Jual Rumah Nuansa Den Haag - Belanda (on progress build 85%) cantik & kokoh

Pondok Pinang Kebayoran Lama Jakarta Selatan Jakarta

Rp5,25mily
KPR: 43,8jt/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.5.250.000.000 Dana Tunai yang Harus Disiapkan Rp.1.575.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.43.857.437 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.49.957.287 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.572.716.921
Total Pembayaran
Rp.10.389.716.921 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.4.200.000.000
1 Rp.43.857.437 Rp.10.607.437 Rp.33.250.000 Rp.4.189.392.563
2 Rp.43.857.437 Rp.10.691.413 Rp.33.166.024 Rp.4.178.701.150
3 Rp.43.857.437 Rp.10.776.053 Rp.33.081.384 Rp.4.167.925.097
4 Rp.43.857.437 Rp.10.861.363 Rp.32.996.074 Rp.4.157.063.734
5 Rp.43.857.437 Rp.10.947.349 Rp.32.910.088 Rp.4.146.116.385
6 Rp.43.857.437 Rp.11.034.016 Rp.32.823.421 Rp.4.135.082.369
7 Rp.43.857.437 Rp.11.121.368 Rp.32.736.069 Rp.4.123.961.001
8 Rp.43.857.437 Rp.11.209.412 Rp.32.648.025 Rp.4.112.751.589
9 Rp.43.857.437 Rp.11.298.154 Rp.32.559.283 Rp.4.101.453.435
10 Rp.43.857.437 Rp.11.387.597 Rp.32.469.840 Rp.4.090.065.838
11 Rp.43.857.437 Rp.11.477.749 Rp.32.379.688 Rp.4.078.588.089
12 Rp.43.857.437 Rp.11.568.615 Rp.32.288.822 Rp.4.067.019.474
13 Rp.43.857.437 Rp.11.660.199 Rp.32.197.238 Rp.4.055.359.275
14 Rp.43.857.437 Rp.11.752.509 Rp.32.104.928 Rp.4.043.606.766
15 Rp.43.857.437 Rp.11.845.550 Rp.32.011.887 Rp.4.031.761.216
16 Rp.43.857.437 Rp.11.939.327 Rp.31.918.110 Rp.4.019.821.889
17 Rp.43.857.437 Rp.12.033.847 Rp.31.823.590 Rp.4.007.788.042
18 Rp.43.857.437 Rp.12.129.115 Rp.31.728.322 Rp.3.995.658.927
19 Rp.43.857.437 Rp.12.225.137 Rp.31.632.300 Rp.3.983.433.790
20 Rp.43.857.437 Rp.12.321.919 Rp.31.535.518 Rp.3.971.111.871
21 Rp.43.857.437 Rp.12.419.468 Rp.31.437.969 Rp.3.958.692.403
22 Rp.43.857.437 Rp.12.517.789 Rp.31.339.648 Rp.3.946.174.614
23 Rp.43.857.437 Rp.12.616.888 Rp.31.240.549 Rp.3.933.557.726
24 Rp.43.857.437 Rp.12.716.772 Rp.31.140.665 Rp.3.920.840.954
25 Rp.43.857.437 Rp.12.817.446 Rp.31.039.991 Rp.3.908.023.508
26 Rp.43.857.437 Rp.12.918.918 Rp.30.938.519 Rp.3.895.104.590
27 Rp.43.857.437 Rp.13.021.192 Rp.30.836.245 Rp.3.882.083.398
28 Rp.43.857.437 Rp.13.124.277 Rp.30.733.160 Rp.3.868.959.121
29 Rp.43.857.437 Rp.13.228.177 Rp.30.629.260 Rp.3.855.730.944
30 Rp.43.857.437 Rp.13.332.900 Rp.30.524.537 Rp.3.842.398.044
