Rumah murah di Jagawana Cikarang

Jl. Jagawana Cikarang Bekasi Jawa Barat

Rp215jt
KPR: 1,79jt/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.215.000.000 Dana Tunai yang Harus Disiapkan Rp.64.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.172.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.796.066 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.045.870 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.187.263.686
Total Pembayaran
Rp.425.483.686 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.172.000.000
1 Rp.1.796.066 Rp.434.399 Rp.1.361.667 Rp.171.565.601
2 Rp.1.796.066 Rp.437.838 Rp.1.358.228 Rp.171.127.763
3 Rp.1.796.066 Rp.441.305 Rp.1.354.761 Rp.170.686.458
4 Rp.1.796.066 Rp.444.798 Rp.1.351.268 Rp.170.241.660
5 Rp.1.796.066 Rp.448.320 Rp.1.347.746 Rp.169.793.340
6 Rp.1.796.066 Rp.451.869 Rp.1.344.197 Rp.169.341.471
7 Rp.1.796.066 Rp.455.446 Rp.1.340.620 Rp.168.886.025
8 Rp.1.796.066 Rp.459.052 Rp.1.337.014 Rp.168.426.973
9 Rp.1.796.066 Rp.462.686 Rp.1.333.380 Rp.167.964.287
10 Rp.1.796.066 Rp.466.349 Rp.1.329.717 Rp.167.497.938
11 Rp.1.796.066 Rp.470.041 Rp.1.326.025 Rp.167.027.897
12 Rp.1.796.066 Rp.473.762 Rp.1.322.304 Rp.166.554.135
13 Rp.1.796.066 Rp.477.512 Rp.1.318.554 Rp.166.076.623
14 Rp.1.796.066 Rp.481.293 Rp.1.314.773 Rp.165.595.330
15 Rp.1.796.066 Rp.485.103 Rp.1.310.963 Rp.165.110.227
16 Rp.1.796.066 Rp.488.943 Rp.1.307.123 Rp.164.621.284
17 Rp.1.796.066 Rp.492.814 Rp.1.303.252 Rp.164.128.470
18 Rp.1.796.066 Rp.496.716 Rp.1.299.350 Rp.163.631.754
19 Rp.1.796.066 Rp.500.648 Rp.1.295.418 Rp.163.131.106
20 Rp.1.796.066 Rp.504.611 Rp.1.291.455 Rp.162.626.495
21 Rp.1.796.066 Rp.508.606 Rp.1.287.460 Rp.162.117.889
22 Rp.1.796.066 Rp.512.633 Rp.1.283.433 Rp.161.605.256
23 Rp.1.796.066 Rp.516.691 Rp.1.279.375 Rp.161.088.565
24 Rp.1.796.066 Rp.520.782 Rp.1.275.284 Rp.160.567.783
25 Rp.1.796.066 Rp.524.904 Rp.1.271.162 Rp.160.042.879
26 Rp.1.796.066 Rp.529.060 Rp.1.267.006 Rp.159.513.819
27 Rp.1.796.066 Rp.533.248 Rp.1.262.818 Rp.158.980.571
28 Rp.1.796.066 Rp.537.470 Rp.1.258.596 Rp.158.443.101
29 Rp.1.796.066 Rp.541.725 Rp.1.254.341 Rp.157.901.376
30 Rp.1.796.066 Rp.546.013 Rp.1.250.053 Rp.157.355.363
31 Rp.1.796.066 Rp.550.336 Rp.1.245.730 Rp.156.805.027
32 Rp.1.796.066 Rp.554.693 Rp.1.241.373 Rp.156.250.334
