Rumah Baru Permata Arcamanik Strategis Minimallis

Permata Arcamanik Antapani Bandung Barat Jawa Barat

Rp572jt
KPR: 4,78jt/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.572.500.000 Dana Tunai yang Harus Disiapkan Rp.171.750.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.458.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.782.549 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.447.723 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.498.643.933
Total Pembayaran
Rp.1.132.973.933 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.458.000.000
1 Rp.4.782.549 Rp.1.156.716 Rp.3.625.833 Rp.456.843.284
2 Rp.4.782.549 Rp.1.165.873 Rp.3.616.676 Rp.455.677.411
3 Rp.4.782.549 Rp.1.175.103 Rp.3.607.446 Rp.454.502.308
4 Rp.4.782.549 Rp.1.184.406 Rp.3.598.143 Rp.453.317.902
5 Rp.4.782.549 Rp.1.193.782 Rp.3.588.767 Rp.452.124.120
6 Rp.4.782.549 Rp.1.203.233 Rp.3.579.316 Rp.450.920.887
7 Rp.4.782.549 Rp.1.212.759 Rp.3.569.790 Rp.449.708.128
8 Rp.4.782.549 Rp.1.222.360 Rp.3.560.189 Rp.448.485.768
9 Rp.4.782.549 Rp.1.232.037 Rp.3.550.512 Rp.447.253.731
10 Rp.4.782.549 Rp.1.241.790 Rp.3.540.759 Rp.446.011.941
11 Rp.4.782.549 Rp.1.251.621 Rp.3.530.928 Rp.444.760.320
12 Rp.4.782.549 Rp.1.261.530 Rp.3.521.019 Rp.443.498.790
13 Rp.4.782.549 Rp.1.271.517 Rp.3.511.032 Rp.442.227.273
14 Rp.4.782.549 Rp.1.281.583 Rp.3.500.966 Rp.440.945.690
15 Rp.4.782.549 Rp.1.291.729 Rp.3.490.820 Rp.439.653.961
16 Rp.4.782.549 Rp.1.301.955 Rp.3.480.594 Rp.438.352.006
17 Rp.4.782.549 Rp.1.312.262 Rp.3.470.287 Rp.437.039.744
18 Rp.4.782.549 Rp.1.322.651 Rp.3.459.898 Rp.435.717.093
19 Rp.4.782.549 Rp.1.333.122 Rp.3.449.427 Rp.434.383.971
20 Rp.4.782.549 Rp.1.343.676 Rp.3.438.873 Rp.433.040.295
21 Rp.4.782.549 Rp.1.354.313 Rp.3.428.236 Rp.431.685.982
22 Rp.4.782.549 Rp.1.365.035 Rp.3.417.514 Rp.430.320.947
23 Rp.4.782.549 Rp.1.375.842 Rp.3.406.707 Rp.428.945.105
24 Rp.4.782.549 Rp.1.386.734 Rp.3.395.815 Rp.427.558.371
25 Rp.4.782.549 Rp.1.397.712 Rp.3.384.837 Rp.426.160.659
26 Rp.4.782.549 Rp.1.408.777 Rp.3.373.772 Rp.424.751.882
27 Rp.4.782.549 Rp.1.419.930 Rp.3.362.619 Rp.423.331.952
28 Rp.4.782.549 Rp.1.431.171 Rp.3.351.378 Rp.421.900.781
29 Rp.4.782.549 Rp.1.442.501 Rp.3.340.048 Rp.420.458.280
30 Rp.4.782.549 Rp.1.453.921 Rp.3.328.628 Rp.419.004.359
31 Rp.4.782.549 Rp.1.465.431 Rp.3.317.118 Rp.417.538.928