31 Rp.43.857.437 Rp.13.438.452 Rp.30.418.985 Rp.3.828.959.592
32 Rp.43.857.437 Rp.13.544.840 Rp.30.312.597 Rp.3.815.414.752
33 Rp.43.857.437 Rp.13.652.070 Rp.30.205.367 Rp.3.801.762.682
34 Rp.43.857.437 Rp.13.760.149 Rp.30.097.288 Rp.3.788.002.533
35 Rp.43.857.437 Rp.13.869.084 Rp.29.988.353 Rp.3.774.133.449
36 Rp.43.857.437 Rp.13.978.881 Rp.29.878.556 Rp.3.760.154.568
37 Rp.49.957.287 Rp.11.572.376 Rp.38.384.911 Rp.3.748.582.192
38 Rp.49.957.287 Rp.11.690.510 Rp.38.266.777 Rp.3.736.891.682
39 Rp.49.957.287 Rp.11.809.851 Rp.38.147.436 Rp.3.725.081.831
40 Rp.49.957.287 Rp.11.930.410 Rp.38.026.877 Rp.3.713.151.421
41 Rp.49.957.287 Rp.12.052.200 Rp.37.905.087 Rp.3.701.099.221
42 Rp.49.957.287 Rp.12.175.232 Rp.37.782.055 Rp.3.688.923.989
43 Rp.49.957.287 Rp.12.299.521 Rp.37.657.766 Rp.3.676.624.468
44 Rp.49.957.287 Rp.12.425.079 Rp.37.532.208 Rp.3.664.199.389
45 Rp.49.957.287 Rp.12.551.918 Rp.37.405.369 Rp.3.651.647.471
46 Rp.49.957.287 Rp.12.680.052 Rp.37.277.235 Rp.3.638.967.419
47 Rp.49.957.287 Rp.12.809.495 Rp.37.147.792 Rp.3.626.157.924
48 Rp.49.957.287 Rp.12.940.258 Rp.37.017.029 Rp.3.613.217.666
49 Rp.49.957.287 Rp.13.072.357 Rp.36.884.930 Rp.3.600.145.309
50 Rp.49.957.287 Rp.13.205.804 Rp.36.751.483 Rp.3.586.939.505
51 Rp.49.957.287 Rp.13.340.613 Rp.36.616.674 Rp.3.573.598.892
52 Rp.49.957.287 Rp.13.476.798 Rp.36.480.489 Rp.3.560.122.094
53 Rp.49.957.287 Rp.13.614.374 Rp.36.342.913 Rp.3.546.507.720
54 Rp.49.957.287 Rp.13.753.354 Rp.36.203.933 Rp.3.532.754.366
55 Rp.49.957.287 Rp.13.893.753 Rp.36.063.534 Rp.3.518.860.613
56 Rp.49.957.287 Rp.14.035.585 Rp.35.921.702 Rp.3.504.825.028
57 Rp.49.957.287 Rp.14.178.865 Rp.35.778.422 Rp.3.490.646.163
58 Rp.49.957.287 Rp.14.323.607 Rp.35.633.680 Rp.3.476.322.556
59 Rp.49.957.287 Rp.14.469.828 Rp.35.487.459 Rp.3.461.852.728
60 Rp.49.957.287 Rp.14.617.540 Rp.35.339.747 Rp.3.447.235.188
61 Rp.49.957.287 Rp.14.766.761 Rp.35.190.526 Rp.3.432.468.427
62 Rp.49.957.287 Rp.14.917.505 Rp.35.039.782 Rp.3.417.550.922
63 Rp.49.957.287 Rp.15.069.788 Rp.34.887.499 Rp.3.402.481.134
64 Rp.49.957.287 Rp.15.223.625 Rp.34.733.662 Rp.3.387.257.509
65 Rp.49.957.287 Rp.15.379.033 Rp.34.578.254 Rp.3.371.878.476
66 Rp.49.957.287 Rp.15.536.028 Rp.34.421.259 Rp.3.356.342.448
67 Rp.49.957.287 Rp.15.694.625 Rp.34.262.662 Rp.3.340.647.823
68 Rp.49.957.287 Rp.15.854.840 Rp.34.102.447 Rp.3.324.792.983
69 Rp.49.957.287 Rp.16.016.692 Rp.33.940.595 Rp.3.308.776.291
