=RUMAH LUX BANGUNAN BARU DI SURYALAYA BUAH BATU=

Jl. Suryalaya Buahbatu, Cijagra Bandung Jawa Barat

Rp2,97mily
Bisa Nego
KPR: 24,8jt/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.2.975.000.000 Dana Tunai yang Harus Disiapkan Rp.892.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.380.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.24.852.547 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.28.309.129 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.591.206.407
Total Pembayaran
Rp.5.887.506.407 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.2.380.000.000
1 Rp.24.852.547 Rp.6.010.880 Rp.18.841.667 Rp.2.373.989.120
2 Rp.24.852.547 Rp.6.058.466 Rp.18.794.081 Rp.2.367.930.654
3 Rp.24.852.547 Rp.6.106.429 Rp.18.746.118 Rp.2.361.824.225
4 Rp.24.852.547 Rp.6.154.772 Rp.18.697.775 Rp.2.355.669.453
5 Rp.24.852.547 Rp.6.203.497 Rp.18.649.050 Rp.2.349.465.956
6 Rp.24.852.547 Rp.6.252.608 Rp.18.599.939 Rp.2.343.213.348
7 Rp.24.852.547 Rp.6.302.108 Rp.18.550.439 Rp.2.336.911.240
8 Rp.24.852.547 Rp.6.352.000 Rp.18.500.547 Rp.2.330.559.240
9 Rp.24.852.547 Rp.6.402.286 Rp.18.450.261 Rp.2.324.156.954
10 Rp.24.852.547 Rp.6.452.971 Rp.18.399.576 Rp.2.317.703.983
11 Rp.24.852.547 Rp.6.504.057 Rp.18.348.490 Rp.2.311.199.926
12 Rp.24.852.547 Rp.6.555.548 Rp.18.296.999 Rp.2.304.644.378
13 Rp.24.852.547 Rp.6.607.446 Rp.18.245.101 Rp.2.298.036.932
14 Rp.24.852.547 Rp.6.659.755 Rp.18.192.792 Rp.2.291.377.177
15 Rp.24.852.547 Rp.6.712.478 Rp.18.140.069 Rp.2.284.664.699
16 Rp.24.852.547 Rp.6.765.618 Rp.18.086.929 Rp.2.277.899.081
17 Rp.24.852.547 Rp.6.819.179 Rp.18.033.368 Rp.2.271.079.902
18 Rp.24.852.547 Rp.6.873.164 Rp.17.979.383 Rp.2.264.206.738
19 Rp.24.852.547 Rp.6.927.577 Rp.17.924.970 Rp.2.257.279.161
20 Rp.24.852.547 Rp.6.982.420 Rp.17.870.127 Rp.2.250.296.741
21 Rp.24.852.547 Rp.7.037.698 Rp.17.814.849 Rp.2.243.259.043
22 Rp.24.852.547 Rp.7.093.413 Rp.17.759.134 Rp.2.236.165.630
23 Rp.24.852.547 Rp.7.149.569 Rp.17.702.978 Rp.2.229.016.061
24 Rp.24.852.547 Rp.7.206.170 Rp.17.646.377 Rp.2.221.809.891
25 Rp.24.852.547 Rp.7.263.219 Rp.17.589.328 Rp.2.214.546.672
26 Rp.24.852.547 Rp.7.320.719 Rp.17.531.828 Rp.2.207.225.953
27 Rp.24.852.547 Rp.7.378.675 Rp.17.473.872 Rp.2.199.847.278
28 Rp.24.852.547 Rp.7.437.089 Rp.17.415.458 Rp.2.192.410.189
29 Rp.24.852.547 Rp.7.495.966 Rp.17.356.581 Rp.2.184.914.223