32 Rp.4.782.549 Rp.1.477.032 Rp.3.305.517 Rp.416.061.896
33 Rp.4.782.549 Rp.1.488.726 Rp.3.293.823 Rp.414.573.170
34 Rp.4.782.549 Rp.1.500.511 Rp.3.282.038 Rp.413.072.659
35 Rp.4.782.549 Rp.1.512.390 Rp.3.270.159 Rp.411.560.269
36 Rp.4.782.549 Rp.1.524.364 Rp.3.258.185 Rp.410.035.905
37 Rp.5.447.723 Rp.1.261.940 Rp.4.185.783 Rp.408.773.965
38 Rp.5.447.723 Rp.1.274.822 Rp.4.172.901 Rp.407.499.143
39 Rp.5.447.723 Rp.1.287.836 Rp.4.159.887 Rp.406.211.307
40 Rp.5.447.723 Rp.1.300.983 Rp.4.146.740 Rp.404.910.324
41 Rp.5.447.723 Rp.1.314.263 Rp.4.133.460 Rp.403.596.061
42 Rp.5.447.723 Rp.1.327.680 Rp.4.120.043 Rp.402.268.381
43 Rp.5.447.723 Rp.1.341.233 Rp.4.106.490 Rp.400.927.148
44 Rp.5.447.723 Rp.1.354.925 Rp.4.092.798 Rp.399.572.223
45 Rp.5.447.723 Rp.1.368.757 Rp.4.078.966 Rp.398.203.466
46 Rp.5.447.723 Rp.1.382.729 Rp.4.064.994 Rp.396.820.737
47 Rp.5.447.723 Rp.1.396.845 Rp.4.050.878 Rp.395.423.892
48 Rp.5.447.723 Rp.1.411.104 Rp.4.036.619 Rp.394.012.788
49 Rp.5.447.723 Rp.1.425.509 Rp.4.022.214 Rp.392.587.279
50 Rp.5.447.723 Rp.1.440.061 Rp.4.007.662 Rp.391.147.218
51 Rp.5.447.723 Rp.1.454.762 Rp.3.992.961 Rp.389.692.456
52 Rp.5.447.723 Rp.1.469.613 Rp.3.978.110 Rp.388.222.843
53 Rp.5.447.723 Rp.1.484.615 Rp.3.963.108 Rp.386.738.228
54 Rp.5.447.723 Rp.1.499.770 Rp.3.947.953 Rp.385.238.458
55 Rp.5.447.723 Rp.1.515.080 Rp.3.932.643 Rp.383.723.378
56 Rp.5.447.723 Rp.1.530.547 Rp.3.917.176 Rp.382.192.831
57 Rp.5.447.723 Rp.1.546.171 Rp.3.901.552 Rp.380.646.660
58 Rp.5.447.723 Rp.1.561.955 Rp.3.885.768 Rp.379.084.705
59 Rp.5.447.723 Rp.1.577.900 Rp.3.869.823 Rp.377.506.805
60 Rp.5.447.723 Rp.1.594.008 Rp.3.853.715 Rp.375.912.797
61 Rp.5.447.723 Rp.1.610.280 Rp.3.837.443 Rp.374.302.517
62 Rp.5.447.723 Rp.1.626.718 Rp.3.821.005 Rp.372.675.799
63 Rp.5.447.723 Rp.1.643.324 Rp.3.804.399 Rp.371.032.475
64 Rp.5.447.723 Rp.1.660.100 Rp.3.787.623 Rp.369.372.375
65 Rp.5.447.723 Rp.1.677.047 Rp.3.770.676 Rp.367.695.328
66 Rp.5.447.723 Rp.1.694.167 Rp.3.753.556 Rp.366.001.161
67 Rp.5.447.723 Rp.1.711.461 Rp.3.736.262 Rp.364.289.700
68 Rp.5.447.723 Rp.1.728.932 Rp.3.718.791 Rp.362.560.768
69 Rp.5.447.723 Rp.1.746.582 Rp.3.701.141 Rp.360.814.186
70 Rp.5.447.723 Rp.1.764.412 Rp.3.683.311 Rp.359.049.774
71 Rp.5.447.723 Rp.1.782.423 Rp.3.665.300 Rp.357.267.351
72 Rp.5.447.723 Rp.1.800.619 Rp.3.647.104 Rp.355.466.732
73 Rp.5.447.723 Rp.1.819.000 Rp.3.628.723 Rp.353.647.732
