Rumah baru kembar sayap sriwijaya, Bandung LT:145 LB:160

Jl. Kembar Cigereleng Bandung Jawa Barat

Rp1,95mily
Bisa Nego
KPR: 16,2jt/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.1.950.000.000 Dana Tunai yang Harus Disiapkan Rp.585.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.560.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.16.289.905 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.18.555.564 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.698.437.700
Total Pembayaran
Rp.3.859.037.700 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.1.560.000.000
1 Rp.16.289.905 Rp.3.939.905 Rp.12.350.000 Rp.1.556.060.095
2 Rp.16.289.905 Rp.3.971.096 Rp.12.318.809 Rp.1.552.088.999
3 Rp.16.289.905 Rp.4.002.534 Rp.12.287.371 Rp.1.548.086.465
4 Rp.16.289.905 Rp.4.034.220 Rp.12.255.685 Rp.1.544.052.245
5 Rp.16.289.905 Rp.4.066.158 Rp.12.223.747 Rp.1.539.986.087
6 Rp.16.289.905 Rp.4.098.348 Rp.12.191.557 Rp.1.535.887.739
7 Rp.16.289.905 Rp.4.130.794 Rp.12.159.111 Rp.1.531.756.945
8 Rp.16.289.905 Rp.4.163.496 Rp.12.126.409 Rp.1.527.593.449
9 Rp.16.289.905 Rp.4.196.457 Rp.12.093.448 Rp.1.523.396.992
10 Rp.16.289.905 Rp.4.229.679 Rp.12.060.226 Rp.1.519.167.313
11 Rp.16.289.905 Rp.4.263.164 Rp.12.026.741 Rp.1.514.904.149
12 Rp.16.289.905 Rp.4.296.914 Rp.11.992.991 Rp.1.510.607.235
13 Rp.16.289.905 Rp.4.330.931 Rp.11.958.974 Rp.1.506.276.304
14 Rp.16.289.905 Rp.4.365.218 Rp.11.924.687 Rp.1.501.911.086
15 Rp.16.289.905 Rp.4.399.776 Rp.11.890.129 Rp.1.497.511.310
16 Rp.16.289.905 Rp.4.434.607 Rp.11.855.298 Rp.1.493.076.703
17 Rp.16.289.905 Rp.4.469.714 Rp.11.820.191 Rp.1.488.606.989
18 Rp.16.289.905 Rp.4.505.100 Rp.11.784.805 Rp.1.484.101.889
19 Rp.16.289.905 Rp.4.540.765 Rp.11.749.140 Rp.1.479.561.124
20 Rp.16.289.905 Rp.4.576.713 Rp.11.713.192 Rp.1.474.984.411
21 Rp.16.289.905 Rp.4.612.945 Rp.11.676.960 Rp.1.470.371.466
22 Rp.16.289.905 Rp.4.649.464 Rp.11.640.441 Rp.1.465.722.002
23 Rp.16.289.905 Rp.4.686.272 Rp.11.603.633 Rp.1.461.035.730
24 Rp.16.289.905 Rp.4.723.372 Rp.11.566.533 Rp.1.456.312.358
25 Rp.16.289.905 Rp.4.760.765 Rp.11.529.140 Rp.1.451.551.593
26 Rp.16.289.905 Rp.4.798.455 Rp.11.491.450 Rp.1.446.753.138
27 Rp.16.289.905 Rp.4.836.443 Rp.11.453.462 Rp.1.441.916.695
28 Rp.16.289.905 Rp.4.874.731 Rp.11.415.174 Rp.1.437.041.964
29 Rp.16.289.905 Rp.4.913.323 Rp.11.376.582 Rp.1.432.128.641
30 Rp.16.289.905 Rp.4.952.220 Rp.11.337.685 Rp.1.427.176.421
31 Rp.16.289.905 Rp.4.991.425 Rp.11.298.480 Rp.1.422.184.996
