Perumahan Cibaduyut Permai

RUMAH DESIGN MODERN MINIMALIS. DIJUAL CEPAT DENGAN HARGA Murah

Cibaduyut Permai Jl. Cibaduyut Raya Cibaduyut Bandung Jawa Barat

Rp1,5mily
Bisa Nego
KPR: 12,5jt/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.1.500.000.000 Dana Tunai yang Harus Disiapkan Rp.450.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.12.530.696 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.14.273.511 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.306.490.490
Total Pembayaran
Rp.2.968.490.490 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.1.200.000.000
1 Rp.12.530.696 Rp.3.030.696 Rp.9.500.000 Rp.1.196.969.304
2 Rp.12.530.696 Rp.3.054.689 Rp.9.476.007 Rp.1.193.914.615
3 Rp.12.530.696 Rp.3.078.872 Rp.9.451.824 Rp.1.190.835.743
4 Rp.12.530.696 Rp.3.103.246 Rp.9.427.450 Rp.1.187.732.497
5 Rp.12.530.696 Rp.3.127.814 Rp.9.402.882 Rp.1.184.604.683
6 Rp.12.530.696 Rp.3.152.576 Rp.9.378.120 Rp.1.181.452.107
7 Rp.12.530.696 Rp.3.177.533 Rp.9.353.163 Rp.1.178.274.574
8 Rp.12.530.696 Rp.3.202.689 Rp.9.328.007 Rp.1.175.071.885
9 Rp.12.530.696 Rp.3.228.044 Rp.9.302.652 Rp.1.171.843.841
10 Rp.12.530.696 Rp.3.253.599 Rp.9.277.097 Rp.1.168.590.242
11 Rp.12.530.696 Rp.3.279.357 Rp.9.251.339 Rp.1.165.310.885
12 Rp.12.530.696 Rp.3.305.318 Rp.9.225.378 Rp.1.162.005.567
13 Rp.12.530.696 Rp.3.331.485 Rp.9.199.211 Rp.1.158.674.082
14 Rp.12.530.696 Rp.3.357.860 Rp.9.172.836 Rp.1.155.316.222
15 Rp.12.530.696 Rp.3.384.443 Rp.9.146.253 Rp.1.151.931.779
16 Rp.12.530.696 Rp.3.411.236 Rp.9.119.460 Rp.1.148.520.543
17 Rp.12.530.696 Rp.3.438.242 Rp.9.092.454 Rp.1.145.082.301
18 Rp.12.530.696 Rp.3.465.461 Rp.9.065.235 Rp.1.141.616.840
19 Rp.12.530.696 Rp.3.492.896 Rp.9.037.800 Rp.1.138.123.944
20 Rp.12.530.696 Rp.3.520.548 Rp.9.010.148 Rp.1.134.603.396
21 Rp.12.530.696 Rp.3.548.419 Rp.8.982.277 Rp.1.131.054.977
22 Rp.12.530.696 Rp.3.576.511 Rp.8.954.185 Rp.1.127.478.466
23 Rp.12.530.696 Rp.3.604.825 Rp.8.925.871 Rp.1.123.873.641
24 Rp.12.530.696 Rp.3.633.363 Rp.8.897.333 Rp.1.120.240.278
25 Rp.12.530.696 Rp.3.662.127 Rp.8.868.569 Rp.1.116.578.151
26 Rp.12.530.696 Rp.3.691.119 Rp.8.839.577 Rp.1.112.887.032
27 Rp.12.530.696 Rp.3.720.340 Rp.8.810.356 Rp.1.109.166.692
28 Rp.12.530.696 Rp.3.749.793 Rp.8.780.903 Rp.1.105.416.899
29 Rp.12.530.696 Rp.3.779.479 Rp.8.751.217 Rp.1.101.637.420
30 Rp.12.530.696 Rp.3.809.400 Rp.8.721.296 Rp.1.097.828.020
31 Rp.12.530.696 Rp.3.839.558 Rp.8.691.138 Rp.1.093.988.462