33 Rp.1.796.066 Rp.559.084 Rp.1.236.982 Rp.155.691.250
34 Rp.1.796.066 Rp.563.510 Rp.1.232.556 Rp.155.127.740
35 Rp.1.796.066 Rp.567.971 Rp.1.228.095 Rp.154.559.769
36 Rp.1.796.066 Rp.572.468 Rp.1.223.598 Rp.153.987.301
37 Rp.2.045.870 Rp.473.916 Rp.1.571.954 Rp.153.513.385
38 Rp.2.045.870 Rp.478.754 Rp.1.567.116 Rp.153.034.631
39 Rp.2.045.870 Rp.483.641 Rp.1.562.229 Rp.152.550.990
40 Rp.2.045.870 Rp.488.579 Rp.1.557.291 Rp.152.062.411
41 Rp.2.045.870 Rp.493.566 Rp.1.552.304 Rp.151.568.845
42 Rp.2.045.870 Rp.498.605 Rp.1.547.265 Rp.151.070.240
43 Rp.2.045.870 Rp.503.695 Rp.1.542.175 Rp.150.566.545
44 Rp.2.045.870 Rp.508.837 Rp.1.537.033 Rp.150.057.708
45 Rp.2.045.870 Rp.514.031 Rp.1.531.839 Rp.149.543.677
46 Rp.2.045.870 Rp.519.278 Rp.1.526.592 Rp.149.024.399
47 Rp.2.045.870 Rp.524.579 Rp.1.521.291 Rp.148.499.820
48 Rp.2.045.870 Rp.529.934 Rp.1.515.936 Rp.147.969.886
49 Rp.2.045.870 Rp.535.344 Rp.1.510.526 Rp.147.434.542
50 Rp.2.045.870 Rp.540.809 Rp.1.505.061 Rp.146.893.733
51 Rp.2.045.870 Rp.546.330 Rp.1.499.540 Rp.146.347.403
52 Rp.2.045.870 Rp.551.907 Rp.1.493.963 Rp.145.795.496
53 Rp.2.045.870 Rp.557.541 Rp.1.488.329 Rp.145.237.955
54 Rp.2.045.870 Rp.563.233 Rp.1.482.637 Rp.144.674.722
55 Rp.2.045.870 Rp.568.982 Rp.1.476.888 Rp.144.105.740
56 Rp.2.045.870 Rp.574.791 Rp.1.471.079 Rp.143.530.949
57 Rp.2.045.870 Rp.580.658 Rp.1.465.212 Rp.142.950.291
58 Rp.2.045.870 Rp.586.586 Rp.1.459.284 Rp.142.363.705
59 Rp.2.045.870 Rp.592.574 Rp.1.453.296 Rp.141.771.131
60 Rp.2.045.870 Rp.598.623 Rp.1.447.247 Rp.141.172.508
61 Rp.2.045.870 Rp.604.734 Rp.1.441.136 Rp.140.567.774
62 Rp.2.045.870 Rp.610.907 Rp.1.434.963 Rp.139.956.867
63 Rp.2.045.870 Rp.617.144 Rp.1.428.726 Rp.139.339.723
64 Rp.2.045.870 Rp.623.444 Rp.1.422.426 Rp.138.716.279
65 Rp.2.045.870 Rp.629.808 Rp.1.416.062 Rp.138.086.471
66 Rp.2.045.870 Rp.636.237 Rp.1.409.633 Rp.137.450.234
67 Rp.2.045.870 Rp.642.732 Rp.1.403.138 Rp.136.807.502
68 Rp.2.045.870 Rp.649.293 Rp.1.396.577 Rp.136.158.209
69 Rp.2.045.870 Rp.655.922 Rp.1.389.948 Rp.135.502.287
70 Rp.2.045.870 Rp.662.617 Rp.1.383.253 Rp.134.839.670
71 Rp.2.045.870 Rp.669.382 Rp.1.376.488 Rp.134.170.288
72 Rp.2.045.870 Rp.676.215 Rp.1.369.655 Rp.133.494.073
73 Rp.2.045.870 Rp.683.118 Rp.1.362.752 Rp.132.810.955
74 Rp.2.045.870 Rp.690.092 Rp.1.355.778 Rp.132.120.863
