Cluster Eksklusif Murah dan Lokasi Strategis di Rawalumbu Bekasi Timur

Rawalumbu Bekasi Jawa Barat

Rp616jt
KPR: 5,14jt/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.616.000.000 Dana Tunai yang Harus Disiapkan Rp.184.800.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.492.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.145.939 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.861.655 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.536.532.133
Total Pembayaran
Rp.1.219.060.133 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.492.800.000
1 Rp.5.145.939 Rp.1.244.606 Rp.3.901.333 Rp.491.555.394
2 Rp.5.145.939 Rp.1.254.459 Rp.3.891.480 Rp.490.300.935
3 Rp.5.145.939 Rp.1.264.390 Rp.3.881.549 Rp.489.036.545
4 Rp.5.145.939 Rp.1.274.400 Rp.3.871.539 Rp.487.762.145
5 Rp.5.145.939 Rp.1.284.489 Rp.3.861.450 Rp.486.477.656
6 Rp.5.145.939 Rp.1.294.658 Rp.3.851.281 Rp.485.182.998
7 Rp.5.145.939 Rp.1.304.907 Rp.3.841.032 Rp.483.878.091
8 Rp.5.145.939 Rp.1.315.237 Rp.3.830.702 Rp.482.562.854
9 Rp.5.145.939 Rp.1.325.650 Rp.3.820.289 Rp.481.237.204
10 Rp.5.145.939 Rp.1.336.144 Rp.3.809.795 Rp.479.901.060
11 Rp.5.145.939 Rp.1.346.722 Rp.3.799.217 Rp.478.554.338
12 Rp.5.145.939 Rp.1.357.384 Rp.3.788.555 Rp.477.196.954
13 Rp.5.145.939 Rp.1.368.130 Rp.3.777.809 Rp.475.828.824
14 Rp.5.145.939 Rp.1.378.961 Rp.3.766.978 Rp.474.449.863
15 Rp.5.145.939 Rp.1.389.878 Rp.3.756.061 Rp.473.059.985
16 Rp.5.145.939 Rp.1.400.881 Rp.3.745.058 Rp.471.659.104
17 Rp.5.145.939 Rp.1.411.971 Rp.3.733.968 Rp.470.247.133
18 Rp.5.145.939 Rp.1.423.149 Rp.3.722.790 Rp.468.823.984
19 Rp.5.145.939 Rp.1.434.416 Rp.3.711.523 Rp.467.389.568
20 Rp.5.145.939 Rp.1.445.772 Rp.3.700.167 Rp.465.943.796
21 Rp.5.145.939 Rp.1.457.217 Rp.3.688.722 Rp.464.486.579
22 Rp.5.145.939 Rp.1.468.754 Rp.3.677.185 Rp.463.017.825
23 Rp.5.145.939 Rp.1.480.381 Rp.3.665.558 Rp.461.537.444
24 Rp.5.145.939 Rp.1.492.101 Rp.3.653.838 Rp.460.045.343
25 Rp.5.145.939 Rp.1.503.913 Rp.3.642.026 Rp.458.541.430
26 Rp.5.145.939 Rp.1.515.819 Rp.3.630.120 Rp.457.025.611
27 Rp.5.145.939 Rp.1.527.820 Rp.3.618.119 Rp.455.497.791
28 Rp.5.145.939 Rp.1.539.915 Rp.3.606.024 Rp.453.957.876
29 Rp.5.145.939 Rp.1.552.106 Rp.3.593.833 Rp.452.405.770
30 Rp.5.145.939 Rp.1.564.393 Rp.3.581.546 Rp.450.841.377