70 Rp.49.957.287 Rp.16.180.196 Rp.33.777.091 Rp.3.292.596.095
71 Rp.49.957.287 Rp.16.345.369 Rp.33.611.918 Rp.3.276.250.726
72 Rp.49.957.287 Rp.16.512.228 Rp.33.445.059 Rp.3.259.738.498
73 Rp.49.957.287 Rp.16.680.790 Rp.33.276.497 Rp.3.243.057.708
74 Rp.49.957.287 Rp.16.851.073 Rp.33.106.214 Rp.3.226.206.635
75 Rp.49.957.287 Rp.17.023.094 Rp.32.934.193 Rp.3.209.183.541
76 Rp.49.957.287 Rp.17.196.872 Rp.32.760.415 Rp.3.191.986.669
77 Rp.49.957.287 Rp.17.372.423 Rp.32.584.864 Rp.3.174.614.246
78 Rp.49.957.287 Rp.17.549.767 Rp.32.407.520 Rp.3.157.064.479
79 Rp.49.957.287 Rp.17.728.920 Rp.32.228.367 Rp.3.139.335.559
80 Rp.49.957.287 Rp.17.909.903 Rp.32.047.384 Rp.3.121.425.656
81 Rp.49.957.287 Rp.18.092.733 Rp.31.864.554 Rp.3.103.332.923
82 Rp.49.957.287 Rp.18.277.430 Rp.31.679.857 Rp.3.085.055.493
83 Rp.49.957.287 Rp.18.464.012 Rp.31.493.275 Rp.3.066.591.481
84 Rp.49.957.287 Rp.18.652.499 Rp.31.304.788 Rp.3.047.938.982
85 Rp.49.957.287 Rp.18.842.910 Rp.31.114.377 Rp.3.029.096.072
86 Rp.49.957.287 Rp.19.035.265 Rp.30.922.022 Rp.3.010.060.807
87 Rp.49.957.287 Rp.19.229.583 Rp.30.727.704 Rp.2.990.831.224
88 Rp.49.957.287 Rp.19.425.885 Rp.30.531.402 Rp.2.971.405.339
89 Rp.49.957.287 Rp.19.624.191 Rp.30.333.096 Rp.2.951.781.148
90 Rp.49.957.287 Rp.19.824.521 Rp.30.132.766 Rp.2.931.956.627
91 Rp.49.957.287 Rp.20.026.896 Rp.29.930.391 Rp.2.911.929.731
92 Rp.49.957.287 Rp.20.231.338 Rp.29.725.949 Rp.2.891.698.393
93 Rp.49.957.287 Rp.20.437.866 Rp.29.519.421 Rp.2.871.260.527
94 Rp.49.957.287 Rp.20.646.502 Rp.29.310.785 Rp.2.850.614.025
95 Rp.49.957.287 Rp.20.857.269 Rp.29.100.018 Rp.2.829.756.756
96 Rp.49.957.287 Rp.21.070.187 Rp.28.887.100 Rp.2.808.686.569
97 Rp.49.957.287 Rp.21.285.278 Rp.28.672.009 Rp.2.787.401.291
98 Rp.49.957.287 Rp.21.502.565 Rp.28.454.722 Rp.2.765.898.726
99 Rp.49.957.287 Rp.21.722.071 Rp.28.235.216 Rp.2.744.176.655
100 Rp.49.957.287 Rp.21.943.817 Rp.28.013.470 Rp.2.722.232.838
101 Rp.49.957.287 Rp.22.167.827 Rp.27.789.460 Rp.2.700.065.011
102 Rp.49.957.287 Rp.22.394.123 Rp.27.563.164 Rp.2.677.670.888
103 Rp.49.957.287 Rp.22.622.730 Rp.27.334.557 Rp.2.655.048.158
104 Rp.49.957.287 Rp.22.853.670 Rp.27.103.617 Rp.2.632.194.488
105 Rp.49.957.287 Rp.23.086.968 Rp.26.870.319 Rp.2.609.107.520
106 Rp.49.957.287 Rp.23.322.648 Rp.26.634.639 Rp.2.585.784.872
107 Rp.49.957.287 Rp.23.560.733 Rp.26.396.554 Rp.2.562.224.139
108 Rp.49.957.287 Rp.23.801.249 Rp.26.156.038 Rp.2.538.422.890
109 Rp.49.957.287 Rp.24.044.220 Rp.25.913.067 Rp.2.514.378.670