30 Rp.24.852.547 Rp.7.555.309 Rp.17.297.238 Rp.2.177.358.914
31 Rp.24.852.547 Rp.7.615.122 Rp.17.237.425 Rp.2.169.743.792
32 Rp.24.852.547 Rp.7.675.409 Rp.17.177.138 Rp.2.162.068.383
33 Rp.24.852.547 Rp.7.736.172 Rp.17.116.375 Rp.2.154.332.211
34 Rp.24.852.547 Rp.7.797.417 Rp.17.055.130 Rp.2.146.534.794
35 Rp.24.852.547 Rp.7.859.147 Rp.16.993.400 Rp.2.138.675.647
36 Rp.24.852.547 Rp.7.921.365 Rp.16.931.182 Rp.2.130.754.282
37 Rp.28.309.129 Rp.6.557.679 Rp.21.751.450 Rp.2.124.196.603
38 Rp.28.309.129 Rp.6.624.622 Rp.21.684.507 Rp.2.117.571.981
39 Rp.28.309.129 Rp.6.692.248 Rp.21.616.881 Rp.2.110.879.733
40 Rp.28.309.129 Rp.6.760.565 Rp.21.548.564 Rp.2.104.119.168
41 Rp.28.309.129 Rp.6.829.579 Rp.21.479.550 Rp.2.097.289.589
42 Rp.28.309.129 Rp.6.899.298 Rp.21.409.831 Rp.2.090.390.291
43 Rp.28.309.129 Rp.6.969.728 Rp.21.339.401 Rp.2.083.420.563
44 Rp.28.309.129 Rp.7.040.877 Rp.21.268.252 Rp.2.076.379.686
45 Rp.28.309.129 Rp.7.112.753 Rp.21.196.376 Rp.2.069.266.933
46 Rp.28.309.129 Rp.7.185.362 Rp.21.123.767 Rp.2.062.081.571
47 Rp.28.309.129 Rp.7.258.713 Rp.21.050.416 Rp.2.054.822.858
48 Rp.28.309.129 Rp.7.332.812 Rp.20.976.317 Rp.2.047.490.046
49 Rp.28.309.129 Rp.7.407.668 Rp.20.901.461 Rp.2.040.082.378
50 Rp.28.309.129 Rp.7.483.288 Rp.20.825.841 Rp.2.032.599.090
51 Rp.28.309.129 Rp.7.559.680 Rp.20.749.449 Rp.2.025.039.410
52 Rp.28.309.129 Rp.7.636.852 Rp.20.672.277 Rp.2.017.402.558
53 Rp.28.309.129 Rp.7.714.811 Rp.20.594.318 Rp.2.009.687.747
54 Rp.28.309.129 Rp.7.793.567 Rp.20.515.562 Rp.2.001.894.180
55 Rp.28.309.129 Rp.7.873.126 Rp.20.436.003 Rp.1.994.021.054
56 Rp.28.309.129 Rp.7.953.497 Rp.20.355.632 Rp.1.986.067.557
57 Rp.28.309.129 Rp.8.034.689 Rp.20.274.440 Rp.1.978.032.868
58 Rp.28.309.129 Rp.8.116.710 Rp.20.192.419 Rp.1.969.916.158
59 Rp.28.309.129 Rp.8.199.568 Rp.20.109.561 Rp.1.961.716.590
60 Rp.28.309.129 Rp.8.283.272 Rp.20.025.857 Rp.1.953.433.318
61 Rp.28.309.129 Rp.8.367.831 Rp.19.941.298 Rp.1.945.065.487
62 Rp.28.309.129 Rp.8.453.252 Rp.19.855.877 Rp.1.936.612.235
63 Rp.28.309.129 Rp.8.539.546 Rp.19.769.583 Rp.1.928.072.689
64 Rp.28.309.129 Rp.8.626.720 Rp.19.682.409 Rp.1.919.445.969
65 Rp.28.309.129 Rp.8.714.785 Rp.19.594.344 Rp.1.910.731.184
66 Rp.28.309.129 Rp.8.803.748 Rp.19.505.381 Rp.1.901.927.436
67 Rp.28.309.129 Rp.8.893.620 Rp.19.415.509 Rp.1.893.033.816
68 Rp.28.309.129 Rp.8.984.409 Rp.19.324.720 Rp.1.884.049.407