31 Rp.5.145.939 Rp.1.576.778 Rp.3.569.161 Rp.449.264.599
32 Rp.5.145.939 Rp.1.589.261 Rp.3.556.678 Rp.447.675.338
33 Rp.5.145.939 Rp.1.601.843 Rp.3.544.096 Rp.446.073.495
34 Rp.5.145.939 Rp.1.614.524 Rp.3.531.415 Rp.444.458.971
35 Rp.5.145.939 Rp.1.627.305 Rp.3.518.634 Rp.442.831.666
36 Rp.5.145.939 Rp.1.640.188 Rp.3.505.751 Rp.441.191.478
37 Rp.5.861.655 Rp.1.357.825 Rp.4.503.830 Rp.439.833.653
38 Rp.5.861.655 Rp.1.371.686 Rp.4.489.969 Rp.438.461.967
39 Rp.5.861.655 Rp.1.385.689 Rp.4.475.966 Rp.437.076.278
40 Rp.5.861.655 Rp.1.399.835 Rp.4.461.820 Rp.435.676.443
41 Rp.5.861.655 Rp.1.414.125 Rp.4.447.530 Rp.434.262.318
42 Rp.5.861.655 Rp.1.428.561 Rp.4.433.094 Rp.432.833.757
43 Rp.5.861.655 Rp.1.443.144 Rp.4.418.511 Rp.431.390.613
44 Rp.5.861.655 Rp.1.457.876 Rp.4.403.779 Rp.429.932.737
45 Rp.5.861.655 Rp.1.472.758 Rp.4.388.897 Rp.428.459.979
46 Rp.5.861.655 Rp.1.487.793 Rp.4.373.862 Rp.426.972.186
47 Rp.5.861.655 Rp.1.502.981 Rp.4.358.674 Rp.425.469.205
48 Rp.5.861.655 Rp.1.518.324 Rp.4.343.331 Rp.423.950.881
49 Rp.5.861.655 Rp.1.533.823 Rp.4.327.832 Rp.422.417.058
50 Rp.5.861.655 Rp.1.549.481 Rp.4.312.174 Rp.420.867.577
51 Rp.5.861.655 Rp.1.565.298 Rp.4.296.357 Rp.419.302.279
52 Rp.5.861.655 Rp.1.581.278 Rp.4.280.377 Rp.417.721.001
53 Rp.5.861.655 Rp.1.597.420 Rp.4.264.235 Rp.416.123.581
54 Rp.5.861.655 Rp.1.613.727 Rp.4.247.928 Rp.414.509.854
55 Rp.5.861.655 Rp.1.630.200 Rp.4.231.455 Rp.412.879.654
56 Rp.5.861.655 Rp.1.646.842 Rp.4.214.813 Rp.411.232.812
57 Rp.5.861.655 Rp.1.663.653 Rp.4.198.002 Rp.409.569.159
58 Rp.5.861.655 Rp.1.680.637 Rp.4.181.018 Rp.407.888.522
59 Rp.5.861.655 Rp.1.697.793 Rp.4.163.862 Rp.406.190.729
60 Rp.5.861.655 Rp.1.715.125 Rp.4.146.530 Rp.404.475.604
61 Rp.5.861.655 Rp.1.732.633 Rp.4.129.022 Rp.402.742.971
62 Rp.5.861.655 Rp.1.750.321 Rp.4.111.334 Rp.400.992.650
63 Rp.5.861.655 Rp.1.768.188 Rp.4.093.467 Rp.399.224.462
64 Rp.5.861.655 Rp.1.786.239 Rp.4.075.416 Rp.397.438.223
65 Rp.5.861.655 Rp.1.804.473 Rp.4.057.182 Rp.395.633.750
66 Rp.5.861.655 Rp.1.822.894 Rp.4.038.761 Rp.393.810.856
67 Rp.5.861.655 Rp.1.841.503 Rp.4.020.152 Rp.391.969.353
68 Rp.5.861.655 Rp.1.860.301 Rp.4.001.354 Rp.390.109.052
69 Rp.5.861.655 Rp.1.879.292 Rp.3.982.363 Rp.388.229.760
70 Rp.5.861.655 Rp.1.898.476 Rp.3.963.179 Rp.386.331.284