75 Rp.2.045.870 Rp.697.136 Rp.1.348.734 Rp.131.423.727
76 Rp.2.045.870 Rp.704.253 Rp.1.341.617 Rp.130.719.474
77 Rp.2.045.870 Rp.711.442 Rp.1.334.428 Rp.130.008.032
78 Rp.2.045.870 Rp.718.705 Rp.1.327.165 Rp.129.289.327
79 Rp.2.045.870 Rp.726.041 Rp.1.319.829 Rp.128.563.286
80 Rp.2.045.870 Rp.733.453 Rp.1.312.417 Rp.127.829.833
81 Rp.2.045.870 Rp.740.940 Rp.1.304.930 Rp.127.088.893
82 Rp.2.045.870 Rp.748.504 Rp.1.297.366 Rp.126.340.389
83 Rp.2.045.870 Rp.756.145 Rp.1.289.725 Rp.125.584.244
84 Rp.2.045.870 Rp.763.864 Rp.1.282.006 Rp.124.820.380
85 Rp.2.045.870 Rp.771.662 Rp.1.274.208 Rp.124.048.718
86 Rp.2.045.870 Rp.779.539 Rp.1.266.331 Rp.123.269.179
87 Rp.2.045.870 Rp.787.497 Rp.1.258.373 Rp.122.481.682
88 Rp.2.045.870 Rp.795.536 Rp.1.250.334 Rp.121.686.146
89 Rp.2.045.870 Rp.803.657 Rp.1.242.213 Rp.120.882.489
90 Rp.2.045.870 Rp.811.861 Rp.1.234.009 Rp.120.070.628
91 Rp.2.045.870 Rp.820.149 Rp.1.225.721 Rp.119.250.479
92 Rp.2.045.870 Rp.828.521 Rp.1.217.349 Rp.118.421.958
93 Rp.2.045.870 Rp.836.979 Rp.1.208.891 Rp.117.584.979
94 Rp.2.045.870 Rp.845.523 Rp.1.200.347 Rp.116.739.456
95 Rp.2.045.870 Rp.854.155 Rp.1.191.715 Rp.115.885.301
96 Rp.2.045.870 Rp.862.874 Rp.1.182.996 Rp.115.022.427
97 Rp.2.045.870 Rp.871.683 Rp.1.174.187 Rp.114.150.744
98 Rp.2.045.870 Rp.880.581 Rp.1.165.289 Rp.113.270.163
99 Rp.2.045.870 Rp.889.570 Rp.1.156.300 Rp.112.380.593
100 Rp.2.045.870 Rp.898.651 Rp.1.147.219 Rp.111.481.942
101 Rp.2.045.870 Rp.907.825 Rp.1.138.045 Rp.110.574.117
102 Rp.2.045.870 Rp.917.093 Rp.1.128.777 Rp.109.657.024
103 Rp.2.045.870 Rp.926.455 Rp.1.119.415 Rp.108.730.569
104 Rp.2.045.870 Rp.935.912 Rp.1.109.958 Rp.107.794.657
105 Rp.2.045.870 Rp.945.466 Rp.1.100.404 Rp.106.849.191
106 Rp.2.045.870 Rp.955.118 Rp.1.090.752 Rp.105.894.073
107 Rp.2.045.870 Rp.964.868 Rp.1.081.002 Rp.104.929.205
108 Rp.2.045.870 Rp.974.718 Rp.1.071.152 Rp.103.954.487
109 Rp.2.045.870 Rp.984.668 Rp.1.061.202 Rp.102.969.819
110 Rp.2.045.870 Rp.994.720 Rp.1.051.150 Rp.101.975.099
111 Rp.2.045.870 Rp.1.004.874 Rp.1.040.996 Rp.100.970.225
112 Rp.2.045.870 Rp.1.015.132 Rp.1.030.738 Rp.99.955.093
113 Rp.2.045.870 Rp.1.025.495 Rp.1.020.375 Rp.98.929.598
114 Rp.2.045.870 Rp.1.035.964 Rp.1.009.906 Rp.97.893.634
115 Rp.2.045.870 Rp.1.046.539 Rp.999.331 Rp.96.847.095