69 Rp.28.309.129 Rp.9.076.125 Rp.19.233.004 Rp.1.874.973.282
70 Rp.28.309.129 Rp.9.168.777 Rp.19.140.352 Rp.1.865.804.505
71 Rp.28.309.129 Rp.9.262.375 Rp.19.046.754 Rp.1.856.542.130
72 Rp.28.309.129 Rp.9.356.928 Rp.18.952.201 Rp.1.847.185.202
73 Rp.28.309.129 Rp.9.452.447 Rp.18.856.682 Rp.1.837.732.755
74 Rp.28.309.129 Rp.9.548.940 Rp.18.760.189 Rp.1.828.183.815
75 Rp.28.309.129 Rp.9.646.419 Rp.18.662.710 Rp.1.818.537.396
76 Rp.28.309.129 Rp.9.744.893 Rp.18.564.236 Rp.1.808.792.503
77 Rp.28.309.129 Rp.9.844.372 Rp.18.464.757 Rp.1.798.948.131
78 Rp.28.309.129 Rp.9.944.867 Rp.18.364.262 Rp.1.789.003.264
79 Rp.28.309.129 Rp.10.046.387 Rp.18.262.742 Rp.1.778.956.877
80 Rp.28.309.129 Rp.10.148.944 Rp.18.160.185 Rp.1.768.807.933
81 Rp.28.309.129 Rp.10.252.548 Rp.18.056.581 Rp.1.758.555.385
82 Rp.28.309.129 Rp.10.357.209 Rp.17.951.920 Rp.1.748.198.176
83 Rp.28.309.129 Rp.10.462.939 Rp.17.846.190 Rp.1.737.735.237
84 Rp.28.309.129 Rp.10.569.748 Rp.17.739.381 Rp.1.727.165.489
85 Rp.28.309.129 Rp.10.677.648 Rp.17.631.481 Rp.1.716.487.841
86 Rp.28.309.129 Rp.10.786.649 Rp.17.522.480 Rp.1.705.701.192
87 Rp.28.309.129 Rp.10.896.763 Rp.17.412.366 Rp.1.694.804.429
88 Rp.28.309.129 Rp.11.008.000 Rp.17.301.129 Rp.1.683.796.429
89 Rp.28.309.129 Rp.11.120.374 Rp.17.188.755 Rp.1.672.676.055
90 Rp.28.309.129 Rp.11.233.894 Rp.17.075.235 Rp.1.661.442.161
91 Rp.28.309.129 Rp.11.348.574 Rp.16.960.555 Rp.1.650.093.587
92 Rp.28.309.129 Rp.11.464.424 Rp.16.844.705 Rp.1.638.629.163
93 Rp.28.309.129 Rp.11.581.456 Rp.16.727.673 Rp.1.627.047.707
94 Rp.28.309.129 Rp.11.699.684 Rp.16.609.445 Rp.1.615.348.023
95 Rp.28.309.129 Rp.11.819.118 Rp.16.490.011 Rp.1.603.528.905
96 Rp.28.309.129 Rp.11.939.771 Rp.16.369.358 Rp.1.591.589.134
97 Rp.28.309.129 Rp.12.061.657 Rp.16.247.472 Rp.1.579.527.477
98 Rp.28.309.129 Rp.12.184.786 Rp.16.124.343 Rp.1.567.342.691
99 Rp.28.309.129 Rp.12.309.172 Rp.15.999.957 Rp.1.555.033.519
100 Rp.28.309.129 Rp.12.434.828 Rp.15.874.301 Rp.1.542.598.691
101 Rp.28.309.129 Rp.12.561.767 Rp.15.747.362 Rp.1.530.036.924
102 Rp.28.309.129 Rp.12.690.002 Rp.15.619.127 Rp.1.517.346.922
103 Rp.28.309.129 Rp.12.819.546 Rp.15.489.583 Rp.1.504.527.376
104 Rp.28.309.129 Rp.12.950.412 Rp.15.358.717 Rp.1.491.576.964
105 Rp.28.309.129 Rp.13.082.614 Rp.15.226.515 Rp.1.478.494.350
106 Rp.28.309.129 Rp.13.216.166 Rp.15.092.963 Rp.1.465.278.184