71 Rp.5.861.655 Rp.1.917.856 Rp.3.943.799 Rp.384.413.428
72 Rp.5.861.655 Rp.1.937.435 Rp.3.924.220 Rp.382.475.993
73 Rp.5.861.655 Rp.1.957.213 Rp.3.904.442 Rp.380.518.780
74 Rp.5.861.655 Rp.1.977.192 Rp.3.884.463 Rp.378.541.588
75 Rp.5.861.655 Rp.1.997.376 Rp.3.864.279 Rp.376.544.212
76 Rp.5.861.655 Rp.2.017.766 Rp.3.843.889 Rp.374.526.446
77 Rp.5.861.655 Rp.2.038.364 Rp.3.823.291 Rp.372.488.082
78 Rp.5.861.655 Rp.2.059.172 Rp.3.802.483 Rp.370.428.910
79 Rp.5.861.655 Rp.2.080.193 Rp.3.781.462 Rp.368.348.717
80 Rp.5.861.655 Rp.2.101.429 Rp.3.760.226 Rp.366.247.288
81 Rp.5.861.655 Rp.2.122.881 Rp.3.738.774 Rp.364.124.407
82 Rp.5.861.655 Rp.2.144.552 Rp.3.717.103 Rp.361.979.855
83 Rp.5.861.655 Rp.2.166.444 Rp.3.695.211 Rp.359.813.411
84 Rp.5.861.655 Rp.2.188.560 Rp.3.673.095 Rp.357.624.851
85 Rp.5.861.655 Rp.2.210.901 Rp.3.650.754 Rp.355.413.950
86 Rp.5.861.655 Rp.2.233.471 Rp.3.628.184 Rp.353.180.479
87 Rp.5.861.655 Rp.2.256.271 Rp.3.605.384 Rp.350.924.208
88 Rp.5.861.655 Rp.2.279.304 Rp.3.582.351 Rp.348.644.904
89 Rp.5.861.655 Rp.2.302.572 Rp.3.559.083 Rp.346.342.332
90 Rp.5.861.655 Rp.2.326.077 Rp.3.535.578 Rp.344.016.255
91 Rp.5.861.655 Rp.2.349.822 Rp.3.511.833 Rp.341.666.433
92 Rp.5.861.655 Rp.2.373.810 Rp.3.487.845 Rp.339.292.623
93 Rp.5.861.655 Rp.2.398.043 Rp.3.463.612 Rp.336.894.580
94 Rp.5.861.655 Rp.2.422.523 Rp.3.439.132 Rp.334.472.057
95 Rp.5.861.655 Rp.2.447.253 Rp.3.414.402 Rp.332.024.804
96 Rp.5.861.655 Rp.2.472.235 Rp.3.389.420 Rp.329.552.569
97 Rp.5.861.655 Rp.2.497.473 Rp.3.364.182 Rp.327.055.096
98 Rp.5.861.655 Rp.2.522.968 Rp.3.338.687 Rp.324.532.128
99 Rp.5.861.655 Rp.2.548.723 Rp.3.312.932 Rp.321.983.405
100 Rp.5.861.655 Rp.2.574.741 Rp.3.286.914 Rp.319.408.664
101 Rp.5.861.655 Rp.2.601.025 Rp.3.260.630 Rp.316.807.639
102 Rp.5.861.655 Rp.2.627.577 Rp.3.234.078 Rp.314.180.062
103 Rp.5.861.655 Rp.2.654.400 Rp.3.207.255 Rp.311.525.662
104 Rp.5.861.655 Rp.2.681.497 Rp.3.180.158 Rp.308.844.165
105 Rp.5.861.655 Rp.2.708.871 Rp.3.152.784 Rp.306.135.294
106 Rp.5.861.655 Rp.2.736.524 Rp.3.125.131 Rp.303.398.770
107 Rp.5.861.655 Rp.2.764.459 Rp.3.097.196 Rp.300.634.311
108 Rp.5.861.655 Rp.2.792.680 Rp.3.068.975 Rp.297.841.631
109 Rp.5.861.655 Rp.2.821.188 Rp.3.040.467 Rp.295.020.443
110 Rp.5.861.655 Rp.2.849.988 Rp.3.011.667 Rp.292.170.455