32 Rp.12.530.696 Rp.3.869.954 Rp.8.660.742 Rp.1.090.118.508
33 Rp.12.530.696 Rp.3.900.591 Rp.8.630.105 Rp.1.086.217.917
34 Rp.12.530.696 Rp.3.931.471 Rp.8.599.225 Rp.1.082.286.446
35 Rp.12.530.696 Rp.3.962.595 Rp.8.568.101 Rp.1.078.323.851
36 Rp.12.530.696 Rp.3.993.966 Rp.8.536.730 Rp.1.074.329.885
37 Rp.14.273.511 Rp.3.306.393 Rp.10.967.118 Rp.1.071.023.492
38 Rp.14.273.511 Rp.3.340.146 Rp.10.933.365 Rp.1.067.683.346
39 Rp.14.273.511 Rp.3.374.244 Rp.10.899.267 Rp.1.064.309.102
40 Rp.14.273.511 Rp.3.408.689 Rp.10.864.822 Rp.1.060.900.413
41 Rp.14.273.511 Rp.3.443.486 Rp.10.830.025 Rp.1.057.456.927
42 Rp.14.273.511 Rp.3.478.638 Rp.10.794.873 Rp.1.053.978.289
43 Rp.14.273.511 Rp.3.514.149 Rp.10.759.362 Rp.1.050.464.140
44 Rp.14.273.511 Rp.3.550.023 Rp.10.723.488 Rp.1.046.914.117
45 Rp.14.273.511 Rp.3.586.263 Rp.10.687.248 Rp.1.043.327.854
46 Rp.14.273.511 Rp.3.622.872 Rp.10.650.639 Rp.1.039.704.982
47 Rp.14.273.511 Rp.3.659.856 Rp.10.613.655 Rp.1.036.045.126
48 Rp.14.273.511 Rp.3.697.217 Rp.10.576.294 Rp.1.032.347.909
49 Rp.14.273.511 Rp.3.734.959 Rp.10.538.552 Rp.1.028.612.950
50 Rp.14.273.511 Rp.3.773.087 Rp.10.500.424 Rp.1.024.839.863
51 Rp.14.273.511 Rp.3.811.604 Rp.10.461.907 Rp.1.021.028.259
52 Rp.14.273.511 Rp.3.850.514 Rp.10.422.997 Rp.1.017.177.745
53 Rp.14.273.511 Rp.3.889.822 Rp.10.383.689 Rp.1.013.287.923
54 Rp.14.273.511 Rp.3.929.530 Rp.10.343.981 Rp.1.009.358.393
55 Rp.14.273.511 Rp.3.969.644 Rp.10.303.867 Rp.1.005.388.749
56 Rp.14.273.511 Rp.4.010.168 Rp.10.263.343 Rp.1.001.378.581
57 Rp.14.273.511 Rp.4.051.105 Rp.10.222.406 Rp.997.327.476
58 Rp.14.273.511 Rp.4.092.460 Rp.10.181.051 Rp.993.235.016
59 Rp.14.273.511 Rp.4.134.237 Rp.10.139.274 Rp.989.100.779
60 Rp.14.273.511 Rp.4.176.441 Rp.10.097.070 Rp.984.924.338
61 Rp.14.273.511 Rp.4.219.075 Rp.10.054.436 Rp.980.705.263
62 Rp.14.273.511 Rp.4.262.145 Rp.10.011.366 Rp.976.443.118
63 Rp.14.273.511 Rp.4.305.654 Rp.9.967.857 Rp.972.137.464
64 Rp.14.273.511 Rp.4.349.608 Rp.9.923.903 Rp.967.787.856
65 Rp.14.273.511 Rp.4.394.010 Rp.9.879.501 Rp.963.393.846
66 Rp.14.273.511 Rp.4.438.865 Rp.9.834.646 Rp.958.954.981
67 Rp.14.273.511 Rp.4.484.179 Rp.9.789.332 Rp.954.470.802
68 Rp.14.273.511 Rp.4.529.955 Rp.9.743.556 Rp.949.940.847
69 Rp.14.273.511 Rp.4.576.198 Rp.9.697.313 Rp.945.364.649
70 Rp.14.273.511 Rp.4.622.914 Rp.9.650.597 Rp.940.741.735
71 Rp.14.273.511 Rp.4.670.106 Rp.9.603.405 Rp.936.071.629
72 Rp.14.273.511 Rp.4.717.780 Rp.9.555.731 Rp.931.353.849