110 Rp.49.957.287 Rp.24.289.671 Rp.25.667.616 Rp.2.490.088.999
111 Rp.49.957.287 Rp.24.537.628 Rp.25.419.659 Rp.2.465.551.371
112 Rp.49.957.287 Rp.24.788.117 Rp.25.169.170 Rp.2.440.763.254
113 Rp.49.957.287 Rp.25.041.162 Rp.24.916.125 Rp.2.415.722.092
114 Rp.49.957.287 Rp.25.296.791 Rp.24.660.496 Rp.2.390.425.301
115 Rp.49.957.287 Rp.25.555.029 Rp.24.402.258 Rp.2.364.870.272
116 Rp.49.957.287 Rp.25.815.903 Rp.24.141.384 Rp.2.339.054.369
117 Rp.49.957.287 Rp.26.079.440 Rp.23.877.847 Rp.2.312.974.929
118 Rp.49.957.287 Rp.26.345.668 Rp.23.611.619 Rp.2.286.629.261
119 Rp.49.957.287 Rp.26.614.613 Rp.23.342.674 Rp.2.260.014.648
120 Rp.49.957.287 Rp.26.886.304 Rp.23.070.983 Rp.2.233.128.344
121 Rp.49.957.287 Rp.27.160.768 Rp.22.796.519 Rp.2.205.967.576
122 Rp.49.957.287 Rp.27.438.035 Rp.22.519.252 Rp.2.178.529.541
123 Rp.49.957.287 Rp.27.718.131 Rp.22.239.156 Rp.2.150.811.410
124 Rp.49.957.287 Rp.28.001.087 Rp.21.956.200 Rp.2.122.810.323
125 Rp.49.957.287 Rp.28.286.932 Rp.21.670.355 Rp.2.094.523.391
126 Rp.49.957.287 Rp.28.575.694 Rp.21.381.593 Rp.2.065.947.697
127 Rp.49.957.287 Rp.28.867.404 Rp.21.089.883 Rp.2.037.080.293
128 Rp.49.957.287 Rp.29.162.092 Rp.20.795.195 Rp.2.007.918.201
129 Rp.49.957.287 Rp.29.459.789 Rp.20.497.498 Rp.1.978.458.412
130 Rp.49.957.287 Rp.29.760.524 Rp.20.196.763 Rp.1.948.697.888
131 Rp.49.957.287 Rp.30.064.329 Rp.19.892.958 Rp.1.918.633.559
132 Rp.49.957.287 Rp.30.371.236 Rp.19.586.051 Rp.1.888.262.323
133 Rp.49.957.287 Rp.30.681.276 Rp.19.276.011 Rp.1.857.581.047
134 Rp.49.957.287 Rp.30.994.480 Rp.18.962.807 Rp.1.826.586.567
135 Rp.49.957.287 Rp.31.310.882 Rp.18.646.405 Rp.1.795.275.685
136 Rp.49.957.287 Rp.31.630.514 Rp.18.326.773 Rp.1.763.645.171
137 Rp.49.957.287 Rp.31.953.409 Rp.18.003.878 Rp.1.731.691.762
138 Rp.49.957.287 Rp.32.279.600 Rp.17.677.687 Rp.1.699.412.162
139 Rp.49.957.287 Rp.32.609.121 Rp.17.348.166 Rp.1.666.803.041
140 Rp.49.957.287 Rp.32.942.006 Rp.17.015.281 Rp.1.633.861.035
141 Rp.49.957.287 Rp.33.278.289 Rp.16.678.998 Rp.1.600.582.746
142 Rp.49.957.287 Rp.33.618.005 Rp.16.339.282 Rp.1.566.964.741
143 Rp.49.957.287 Rp.33.961.189 Rp.15.996.098 Rp.1.533.003.552
144 Rp.49.957.287 Rp.34.307.876 Rp.15.649.411 Rp.1.498.695.676
145 Rp.49.957.287 Rp.34.658.102 Rp.15.299.185 Rp.1.464.037.574
146 Rp.49.957.287 Rp.35.011.903 Rp.14.945.384 Rp.1.429.025.671
147 Rp.49.957.287 Rp.35.369.317 Rp.14.587.970 Rp.1.393.656.354