107 Rp.28.309.129 Rp.13.351.081 Rp.14.958.048 Rp.1.451.927.103
108 Rp.28.309.129 Rp.13.487.373 Rp.14.821.756 Rp.1.438.439.730
109 Rp.28.309.129 Rp.13.625.057 Rp.14.684.072 Rp.1.424.814.673
110 Rp.28.309.129 Rp.13.764.146 Rp.14.544.983 Rp.1.411.050.527
111 Rp.28.309.129 Rp.13.904.655 Rp.14.404.474 Rp.1.397.145.872
112 Rp.28.309.129 Rp.14.046.598 Rp.14.262.531 Rp.1.383.099.274
113 Rp.28.309.129 Rp.14.189.991 Rp.14.119.138 Rp.1.368.909.283
114 Rp.28.309.129 Rp.14.334.847 Rp.13.974.282 Rp.1.354.574.436
115 Rp.28.309.129 Rp.14.481.182 Rp.13.827.947 Rp.1.340.093.254
116 Rp.28.309.129 Rp.14.629.010 Rp.13.680.119 Rp.1.325.464.244
117 Rp.28.309.129 Rp.14.778.348 Rp.13.530.781 Rp.1.310.685.896
118 Rp.28.309.129 Rp.14.929.210 Rp.13.379.919 Rp.1.295.756.686
119 Rp.28.309.129 Rp.15.081.613 Rp.13.227.516 Rp.1.280.675.073
120 Rp.28.309.129 Rp.15.235.571 Rp.13.073.558 Rp.1.265.439.502
121 Rp.28.309.129 Rp.15.391.101 Rp.12.918.028 Rp.1.250.048.401
122 Rp.28.309.129 Rp.15.548.218 Rp.12.760.911 Rp.1.234.500.183
123 Rp.28.309.129 Rp.15.706.940 Rp.12.602.189 Rp.1.218.793.243
124 Rp.28.309.129 Rp.15.867.281 Rp.12.441.848 Rp.1.202.925.962
125 Rp.28.309.129 Rp.16.029.260 Rp.12.279.869 Rp.1.186.896.702
126 Rp.28.309.129 Rp.16.192.892 Rp.12.116.237 Rp.1.170.703.810
127 Rp.28.309.129 Rp.16.358.194 Rp.11.950.935 Rp.1.154.345.616
128 Rp.28.309.129 Rp.16.525.184 Rp.11.783.945 Rp.1.137.820.432
129 Rp.28.309.129 Rp.16.693.879 Rp.11.615.250 Rp.1.121.126.553
130 Rp.28.309.129 Rp.16.864.295 Rp.11.444.834 Rp.1.104.262.258
131 Rp.28.309.129 Rp.17.036.452 Rp.11.272.677 Rp.1.087.225.806
132 Rp.28.309.129 Rp.17.210.366 Rp.11.098.763 Rp.1.070.015.440
133 Rp.28.309.129 Rp.17.386.055 Rp.10.923.074 Rp.1.052.629.385
134 Rp.28.309.129 Rp.17.563.537 Rp.10.745.592 Rp.1.035.065.848
135 Rp.28.309.129 Rp.17.742.832 Rp.10.566.297 Rp.1.017.323.016
136 Rp.28.309.129 Rp.17.923.957 Rp.10.385.172 Rp.999.399.059
137 Rp.28.309.129 Rp.18.106.930 Rp.10.202.199 Rp.981.292.129
138 Rp.28.309.129 Rp.18.291.772 Rp.10.017.357 Rp.963.000.357
139 Rp.28.309.129 Rp.18.478.500 Rp.9.830.629 Rp.944.521.857
140 Rp.28.309.129 Rp.18.667.135 Rp.9.641.994 Rp.925.854.722
141 Rp.28.309.129 Rp.18.857.695 Rp.9.451.434 Rp.906.997.027
142 Rp.28.309.129 Rp.19.050.201 Rp.9.258.928 Rp.887.946.826
143 Rp.28.309.129 Rp.19.244.672 Rp.9.064.457 Rp.868.702.154
144 Rp.28.309.129 Rp.19.441.128 Rp.8.868.001 Rp.849.261.026