74 Rp.5.447.723 Rp.1.837.569 Rp.3.610.154 Rp.351.810.163
75 Rp.5.447.723 Rp.1.856.328 Rp.3.591.395 Rp.349.953.835
76 Rp.5.447.723 Rp.1.875.278 Rp.3.572.445 Rp.348.078.557
77 Rp.5.447.723 Rp.1.894.421 Rp.3.553.302 Rp.346.184.136
78 Rp.5.447.723 Rp.1.913.760 Rp.3.533.963 Rp.344.270.376
79 Rp.5.447.723 Rp.1.933.296 Rp.3.514.427 Rp.342.337.080
80 Rp.5.447.723 Rp.1.953.032 Rp.3.494.691 Rp.340.384.048
81 Rp.5.447.723 Rp.1.972.969 Rp.3.474.754 Rp.338.411.079
82 Rp.5.447.723 Rp.1.993.110 Rp.3.454.613 Rp.336.417.969
83 Rp.5.447.723 Rp.2.013.456 Rp.3.434.267 Rp.334.404.513
84 Rp.5.447.723 Rp.2.034.010 Rp.3.413.713 Rp.332.370.503
85 Rp.5.447.723 Rp.2.054.774 Rp.3.392.949 Rp.330.315.729
86 Rp.5.447.723 Rp.2.075.750 Rp.3.371.973 Rp.328.239.979
87 Rp.5.447.723 Rp.2.096.940 Rp.3.350.783 Rp.326.143.039
88 Rp.5.447.723 Rp.2.118.346 Rp.3.329.377 Rp.324.024.693
89 Rp.5.447.723 Rp.2.139.971 Rp.3.307.752 Rp.321.884.722
90 Rp.5.447.723 Rp.2.161.816 Rp.3.285.907 Rp.319.722.906
91 Rp.5.447.723 Rp.2.183.885 Rp.3.263.838 Rp.317.539.021
92 Rp.5.447.723 Rp.2.206.179 Rp.3.241.544 Rp.315.332.842
93 Rp.5.447.723 Rp.2.228.700 Rp.3.219.023 Rp.313.104.142
94 Rp.5.447.723 Rp.2.251.452 Rp.3.196.271 Rp.310.852.690
95 Rp.5.447.723 Rp.2.274.435 Rp.3.173.288 Rp.308.578.255
96 Rp.5.447.723 Rp.2.297.653 Rp.3.150.070 Rp.306.280.602
97 Rp.5.447.723 Rp.2.321.109 Rp.3.126.614 Rp.303.959.493
98 Rp.5.447.723 Rp.2.344.803 Rp.3.102.920 Rp.301.614.690
99 Rp.5.447.723 Rp.2.368.740 Rp.3.078.983 Rp.299.245.950
100 Rp.5.447.723 Rp.2.392.921 Rp.3.054.802 Rp.296.853.029
101 Rp.5.447.723 Rp.2.417.348 Rp.3.030.375 Rp.294.435.681
102 Rp.5.447.723 Rp.2.442.025 Rp.3.005.698 Rp.291.993.656
103 Rp.5.447.723 Rp.2.466.954 Rp.2.980.769 Rp.289.526.702
104 Rp.5.447.723 Rp.2.492.138 Rp.2.955.585 Rp.287.034.564
105 Rp.5.447.723 Rp.2.517.578 Rp.2.930.145 Rp.284.516.986
106 Rp.5.447.723 Rp.2.543.279 Rp.2.904.444 Rp.281.973.707
107 Rp.5.447.723 Rp.2.569.241 Rp.2.878.482 Rp.279.404.466
108 Rp.5.447.723 Rp.2.595.469 Rp.2.852.254 Rp.276.808.997
109 Rp.5.447.723 Rp.2.621.964 Rp.2.825.759 Rp.274.187.033
110 Rp.5.447.723 Rp.2.648.730 Rp.2.798.993 Rp.271.538.303
111 Rp.5.447.723 Rp.2.675.769 Rp.2.771.954 Rp.268.862.534
112 Rp.5.447.723 Rp.2.703.085 Rp.2.744.638 Rp.266.159.449
113 Rp.5.447.723 Rp.2.730.679 Rp.2.717.044 Rp.263.428.770
114 Rp.5.447.723 Rp.2.758.554 Rp.2.689.169 Rp.260.670.216