111 Rp.5.861.655 Rp.2.879.082 Rp.2.982.573 Rp.289.291.373
112 Rp.5.861.655 Rp.2.908.472 Rp.2.953.183 Rp.286.382.901
113 Rp.5.861.655 Rp.2.938.163 Rp.2.923.492 Rp.283.444.738
114 Rp.5.861.655 Rp.2.968.157 Rp.2.893.498 Rp.280.476.581
115 Rp.5.861.655 Rp.2.998.457 Rp.2.863.198 Rp.277.478.124
116 Rp.5.861.655 Rp.3.029.066 Rp.2.832.589 Rp.274.449.058
117 Rp.5.861.655 Rp.3.059.988 Rp.2.801.667 Rp.271.389.070
118 Rp.5.861.655 Rp.3.091.225 Rp.2.770.430 Rp.268.297.845
119 Rp.5.861.655 Rp.3.122.781 Rp.2.738.874 Rp.265.175.064
120 Rp.5.861.655 Rp.3.154.660 Rp.2.706.995 Rp.262.020.404
121 Rp.5.861.655 Rp.3.186.863 Rp.2.674.792 Rp.258.833.541
122 Rp.5.861.655 Rp.3.219.396 Rp.2.642.259 Rp.255.614.145
123 Rp.5.861.655 Rp.3.252.261 Rp.2.609.394 Rp.252.361.884
124 Rp.5.861.655 Rp.3.285.461 Rp.2.576.194 Rp.249.076.423
125 Rp.5.861.655 Rp.3.319.000 Rp.2.542.655 Rp.245.757.423
126 Rp.5.861.655 Rp.3.352.881 Rp.2.508.774 Rp.242.404.542
127 Rp.5.861.655 Rp.3.387.109 Rp.2.474.546 Rp.239.017.433
128 Rp.5.861.655 Rp.3.421.685 Rp.2.439.970 Rp.235.595.748
129 Rp.5.861.655 Rp.3.456.615 Rp.2.405.040 Rp.232.139.133
130 Rp.5.861.655 Rp.3.491.901 Rp.2.369.754 Rp.228.647.232
131 Rp.5.861.655 Rp.3.527.548 Rp.2.334.107 Rp.225.119.684
132 Rp.5.861.655 Rp.3.563.558 Rp.2.298.097 Rp.221.556.126
133 Rp.5.861.655 Rp.3.599.936 Rp.2.261.719 Rp.217.956.190
134 Rp.5.861.655 Rp.3.636.686 Rp.2.224.969 Rp.214.319.504
135 Rp.5.861.655 Rp.3.673.810 Rp.2.187.845 Rp.210.645.694
136 Rp.5.861.655 Rp.3.711.314 Rp.2.150.341 Rp.206.934.380
137 Rp.5.861.655 Rp.3.749.200 Rp.2.112.455 Rp.203.185.180
138 Rp.5.861.655 Rp.3.787.473 Rp.2.074.182 Rp.199.397.707
139 Rp.5.861.655 Rp.3.826.137 Rp.2.035.518 Rp.195.571.570
140 Rp.5.861.655 Rp.3.865.195 Rp.1.996.460 Rp.191.706.375
141 Rp.5.861.655 Rp.3.904.652 Rp.1.957.003 Rp.187.801.723
142 Rp.5.861.655 Rp.3.944.512 Rp.1.917.143 Rp.183.857.211
143 Rp.5.861.655 Rp.3.984.779 Rp.1.876.876 Rp.179.872.432
144 Rp.5.861.655 Rp.4.025.457 Rp.1.836.198 Rp.175.846.975
145 Rp.5.861.655 Rp.4.066.550 Rp.1.795.105 Rp.171.780.425
146 Rp.5.861.655 Rp.4.108.063 Rp.1.753.592 Rp.167.672.362
147 Rp.5.861.655 Rp.4.150.000 Rp.1.711.655 Rp.163.522.362
148 Rp.5.861.655 Rp.4.192.364 Rp.1.669.291 Rp.159.329.998
149 Rp.5.861.655 Rp.4.235.161 Rp.1.626.494 Rp.155.094.837