145 Rp.28.309.129 Rp.19.639.589 Rp.8.669.540 Rp.829.621.437
146 Rp.28.309.129 Rp.19.840.077 Rp.8.469.052 Rp.809.781.360
147 Rp.28.309.129 Rp.20.042.611 Rp.8.266.518 Rp.789.738.749
148 Rp.28.309.129 Rp.20.247.213 Rp.8.061.916 Rp.769.491.536
149 Rp.28.309.129 Rp.20.453.903 Rp.7.855.226 Rp.749.037.633
150 Rp.28.309.129 Rp.20.662.703 Rp.7.646.426 Rp.728.374.930
151 Rp.28.309.129 Rp.20.873.635 Rp.7.435.494 Rp.707.501.295
152 Rp.28.309.129 Rp.21.086.720 Rp.7.222.409 Rp.686.414.575
153 Rp.28.309.129 Rp.21.301.980 Rp.7.007.149 Rp.665.112.595
154 Rp.28.309.129 Rp.21.519.438 Rp.6.789.691 Rp.643.593.157
155 Rp.28.309.129 Rp.21.739.116 Rp.6.570.013 Rp.621.854.041
156 Rp.28.309.129 Rp.21.961.036 Rp.6.348.093 Rp.599.893.005
157 Rp.28.309.129 Rp.22.185.221 Rp.6.123.908 Rp.577.707.784
158 Rp.28.309.129 Rp.22.411.695 Rp.5.897.434 Rp.555.296.089
159 Rp.28.309.129 Rp.22.640.481 Rp.5.668.648 Rp.532.655.608
160 Rp.28.309.129 Rp.22.871.603 Rp.5.437.526 Rp.509.784.005
161 Rp.28.309.129 Rp.23.105.084 Rp.5.204.045 Rp.486.678.921
162 Rp.28.309.129 Rp.23.340.948 Rp.4.968.181 Rp.463.337.973
163 Rp.28.309.129 Rp.23.579.221 Rp.4.729.908 Rp.439.758.752
164 Rp.28.309.129 Rp.23.819.925 Rp.4.489.204 Rp.415.938.827
165 Rp.28.309.129 Rp.24.063.087 Rp.4.246.042 Rp.391.875.740
166 Rp.28.309.129 Rp.24.308.731 Rp.4.000.398 Rp.367.567.009
167 Rp.28.309.129 Rp.24.556.882 Rp.3.752.247 Rp.343.010.127
168 Rp.28.309.129 Rp.24.807.567 Rp.3.501.562 Rp.318.202.560
169 Rp.28.309.129 Rp.25.060.811 Rp.3.248.318 Rp.293.141.749
170 Rp.28.309.129 Rp.25.316.640 Rp.2.992.489 Rp.267.825.109
171 Rp.28.309.129 Rp.25.575.081 Rp.2.734.048 Rp.242.250.028
172 Rp.28.309.129 Rp.25.836.160 Rp.2.472.969 Rp.216.413.868
173 Rp.28.309.129 Rp.26.099.904 Rp.2.209.225 Rp.190.313.964
174 Rp.28.309.129 Rp.26.366.341 Rp.1.942.788 Rp.163.947.623
175 Rp.28.309.129 Rp.26.635.497 Rp.1.673.632 Rp.137.312.126
176 Rp.28.309.129 Rp.26.907.401 Rp.1.401.728 Rp.110.404.725
177 Rp.28.309.129 Rp.27.182.081 Rp.1.127.048 Rp.83.222.644
178 Rp.28.309.129 Rp.27.459.565 Rp.849.564 Rp.55.763.079
179 Rp.28.309.129 Rp.27.739.881 Rp.569.248 Rp.28.023.198
180 Rp.28.309.129 Rp.28.023.198 Rp.286.070 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp500jt
    RUMAH Dijual
    di Bandung
    Rp500jt
    • 2
    • 1
    • 87
    • 50
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily

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