32 Rp.16.289.905 Rp.5.030.940 Rp.11.258.965 Rp.1.417.154.056
33 Rp.16.289.905 Rp.5.070.769 Rp.11.219.136 Rp.1.412.083.287
34 Rp.16.289.905 Rp.5.110.912 Rp.11.178.993 Rp.1.406.972.375
35 Rp.16.289.905 Rp.5.151.374 Rp.11.138.531 Rp.1.401.821.001
36 Rp.16.289.905 Rp.5.192.155 Rp.11.097.750 Rp.1.396.628.846
37 Rp.18.555.564 Rp.4.298.311 Rp.14.257.253 Rp.1.392.330.535
38 Rp.18.555.564 Rp.4.342.190 Rp.14.213.374 Rp.1.387.988.345
39 Rp.18.555.564 Rp.4.386.516 Rp.14.169.048 Rp.1.383.601.829
40 Rp.18.555.564 Rp.4.431.295 Rp.14.124.269 Rp.1.379.170.534
41 Rp.18.555.564 Rp.4.476.531 Rp.14.079.033 Rp.1.374.694.003
42 Rp.18.555.564 Rp.4.522.229 Rp.14.033.335 Rp.1.370.171.774
43 Rp.18.555.564 Rp.4.568.394 Rp.13.987.170 Rp.1.365.603.380
44 Rp.18.555.564 Rp.4.615.029 Rp.13.940.535 Rp.1.360.988.351
45 Rp.18.555.564 Rp.4.662.141 Rp.13.893.423 Rp.1.356.326.210
46 Rp.18.555.564 Rp.4.709.734 Rp.13.845.830 Rp.1.351.616.476
47 Rp.18.555.564 Rp.4.757.812 Rp.13.797.752 Rp.1.346.858.664
48 Rp.18.555.564 Rp.4.806.382 Rp.13.749.182 Rp.1.342.052.282
49 Rp.18.555.564 Rp.4.855.447 Rp.13.700.117 Rp.1.337.196.835
50 Rp.18.555.564 Rp.4.905.013 Rp.13.650.551 Rp.1.332.291.822
51 Rp.18.555.564 Rp.4.955.085 Rp.13.600.479 Rp.1.327.336.737
52 Rp.18.555.564 Rp.5.005.668 Rp.13.549.896 Rp.1.322.331.069
53 Rp.18.555.564 Rp.5.056.768 Rp.13.498.796 Rp.1.317.274.301
54 Rp.18.555.564 Rp.5.108.389 Rp.13.447.175 Rp.1.312.165.912
55 Rp.18.555.564 Rp.5.160.537 Rp.13.395.027 Rp.1.307.005.375
56 Rp.18.555.564 Rp.5.213.217 Rp.13.342.347 Rp.1.301.792.158
57 Rp.18.555.564 Rp.5.266.436 Rp.13.289.128 Rp.1.296.525.722
58 Rp.18.555.564 Rp.5.320.197 Rp.13.235.367 Rp.1.291.205.525
59 Rp.18.555.564 Rp.5.374.508 Rp.13.181.056 Rp.1.285.831.017
60 Rp.18.555.564 Rp.5.429.372 Rp.13.126.192 Rp.1.280.401.645
61 Rp.18.555.564 Rp.5.484.797 Rp.13.070.767 Rp.1.274.916.848
62 Rp.18.555.564 Rp.5.540.788 Rp.13.014.776 Rp.1.269.376.060
63 Rp.18.555.564 Rp.5.597.350 Rp.12.958.214 Rp.1.263.778.710
64 Rp.18.555.564 Rp.5.654.490 Rp.12.901.074 Rp.1.258.124.220
65 Rp.18.555.564 Rp.5.712.213 Rp.12.843.351 Rp.1.252.412.007
66 Rp.18.555.564 Rp.5.770.525 Rp.12.785.039 Rp.1.246.641.482
67 Rp.18.555.564 Rp.5.829.432 Rp.12.726.132 Rp.1.240.812.050
68 Rp.18.555.564 Rp.5.888.941 Rp.12.666.623 Rp.1.234.923.109
69 Rp.18.555.564 Rp.5.949.057 Rp.12.606.507 Rp.1.228.974.052
70 Rp.18.555.564 Rp.6.009.787 Rp.12.545.777 Rp.1.222.964.265
71 Rp.18.555.564 Rp.6.071.137 Rp.12.484.427 Rp.1.216.893.128