115 Rp.5.447.723 Rp.2.786.715 Rp.2.661.008 Rp.257.883.501
116 Rp.5.447.723 Rp.2.815.162 Rp.2.632.561 Rp.255.068.339
117 Rp.5.447.723 Rp.2.843.900 Rp.2.603.823 Rp.252.224.439
118 Rp.5.447.723 Rp.2.872.932 Rp.2.574.791 Rp.249.351.507
119 Rp.5.447.723 Rp.2.902.260 Rp.2.545.463 Rp.246.449.247
120 Rp.5.447.723 Rp.2.931.887 Rp.2.515.836 Rp.243.517.360
121 Rp.5.447.723 Rp.2.961.817 Rp.2.485.906 Rp.240.555.543
122 Rp.5.447.723 Rp.2.992.052 Rp.2.455.671 Rp.237.563.491
123 Rp.5.447.723 Rp.3.022.596 Rp.2.425.127 Rp.234.540.895
124 Rp.5.447.723 Rp.3.053.451 Rp.2.394.272 Rp.231.487.444
125 Rp.5.447.723 Rp.3.084.622 Rp.2.363.101 Rp.228.402.822
126 Rp.5.447.723 Rp.3.116.111 Rp.2.331.612 Rp.225.286.711
127 Rp.5.447.723 Rp.3.147.921 Rp.2.299.802 Rp.222.138.790
128 Rp.5.447.723 Rp.3.180.056 Rp.2.267.667 Rp.218.958.734
129 Rp.5.447.723 Rp.3.212.519 Rp.2.235.204 Rp.215.746.215
130 Rp.5.447.723 Rp.3.245.314 Rp.2.202.409 Rp.212.500.901
131 Rp.5.447.723 Rp.3.278.443 Rp.2.169.280 Rp.209.222.458
132 Rp.5.447.723 Rp.3.311.910 Rp.2.135.813 Rp.205.910.548
133 Rp.5.447.723 Rp.3.345.719 Rp.2.102.004 Rp.202.564.829
134 Rp.5.447.723 Rp.3.379.874 Rp.2.067.849 Rp.199.184.955
135 Rp.5.447.723 Rp.3.414.377 Rp.2.033.346 Rp.195.770.578
136 Rp.5.447.723 Rp.3.449.232 Rp.1.998.491 Rp.192.321.346
137 Rp.5.447.723 Rp.3.484.443 Rp.1.963.280 Rp.188.836.903
138 Rp.5.447.723 Rp.3.520.013 Rp.1.927.710 Rp.185.316.890
139 Rp.5.447.723 Rp.3.555.946 Rp.1.891.777 Rp.181.760.944
140 Rp.5.447.723 Rp.3.592.247 Rp.1.855.476 Rp.178.168.697
141 Rp.5.447.723 Rp.3.628.918 Rp.1.818.805 Rp.174.539.779
142 Rp.5.447.723 Rp.3.665.963 Rp.1.781.760 Rp.170.873.816
143 Rp.5.447.723 Rp.3.703.386 Rp.1.744.337 Rp.167.170.430
144 Rp.5.447.723 Rp.3.741.192 Rp.1.706.531 Rp.163.429.238
145 Rp.5.447.723 Rp.3.779.383 Rp.1.668.340 Rp.159.649.855
146 Rp.5.447.723 Rp.3.817.964 Rp.1.629.759 Rp.155.831.891
147 Rp.5.447.723 Rp.3.856.939 Rp.1.590.784 Rp.151.974.952
148 Rp.5.447.723 Rp.3.896.312 Rp.1.551.411 Rp.148.078.640
149 Rp.5.447.723 Rp.3.936.087 Rp.1.511.636 Rp.144.142.553
150 Rp.5.447.723 Rp.3.976.268 Rp.1.471.455 Rp.140.166.285
151 Rp.5.447.723 Rp.4.016.859 Rp.1.430.864 Rp.136.149.426
152 Rp.5.447.723 Rp.4.057.864 Rp.1.389.859 Rp.132.091.562
153 Rp.5.447.723 Rp.4.099.288 Rp.1.348.435 Rp.127.992.274
154 Rp.5.447.723 Rp.4.141.135 Rp.1.306.588 Rp.123.851.139
155 Rp.5.447.723 Rp.4.183.409 Rp.1.264.314 Rp.119.667.730