148 Rp.49.957.287 Rp.35.730.378 Rp.14.226.909 Rp.1.357.925.976
149 Rp.49.957.287 Rp.36.095.126 Rp.13.862.161 Rp.1.321.830.850
150 Rp.49.957.287 Rp.36.463.597 Rp.13.493.690 Rp.1.285.367.253
151 Rp.49.957.287 Rp.36.835.830 Rp.13.121.457 Rp.1.248.531.423
152 Rp.49.957.287 Rp.37.211.862 Rp.12.745.425 Rp.1.211.319.561
153 Rp.49.957.287 Rp.37.591.733 Rp.12.365.554 Rp.1.173.727.828
154 Rp.49.957.287 Rp.37.975.482 Rp.11.981.805 Rp.1.135.752.346
155 Rp.49.957.287 Rp.38.363.148 Rp.11.594.139 Rp.1.097.389.198
156 Rp.49.957.287 Rp.38.754.772 Rp.11.202.515 Rp.1.058.634.426
157 Rp.49.957.287 Rp.39.150.394 Rp.10.806.893 Rp.1.019.484.032
158 Rp.49.957.287 Rp.39.550.054 Rp.10.407.233 Rp.979.933.978
159 Rp.49.957.287 Rp.39.953.794 Rp.10.003.493 Rp.939.980.184
160 Rp.49.957.287 Rp.40.361.656 Rp.9.595.631 Rp.899.618.528
161 Rp.49.957.287 Rp.40.773.681 Rp.9.183.606 Rp.858.844.847
162 Rp.49.957.287 Rp.41.189.913 Rp.8.767.374 Rp.817.654.934
163 Rp.49.957.287 Rp.41.610.393 Rp.8.346.894 Rp.776.044.541
164 Rp.49.957.287 Rp.42.035.166 Rp.7.922.121 Rp.734.009.375
165 Rp.49.957.287 Rp.42.464.275 Rp.7.493.012 Rp.691.545.100
166 Rp.49.957.287 Rp.42.897.764 Rp.7.059.523 Rp.648.647.336
167 Rp.49.957.287 Rp.43.335.679 Rp.6.621.608 Rp.605.311.657
168 Rp.49.957.287 Rp.43.778.064 Rp.6.179.223 Rp.561.533.593
169 Rp.49.957.287 Rp.44.224.965 Rp.5.732.322 Rp.517.308.628
170 Rp.49.957.287 Rp.44.676.428 Rp.5.280.859 Rp.472.632.200
171 Rp.49.957.287 Rp.45.132.500 Rp.4.824.787 Rp.427.499.700
172 Rp.49.957.287 Rp.45.593.228 Rp.4.364.059 Rp.381.906.472
173 Rp.49.957.287 Rp.46.058.658 Rp.3.898.629 Rp.335.847.814
174 Rp.49.957.287 Rp.46.528.841 Rp.3.428.446 Rp.289.318.973
175 Rp.49.957.287 Rp.47.003.822 Rp.2.953.465 Rp.242.315.151
176 Rp.49.957.287 Rp.47.483.653 Rp.2.473.634 Rp.194.831.498
177 Rp.49.957.287 Rp.47.968.382 Rp.1.988.905 Rp.146.863.116
178 Rp.49.957.287 Rp.48.458.059 Rp.1.499.228 Rp.98.405.057
179 Rp.49.957.287 Rp.48.952.735 Rp.1.004.552 Rp.49.452.322
180 Rp.49.957.287 Rp.49.452.322 Rp.504.826 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 3
    • 3
    • 242
    Lihat Rincian
    Rp10,5mily
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    Terjual
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp410jt
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp410jt
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    • 4888
    Lihat Rincian
    Rp219mily

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