72 Rp.18.555.564 Rp.6.133.113 Rp.12.422.451 Rp.1.210.760.015
73 Rp.18.555.564 Rp.6.195.722 Rp.12.359.842 Rp.1.204.564.293
74 Rp.18.555.564 Rp.6.258.970 Rp.12.296.594 Rp.1.198.305.323
75 Rp.18.555.564 Rp.6.322.864 Rp.12.232.700 Rp.1.191.982.459
76 Rp.18.555.564 Rp.6.387.410 Rp.12.168.154 Rp.1.185.595.049
77 Rp.18.555.564 Rp.6.452.615 Rp.12.102.949 Rp.1.179.142.434
78 Rp.18.555.564 Rp.6.518.485 Rp.12.037.079 Rp.1.172.623.949
79 Rp.18.555.564 Rp.6.585.028 Rp.11.970.536 Rp.1.166.038.921
80 Rp.18.555.564 Rp.6.652.250 Rp.11.903.314 Rp.1.159.386.671
81 Rp.18.555.564 Rp.6.720.158 Rp.11.835.406 Rp.1.152.666.513
82 Rp.18.555.564 Rp.6.788.760 Rp.11.766.804 Rp.1.145.877.753
83 Rp.18.555.564 Rp.6.858.062 Rp.11.697.502 Rp.1.139.019.691
84 Rp.18.555.564 Rp.6.928.071 Rp.11.627.493 Rp.1.132.091.620
85 Rp.18.555.564 Rp.6.998.795 Rp.11.556.769 Rp.1.125.092.825
86 Rp.18.555.564 Rp.7.070.241 Rp.11.485.323 Rp.1.118.022.584
87 Rp.18.555.564 Rp.7.142.417 Rp.11.413.147 Rp.1.110.880.167
88 Rp.18.555.564 Rp.7.215.329 Rp.11.340.235 Rp.1.103.664.838
89 Rp.18.555.564 Rp.7.288.985 Rp.11.266.579 Rp.1.096.375.853
90 Rp.18.555.564 Rp.7.363.394 Rp.11.192.170 Rp.1.089.012.459
91 Rp.18.555.564 Rp.7.438.562 Rp.11.117.002 Rp.1.081.573.897
92 Rp.18.555.564 Rp.7.514.497 Rp.11.041.067 Rp.1.074.059.400
93 Rp.18.555.564 Rp.7.591.208 Rp.10.964.356 Rp.1.066.468.192
94 Rp.18.555.564 Rp.7.668.701 Rp.10.886.863 Rp.1.058.799.491
95 Rp.18.555.564 Rp.7.746.986 Rp.10.808.578 Rp.1.051.052.505
96 Rp.18.555.564 Rp.7.826.070 Rp.10.729.494 Rp.1.043.226.435
97 Rp.18.555.564 Rp.7.905.961 Rp.10.649.603 Rp.1.035.320.474
98 Rp.18.555.564 Rp.7.986.667 Rp.10.568.897 Rp.1.027.333.807
99 Rp.18.555.564 Rp.8.068.198 Rp.10.487.366 Rp.1.019.265.609
100 Rp.18.555.564 Rp.8.150.561 Rp.10.405.003 Rp.1.011.115.048
101 Rp.18.555.564 Rp.8.233.765 Rp.10.321.799 Rp.1.002.881.283
102 Rp.18.555.564 Rp.8.317.818 Rp.10.237.746 Rp.994.563.465
103 Rp.18.555.564 Rp.8.402.729 Rp.10.152.835 Rp.986.160.736
104 Rp.18.555.564 Rp.8.488.506 Rp.10.067.058 Rp.977.672.230
105 Rp.18.555.564 Rp.8.575.160 Rp.9.980.404 Rp.969.097.070
106 Rp.18.555.564 Rp.8.662.698 Rp.9.892.866 Rp.960.434.372
107 Rp.18.555.564 Rp.8.751.130 Rp.9.804.434 Rp.951.683.242
108 Rp.18.555.564 Rp.8.840.464 Rp.9.715.100 Rp.942.842.778
109 Rp.18.555.564 Rp.8.930.711 Rp.9.624.853 Rp.933.912.067
110 Rp.18.555.564 Rp.9.021.878 Rp.9.533.686 Rp.924.890.189
111 Rp.18.555.564 Rp.9.113.977 Rp.9.441.587 Rp.915.776.212
112 Rp.18.555.564 Rp.9.207.015 Rp.9.348.549 Rp.906.569.197
