.602.242 Rp.41.620.013 Rp.4.044.460.257
101 Rp.74.222.255 Rp.32.935.057 Rp.41.287.198 Rp.4.011.525.200
102 Rp.74.222.255 Rp.33.271.269 Rp.40.950.986 Rp.3.978.253.931
103 Rp.74.222.255 Rp.33.610.913 Rp.40.611.342 Rp.3.944.643.018
104 Rp.74.222.255 Rp.33.954.024 Rp.40.268.231 Rp.3.910.688.994
105 Rp.74.222.255 Rp.34.300.638 Rp.39.921.617 Rp.3.876.388.356
106 Rp.74.222.255 Rp.34.650.791 Rp.39.571.464 Rp.3.841.737.565
107 Rp.74.222.255 Rp.35.004.517 Rp.39.217.738 Rp.3.806.733.048
108 Rp.74.222.255 Rp.35.361.855 Rp.38.860.400 Rp.3.771.371.193
109 Rp.74.222.255 Rp.35.722.841 Rp.38.499.414 Rp.3.735.648.352
110 Rp.74.222.255 Rp.36.087.511 Rp.38.134.744 Rp.3.699.560.841
111 Rp.74.222.255 Rp.36.455.905 Rp.37.766.350 Rp.3.663.104.936
112 Rp.74.222.255 Rp.36.828.059 Rp.37.394.196 Rp.3.626.276.877
113 Rp.74.222.255 Rp.37.204.012 Rp.37.018.243 Rp.3.589.072.865
114 Rp.74.222.255 Rp.37.583.803 Rp.36.638.452 Rp.3.551.489.062
115 Rp.74.222.255 Rp.37.967.471 Rp.36.254.784 Rp.3.513.521.591
116 Rp.74.222.255 Rp.38.355.055 Rp.35.867.200 Rp.3.475.166.536
117 Rp.74.222.255 Rp.38.746.597 Rp.35.475.658 Rp.3.436.419.939
118 Rp.74.222.255 Rp.39.142.135 Rp.35.080.120 Rp.3.397.277.804
119 Rp.74.222.255 Rp.39.541.711 Rp.34.680.544 Rp.3.357.736.093
120 Rp.74.222.255 Rp.39.945.366 Rp.34.276.889 Rp.3.317.790.727
121 Rp.74.222.255 Rp.40.353.141 Rp.33.869.114 Rp.3.277.437.586
122 Rp.74.222.255 Rp.40.765.080 Rp.33.457.175 Rp.3.236.672.506
123 Rp.74.222.255 Rp.41.181.223 Rp.33.041.032 Rp.3.195.491.283
124 Rp.74.222.255 Rp.41.601.615 Rp.32.620.640 Rp.3.153.889.668
125 Rp.74.222.255 Rp.42.026.298 Rp.32.195.957 Rp.3.111.863.370
126 Rp.74.222.255 Rp.42.455.316 Rp.31.766.939 Rp.3.069.408.054
127 Rp.74.222.255 Rp.42.888.714 Rp.31.333.541 Rp.3.026.519.340
128 Rp.74.222.255 Rp.43.326.537 Rp.30.895.718 Rp.2.983.192.803
129 Rp.74.222.255 Rp.43.768.828 Rp.30.453.427 Rp.2.939.423.975
130 Rp.74.222.255 Rp.44.215.635 Rp.30.006.620 Rp.2.895.208.340
131 Rp.74.222.255 Rp.44.667.003 Rp.29.555.252 Rp.2.850.541.337
132 Rp.74.222.255 Rp.45.122.979 Rp.29.099.276 Rp.2.805.418.358
133 Rp.74.222.255 Rp.45.583.609 Rp.28.638.646 Rp.2.759.834.749
134 Rp.74.222.255 Rp.46.048.942 Rp.28.173.313 Rp.2.713.785.807
135 Rp.74.222.255 Rp.46.519.025 Rp.27.703.230 Rp.2.667.266.782
136 Rp.74.222.255 Rp.46.993.907 Rp.27.228.348 Rp.2.620.272.875
137 Rp.74.222.255 Rp.47.473.636 Rp.26.748.619 Rp.2.572.799.239
138 Rp.74.222.255 Rp.47.958.263 Rp.26.263.992 Rp.2.524.840.976
139 Rp.74.222.255 Rp.48.447.837 Rp.25.774.418 Rp.2.476.393.139
140 Rp.74.222.255 Rp.48.942.408 Rp.25.279.847 Rp.2.427.450.731
141 Rp.74.222.255 Rp.49.442.029 Rp.24.780.226 Rp.2.378.008.702