150 Rp.5.861.655 Rp.4.278.395 Rp.1.583.260 Rp.150.816.442
151 Rp.5.861.655 Rp.4.322.070 Rp.1.539.585 Rp.146.494.372
152 Rp.5.861.655 Rp.4.366.192 Rp.1.495.463 Rp.142.128.180
153 Rp.5.861.655 Rp.4.410.763 Rp.1.450.892 Rp.137.717.417
154 Rp.5.861.655 Rp.4.455.790 Rp.1.405.865 Rp.133.261.627
155 Rp.5.861.655 Rp.4.501.276 Rp.1.360.379 Rp.128.760.351
156 Rp.5.861.655 Rp.4.547.226 Rp.1.314.429 Rp.124.213.125
157 Rp.5.861.655 Rp.4.593.646 Rp.1.268.009 Rp.119.619.479
158 Rp.5.861.655 Rp.4.640.539 Rp.1.221.116 Rp.114.978.940
159 Rp.5.861.655 Rp.4.687.912 Rp.1.173.743 Rp.110.291.028
160 Rp.5.861.655 Rp.4.735.767 Rp.1.125.888 Rp.105.555.261
161 Rp.5.861.655 Rp.4.784.112 Rp.1.077.543 Rp.100.771.149
162 Rp.5.861.655 Rp.4.832.950 Rp.1.028.705 Rp.95.938.199
163 Rp.5.861.655 Rp.4.882.286 Rp.979.369 Rp.91.055.913
164 Rp.5.861.655 Rp.4.932.126 Rp.929.529 Rp.86.123.787
165 Rp.5.861.655 Rp.4.982.475 Rp.879.180 Rp.81.141.312
166 Rp.5.861.655 Rp.5.033.337 Rp.828.318 Rp.76.107.975
167 Rp.5.861.655 Rp.5.084.719 Rp.776.936 Rp.71.023.256
168 Rp.5.861.655 Rp.5.136.626 Rp.725.029 Rp.65.886.630
169 Rp.5.861.655 Rp.5.189.062 Rp.672.593 Rp.60.697.568
170 Rp.5.861.655 Rp.5.242.034 Rp.619.621 Rp.55.455.534
171 Rp.5.861.655 Rp.5.295.546 Rp.566.109 Rp.50.159.988
172 Rp.5.861.655 Rp.5.349.605 Rp.512.050 Rp.44.810.383
173 Rp.5.861.655 Rp.5.404.216 Rp.457.439 Rp.39.406.167
174 Rp.5.861.655 Rp.5.459.384 Rp.402.271 Rp.33.946.783
175 Rp.5.861.655 Rp.5.515.115 Rp.346.540 Rp.28.431.668
176 Rp.5.861.655 Rp.5.571.415 Rp.290.240 Rp.22.860.253
177 Rp.5.861.655 Rp.5.628.290 Rp.233.365 Rp.17.231.963
178 Rp.5.861.655 Rp.5.685.745 Rp.175.910 Rp.11.546.218
179 Rp.5.861.655 Rp.5.743.787 Rp.117.868 Rp.5.802.431
180 Rp.5.861.655 Rp.5.802.431 Rp.59.233 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    • 2
    • 3235
    • 1500
    Lihat Rincian
    Rp8,5mily
  • RUMAH Dijual
    di Bekasi
    Rp3mily
    RUMAH Dijual
    di Bekasi
    Rp3mily
    • 5
    • 4
    • 180
    • 240
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 4
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp3,8jt/bln
  • GUDANG Dijual
    di Bekasi
    Rp10,5mily
    GUDANG Dijual
    di Bekasi
    Rp10,5mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10,5mily

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