113 Rp.18.555.564 Rp.9.301.003 Rp.9.254.561 Rp.897.268.194
114 Rp.18.555.564 Rp.9.395.951 Rp.9.159.613 Rp.887.872.243
115 Rp.18.555.564 Rp.9.491.868 Rp.9.063.696 Rp.878.380.375
116 Rp.18.555.564 Rp.9.588.764 Rp.8.966.800 Rp.868.791.611
117 Rp.18.555.564 Rp.9.686.650 Rp.8.868.914 Rp.859.104.961
118 Rp.18.555.564 Rp.9.785.534 Rp.8.770.030 Rp.849.319.427
119 Rp.18.555.564 Rp.9.885.428 Rp.8.670.136 Rp.839.433.999
120 Rp.18.555.564 Rp.9.986.342 Rp.8.569.222 Rp.829.447.657
121 Rp.18.555.564 Rp.10.088.286 Rp.8.467.278 Rp.819.359.371
122 Rp.18.555.564 Rp.10.191.270 Rp.8.364.294 Rp.809.168.101
123 Rp.18.555.564 Rp.10.295.306 Rp.8.260.258 Rp.798.872.795
124 Rp.18.555.564 Rp.10.400.404 Rp.8.155.160 Rp.788.472.391
125 Rp.18.555.564 Rp.10.506.575 Rp.8.048.989 Rp.777.965.816
126 Rp.18.555.564 Rp.10.613.830 Rp.7.941.734 Rp.767.351.986
127 Rp.18.555.564 Rp.10.722.179 Rp.7.833.385 Rp.756.629.807
128 Rp.18.555.564 Rp.10.831.635 Rp.7.723.929 Rp.745.798.172
129 Rp.18.555.564 Rp.10.942.208 Rp.7.613.356 Rp.734.855.964
130 Rp.18.555.564 Rp.11.053.909 Rp.7.501.655 Rp.723.802.055
131 Rp.18.555.564 Rp.11.166.751 Rp.7.388.813 Rp.712.635.304
132 Rp.18.555.564 Rp.11.280.745 Rp.7.274.819 Rp.701.354.559
133 Rp.18.555.564 Rp.11.395.903 Rp.7.159.661 Rp.689.958.656
134 Rp.18.555.564 Rp.11.512.236 Rp.7.043.328 Rp.678.446.420
135 Rp.18.555.564 Rp.11.629.757 Rp.6.925.807 Rp.666.816.663
136 Rp.18.555.564 Rp.11.748.477 Rp.6.807.087 Rp.655.068.186
137 Rp.18.555.564 Rp.11.868.410 Rp.6.687.154 Rp.643.199.776
138 Rp.18.555.564 Rp.11.989.566 Rp.6.565.998 Rp.631.210.210
139 Rp.18.555.564 Rp.12.111.960 Rp.6.443.604 Rp.619.098.250
140 Rp.18.555.564 Rp.12.235.603 Rp.6.319.961 Rp.606.862.647
141 Rp.18.555.564 Rp.12.360.508 Rp.6.195.056 Rp.594.502.139
142 Rp.18.555.564 Rp.12.486.688 Rp.6.068.876 Rp.582.015.451
143 Rp.18.555.564 Rp.12.614.156 Rp.5.941.408 Rp.569.401.295
144 Rp.18.555.564 Rp.12.742.926 Rp.5.812.638 Rp.556.658.369
145 Rp.18.555.564 Rp.12.873.010 Rp.5.682.554 Rp.543.785.359
146 Rp.18.555.564 Rp.13.004.422 Rp.5.551.142 Rp.530.780.937
147 Rp.18.555.564 Rp.13.137.175 Rp.5.418.389 Rp.517.643.762
148 Rp.18.555.564 Rp.13.271.284 Rp.5.284.280 Rp.504.372.478
149 Rp.18.555.564 Rp.13.406.762 Rp.5.148.802 Rp.490.965.716
150 Rp.18.555.564 Rp.13.543.622 Rp.5.011.942 Rp.477.422.094
151 Rp.18.555.564 Rp.13.681.880 Rp.4.873.684 Rp.463.740.214
152 Rp.18.555.564 Rp.13.821.549 Rp.4.734.015 Rp.449.918.665
153 Rp.18.555.564 Rp.13.962.644 Rp.4.592.920 Rp.435.956.021