142 Rp.74.222.255 Rp.49.946.750 Rp.24.275.505 Rp.2.328.061.952
143 Rp.74.222.255 Rp.50.456.623 Rp.23.765.632 Rp.2.277.605.329
144 Rp.74.222.255 Rp.50.971.701 Rp.23.250.554 Rp.2.226.633.628
145 Rp.74.222.255 Rp.51.492.037 Rp.22.730.218 Rp.2.175.141.591
146 Rp.74.222.255 Rp.52.017.685 Rp.22.204.570 Rp.2.123.123.906
147 Rp.74.222.255 Rp.52.548.698 Rp.21.673.557 Rp.2.070.575.208
148 Rp.74.222.255 Rp.53.085.133 Rp.21.137.122 Rp.2.017.490.075
149 Rp.74.222.255 Rp.53.627.044 Rp.20.595.211 Rp.1.963.863.031
150 Rp.74.222.255 Rp.54.174.487 Rp.20.047.768 Rp.1.909.688.544
151 Rp.74.222.255 Rp.54.727.518 Rp.19.494.737 Rp.1.854.961.026
152 Rp.74.222.255 Rp.55.286.195 Rp.18.936.060 Rp.1.799.674.831
153 Rp.74.222.255 Rp.55.850.574 Rp.18.371.681 Rp.1.743.824.257
154 Rp.74.222.255 Rp.56.420.716 Rp.17.801.539 Rp.1.687.403.541
155 Rp.74.222.255 Rp.56.996.677 Rp.17.225.578 Rp.1.630.406.864
156 Rp.74.222.255 Rp.57.578.518 Rp.16.643.737 Rp.1.572.828.346
157 Rp.74.222.255 Rp.58.166.299 Rp.16.055.956 Rp.1.514.662.047
158 Rp.74.222.255 Rp.58.760.080 Rp.15.462.175 Rp.1.455.901.967
159 Rp.74.222.255 Rp.59.359.922 Rp.14.862.333 Rp.1.396.542.045
160 Rp.74.222.255 Rp.59.965.888 Rp.14.256.367 Rp.1.336.576.157
161 Rp.74.222.255 Rp.60.578.040 Rp.13.644.215 Rp.1.275.998.117
162 Rp.74.222.255 Rp.61.196.441 Rp.13.025.814 Rp.1.214.801.676
163 Rp.74.222.255 Rp.61.821.155 Rp.12.401.100 Rp.1.152.980.521
164 Rp.74.222.255 Rp.62.452.246 Rp.11.770.009 Rp.1.090.528.275
165 Rp.74.222.255 Rp.63.089.779 Rp.11.132.476 Rp.1.027.438.496
166 Rp.74.222.255 Rp.63.733.820 Rp.10.488.435 Rp.963.704.676
167 Rp.74.222.255 Rp.64.384.436 Rp.9.837.819 Rp.899.320.240
168 Rp.74.222.255 Rp.65.041.694 Rp.9.180.561 Rp.834.278.546
169 Rp.74.222.255 Rp.65.705.662 Rp.8.516.593 Rp.768.572.884
170 Rp.74.222.255 Rp.66.376.407 Rp.7.845.848 Rp.702.196.477
171 Rp.74.222.255 Rp.67.053.999 Rp.7.168.256 Rp.635.142.478
172 Rp.74.222.255 Rp.67.738.509 Rp.6.483.746 Rp.567.403.969
173 Rp.74.222.255 Rp.68.430.006 Rp.5.792.249 Rp.498.973.963
174 Rp.74.222.255 Rp.69.128.562 Rp.5.093.693 Rp.429.845.401
175 Rp.74.222.255 Rp.69.834.250 Rp.4.388.005 Rp.360.011.151
176 Rp.74.222.255 Rp.70.547.141 Rp.3.675.114 Rp.289.464.010
177 Rp.74.222.255 Rp.71.267.310 Rp.2.954.945 Rp.218.196.700
178 Rp.74.222.255 Rp.71.994.830 Rp.2.227.425 Rp.146.201.870
179 Rp.74.222.255 Rp.72.729.778 Rp.1.492.477 Rp.73.472.092
180 Rp.74.222.255 Rp.73.472.092 Rp.750.028 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • 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
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily

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