116 Rp.2.045.870 Rp.1.057.223 Rp.988.647 Rp.95.789.872
117 Rp.2.045.870 Rp.1.068.015 Rp.977.855 Rp.94.721.857
118 Rp.2.045.870 Rp.1.078.918 Rp.966.952 Rp.93.642.939
119 Rp.2.045.870 Rp.1.089.932 Rp.955.938 Rp.92.553.007
120 Rp.2.045.870 Rp.1.101.058 Rp.944.812 Rp.91.451.949
121 Rp.2.045.870 Rp.1.112.298 Rp.933.572 Rp.90.339.651
122 Rp.2.045.870 Rp.1.123.653 Rp.922.217 Rp.89.215.998
123 Rp.2.045.870 Rp.1.135.123 Rp.910.747 Rp.88.080.875
124 Rp.2.045.870 Rp.1.146.711 Rp.899.159 Rp.86.934.164
125 Rp.2.045.870 Rp.1.158.417 Rp.887.453 Rp.85.775.747
126 Rp.2.045.870 Rp.1.170.243 Rp.875.627 Rp.84.605.504
127 Rp.2.045.870 Rp.1.182.189 Rp.863.681 Rp.83.423.315
128 Rp.2.045.870 Rp.1.194.257 Rp.851.613 Rp.82.229.058
129 Rp.2.045.870 Rp.1.206.448 Rp.839.422 Rp.81.022.610
130 Rp.2.045.870 Rp.1.218.764 Rp.827.106 Rp.79.803.846
131 Rp.2.045.870 Rp.1.231.206 Rp.814.664 Rp.78.572.640
132 Rp.2.045.870 Rp.1.243.774 Rp.802.096 Rp.77.328.866
133 Rp.2.045.870 Rp.1.256.471 Rp.789.399 Rp.76.072.395
134 Rp.2.045.870 Rp.1.269.298 Rp.776.572 Rp.74.803.097
135 Rp.2.045.870 Rp.1.282.255 Rp.763.615 Rp.73.520.842
136 Rp.2.045.870 Rp.1.295.345 Rp.750.525 Rp.72.225.497
137 Rp.2.045.870 Rp.1.308.568 Rp.737.302 Rp.70.916.929
138 Rp.2.045.870 Rp.1.321.926 Rp.723.944 Rp.69.595.003
139 Rp.2.045.870 Rp.1.335.421 Rp.710.449 Rp.68.259.582
140 Rp.2.045.870 Rp.1.349.053 Rp.696.817 Rp.66.910.529
141 Rp.2.045.870 Rp.1.362.825 Rp.683.045 Rp.65.547.704
142 Rp.2.045.870 Rp.1.376.737 Rp.669.133 Rp.64.170.967
143 Rp.2.045.870 Rp.1.390.791 Rp.655.079 Rp.62.780.176
144 Rp.2.045.870 Rp.1.404.989 Rp.640.881 Rp.61.375.187
145 Rp.2.045.870 Rp.1.419.332 Rp.626.538 Rp.59.955.855
146 Rp.2.045.870 Rp.1.433.821 Rp.612.049 Rp.58.522.034
147 Rp.2.045.870 Rp.1.448.458 Rp.597.412 Rp.57.073.576
148 Rp.2.045.870 Rp.1.463.244 Rp.582.626 Rp.55.610.332
149 Rp.2.045.870 Rp.1.478.181 Rp.567.689 Rp.54.132.151
150 Rp.2.045.870 Rp.1.493.271 Rp.552.599 Rp.52.638.880
151 Rp.2.045.870 Rp.1.508.515 Rp.537.355 Rp.51.130.365
152 Rp.2.045.870 Rp.1.523.914 Rp.521.956 Rp.49.606.451
153 Rp.2.045.870 Rp.1.539.471 Rp.506.399 Rp.48.066.980
154 Rp.2.045.870 Rp.1.555.186 Rp.490.684 Rp.46.511.794
155 Rp.2.045.870 Rp.1.571.062 Rp.474.808 Rp.44.940.732
156 Rp.2.045.870 Rp.1.587.100 Rp.458.770 Rp.43.353.632
157 Rp.2.045.870 Rp.1.603.302 Rp.442.568 Rp.41.750.330