154 Rp.18.555.564 Rp.14.105.180 Rp.4.450.384 Rp.421.850.841
155 Rp.18.555.564 Rp.14.249.170 Rp.4.306.394 Rp.407.601.671
156 Rp.18.555.564 Rp.14.394.630 Rp.4.160.934 Rp.393.207.041
157 Rp.18.555.564 Rp.14.541.575 Rp.4.013.989 Rp.378.665.466
158 Rp.18.555.564 Rp.14.690.021 Rp.3.865.543 Rp.363.975.445
159 Rp.18.555.564 Rp.14.839.981 Rp.3.715.583 Rp.349.135.464
160 Rp.18.555.564 Rp.14.991.473 Rp.3.564.091 Rp.334.143.991
161 Rp.18.555.564 Rp.15.144.511 Rp.3.411.053 Rp.318.999.480
162 Rp.18.555.564 Rp.15.299.111 Rp.3.256.453 Rp.303.700.369
163 Rp.18.555.564 Rp.15.455.289 Rp.3.100.275 Rp.288.245.080
164 Rp.18.555.564 Rp.15.613.062 Rp.2.942.502 Rp.272.632.018
165 Rp.18.555.564 Rp.15.772.445 Rp.2.783.119 Rp.256.859.573
166 Rp.18.555.564 Rp.15.933.456 Rp.2.622.108 Rp.240.926.117
167 Rp.18.555.564 Rp.16.096.110 Rp.2.459.454 Rp.224.830.007
168 Rp.18.555.564 Rp.16.260.424 Rp.2.295.140 Rp.208.569.583
169 Rp.18.555.564 Rp.16.426.416 Rp.2.129.148 Rp.192.143.167
170 Rp.18.555.564 Rp.16.594.103 Rp.1.961.461 Rp.175.549.064
171 Rp.18.555.564 Rp.16.763.501 Rp.1.792.063 Rp.158.785.563
172 Rp.18.555.564 Rp.16.934.628 Rp.1.620.936 Rp.141.850.935
173 Rp.18.555.564 Rp.17.107.502 Rp.1.448.062 Rp.124.743.433
174 Rp.18.555.564 Rp.17.282.141 Rp.1.273.423 Rp.107.461.292
175 Rp.18.555.564 Rp.17.458.563 Rp.1.097.001 Rp.90.002.729
176 Rp.18.555.564 Rp.17.636.786 Rp.918.778 Rp.72.365.943
177 Rp.18.555.564 Rp.17.816.828 Rp.738.736 Rp.54.549.115
178 Rp.18.555.564 Rp.17.998.708 Rp.556.856 Rp.36.550.407
179 Rp.18.555.564 Rp.18.182.445 Rp.373.119 Rp.18.367.962
180 Rp.18.555.564 Rp.18.367.962 Rp.187.506 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp1,5mily
    RUMAH Dijual
    di Bandung
    Rp1,5mily
    • 2
    • 2
    • 151
    • 125
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Bandung
    Rp2,7mily
    Terjual
    RUMAH Dijual
    di Bandung
    Rp2,7mily
    • 6
    • 6
    • 228
    • 350
    Lihat Rincian
    Rp2,7mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp7mily
    RUMAH Dijual
    di Bandung
    Rp7mily
    • 11
    • 6
    • 705
    • 700
    Lihat Rincian
    Rp7mily
  • RUMAH Dijual
    di Bandung
    Rp1,1mily
    RUMAH Dijual
    di Bandung
    Rp1,1mily
    • 3
    • 2
    • 103
    • 110
    Lihat Rincian
    Rp1,1mily
  • RUMAH Dijual
    di Bandung
    Rp2,3mily
    RUMAH Dijual
    di Bandung
    Rp2,3mily
    • 5
    • 2
    • 174
    • 170
    Lihat Rincian
    Rp2,3mily

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