156 Rp.5.447.723 Rp.4.226.115 Rp.1.221.608 Rp.115.441.615
157 Rp.5.447.723 Rp.4.269.257 Rp.1.178.466 Rp.111.172.358
158 Rp.5.447.723 Rp.4.312.839 Rp.1.134.884 Rp.106.859.519
159 Rp.5.447.723 Rp.4.356.865 Rp.1.090.858 Rp.102.502.654
160 Rp.5.447.723 Rp.4.401.342 Rp.1.046.381 Rp.98.101.312
161 Rp.5.447.723 Rp.4.446.272 Rp.1.001.451 Rp.93.655.040
162 Rp.5.447.723 Rp.4.491.661 Rp.956.062 Rp.89.163.379
163 Rp.5.447.723 Rp.4.537.514 Rp.910.209 Rp.84.625.865
164 Rp.5.447.723 Rp.4.583.834 Rp.863.889 Rp.80.042.031
165 Rp.5.447.723 Rp.4.630.627 Rp.817.096 Rp.75.411.404
166 Rp.5.447.723 Rp.4.677.898 Rp.769.825 Rp.70.733.506
167 Rp.5.447.723 Rp.4.725.652 Rp.722.071 Rp.66.007.854
168 Rp.5.447.723 Rp.4.773.893 Rp.673.830 Rp.61.233.961
169 Rp.5.447.723 Rp.4.822.626 Rp.625.097 Rp.56.411.335
170 Rp.5.447.723 Rp.4.871.857 Rp.575.866 Rp.51.539.478
171 Rp.5.447.723 Rp.4.921.591 Rp.526.132 Rp.46.617.887
172 Rp.5.447.723 Rp.4.971.832 Rp.475.891 Rp.41.646.055
173 Rp.5.447.723 Rp.5.022.586 Rp.425.137 Rp.36.623.469
174 Rp.5.447.723 Rp.5.073.858 Rp.373.865 Rp.31.549.611
175 Rp.5.447.723 Rp.5.125.654 Rp.322.069 Rp.26.423.957
176 Rp.5.447.723 Rp.5.177.978 Rp.269.745 Rp.21.245.979
177 Rp.5.447.723 Rp.5.230.837 Rp.216.886 Rp.16.015.142
178 Rp.5.447.723 Rp.5.284.235 Rp.163.488 Rp.10.730.907
179 Rp.5.447.723 Rp.5.338.178 Rp.109.545 Rp.5.392.729
180 Rp.5.447.723 Rp.5.392.729 Rp.55.051 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • 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 Barat
    Rp389jt
    RUMAH Dijual
    di Bandung Barat
    Rp389jt
    • 2
    • 1
    • 36
    • 72
    Lihat Rincian
    Rp389jt
  • RUMAH Dijual
    di Bandung Barat
    Rp410jt
    RUMAH Dijual
    di Bandung Barat
    Rp410jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp410jt
  • RUMAH Dijual
    di Bandung Barat
    Rp450jt
    RUMAH Dijual
    di Bandung Barat
    Rp450jt
    • 2
    • 1
    • 83
    • 45
    Lihat Rincian
    Rp450jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,05mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,05mily
    • 2
    • 2
    • 92
    • 42
    Lihat Rincian
    Rp1,05mily
  • RUMAH Dijual
    di Bandung Barat
    Rp439jt
    RUMAH Dijual
    di Bandung Barat
    Rp439jt
    • 2
    • 1
    • 79
    • 40
    Lihat Rincian
    Rp439jt

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