158 Rp.2.045.870 Rp.1.619.669 Rp.426.201 Rp.40.130.661
159 Rp.2.045.870 Rp.1.636.203 Rp.409.667 Rp.38.494.458
160 Rp.2.045.870 Rp.1.652.906 Rp.392.964 Rp.36.841.552
161 Rp.2.045.870 Rp.1.669.779 Rp.376.091 Rp.35.171.773
162 Rp.2.045.870 Rp.1.686.825 Rp.359.045 Rp.33.484.948
163 Rp.2.045.870 Rp.1.704.044 Rp.341.826 Rp.31.780.904
164 Rp.2.045.870 Rp.1.721.440 Rp.324.430 Rp.30.059.464
165 Rp.2.045.870 Rp.1.739.013 Rp.306.857 Rp.28.320.451
166 Rp.2.045.870 Rp.1.756.765 Rp.289.105 Rp.26.563.686
167 Rp.2.045.870 Rp.1.774.699 Rp.271.171 Rp.24.788.987
168 Rp.2.045.870 Rp.1.792.816 Rp.253.054 Rp.22.996.171
169 Rp.2.045.870 Rp.1.811.117 Rp.234.753 Rp.21.185.054
170 Rp.2.045.870 Rp.1.829.606 Rp.216.264 Rp.19.355.448
171 Rp.2.045.870 Rp.1.848.283 Rp.197.587 Rp.17.507.165
172 Rp.2.045.870 Rp.1.867.151 Rp.178.719 Rp.15.640.014
173 Rp.2.045.870 Rp.1.886.212 Rp.159.658 Rp.13.753.802
174 Rp.2.045.870 Rp.1.905.467 Rp.140.403 Rp.11.848.335
175 Rp.2.045.870 Rp.1.924.918 Rp.120.952 Rp.9.923.417
176 Rp.2.045.870 Rp.1.944.568 Rp.101.302 Rp.7.978.849
177 Rp.2.045.870 Rp.1.964.419 Rp.81.451 Rp.6.014.430
178 Rp.2.045.870 Rp.1.984.473 Rp.61.397 Rp.4.029.957
179 Rp.2.045.870 Rp.2.004.731 Rp.41.139 Rp.2.025.226
180 Rp.2.045.870 Rp.2.025.226 Rp.20.674 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Bekasi
    Rp148jt/thn
    APARTEMEN Disewa
    di Bekasi
    Rp148jt/thn
    • 2
    • 1
    • 58
    Lihat Rincian
    Rp148jt/thn
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 4
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bekasi
    Rp550jt
    RUMAH Dijual
    di Bekasi
    Rp550jt
    • 2
    • 1
    • 98
    • 50
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp150jt
    RUMAH Dijual
    di Bekasi
    Rp150jt
    • 2
    • 1
    • 27
    • 60
    Lihat Rincian
    Rp150jt
  • TANAH Dijual
    di Bandung
    Rp2,6mily
    TANAH Dijual
    di Bandung
    Rp2,6mily
    • 1047
    Lihat Rincian
    Rp2,6mily
  • RUMAH Dijual
    di Bekasi
    Rp21jt
    RUMAH Dijual
    di Bekasi
    Rp21jt
    • 2
    • 1
    • 60
    • 25
    Lihat Rincian
    Rp21jt
  • RUMAH Dijual
    di Bekasi
    Rp1,19mily
    RUMAH Dijual
    di Bekasi
    Rp1,19mily
    • 3
    • 3
    • 105
    • 87
    Lihat Rincian
    Rp1,19mily

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