73 Rp.14.273.511 Rp.4.765.940 Rp.9.507.571 Rp.926.587.909
74 Rp.14.273.511 Rp.4.814.593 Rp.9.458.918 Rp.921.773.316
75 Rp.14.273.511 Rp.4.863.742 Rp.9.409.769 Rp.916.909.574
76 Rp.14.273.511 Rp.4.913.392 Rp.9.360.119 Rp.911.996.182
77 Rp.14.273.511 Rp.4.963.550 Rp.9.309.961 Rp.907.032.632
78 Rp.14.273.511 Rp.5.014.220 Rp.9.259.291 Rp.902.018.412
79 Rp.14.273.511 Rp.5.065.406 Rp.9.208.105 Rp.896.953.006
80 Rp.14.273.511 Rp.5.117.116 Rp.9.156.395 Rp.891.835.890
81 Rp.14.273.511 Rp.5.169.353 Rp.9.104.158 Rp.886.666.537
82 Rp.14.273.511 Rp.5.222.123 Rp.9.051.388 Rp.881.444.414
83 Rp.14.273.511 Rp.5.275.433 Rp.8.998.078 Rp.876.168.981
84 Rp.14.273.511 Rp.5.329.286 Rp.8.944.225 Rp.870.839.695
85 Rp.14.273.511 Rp.5.383.689 Rp.8.889.822 Rp.865.456.006
86 Rp.14.273.511 Rp.5.438.648 Rp.8.834.863 Rp.860.017.358
87 Rp.14.273.511 Rp.5.494.167 Rp.8.779.344 Rp.854.523.191
88 Rp.14.273.511 Rp.5.550.253 Rp.8.723.258 Rp.848.972.938
89 Rp.14.273.511 Rp.5.606.912 Rp.8.666.599 Rp.843.366.026
90 Rp.14.273.511 Rp.5.664.149 Rp.8.609.362 Rp.837.701.877
91 Rp.14.273.511 Rp.5.721.971 Rp.8.551.540 Rp.831.979.906
92 Rp.14.273.511 Rp.5.780.383 Rp.8.493.128 Rp.826.199.523
93 Rp.14.273.511 Rp.5.839.391 Rp.8.434.120 Rp.820.360.132
94 Rp.14.273.511 Rp.5.899.001 Rp.8.374.510 Rp.814.461.131
95 Rp.14.273.511 Rp.5.959.220 Rp.8.314.291 Rp.808.501.911
96 Rp.14.273.511 Rp.6.020.054 Rp.8.253.457 Rp.802.481.857
97 Rp.14.273.511 Rp.6.081.509 Rp.8.192.002 Rp.796.400.348
98 Rp.14.273.511 Rp.6.143.591 Rp.8.129.920 Rp.790.256.757
99 Rp.14.273.511 Rp.6.206.307 Rp.8.067.204 Rp.784.050.450
100 Rp.14.273.511 Rp.6.269.663 Rp.8.003.848 Rp.777.780.787
101 Rp.14.273.511 Rp.6.333.665 Rp.7.939.846 Rp.771.447.122
102 Rp.14.273.511 Rp.6.398.322 Rp.7.875.189 Rp.765.048.800
103 Rp.14.273.511 Rp.6.463.638 Rp.7.809.873 Rp.758.585.162
104 Rp.14.273.511 Rp.6.529.621 Rp.7.743.890 Rp.752.055.541
105 Rp.14.273.511 Rp.6.596.277 Rp.7.677.234 Rp.745.459.264
106 Rp.14.273.511 Rp.6.663.614 Rp.7.609.897 Rp.738.795.650
107 Rp.14.273.511 Rp.6.731.639 Rp.7.541.872 Rp.732.064.011
108 Rp.14.273.511 Rp.6.800.358 Rp.7.473.153 Rp.725.263.653
109 Rp.14.273.511 Rp.6.869.778 Rp.7.403.733 Rp.718.393.875
110 Rp.14.273.511 Rp.6.939.907 Rp.7.333.604 Rp.711.453.968
111 Rp.14.273.511 Rp.7.010.752 Rp.7.262.759 Rp.704.443.216
112 Rp.14.273.511 Rp.7.082.320 Rp.7.191.191 Rp.697.360.896
113 Rp.14.273.511 Rp.7.154.619 Rp.7.118.892 Rp.690.206.277
114 Rp.14.273.511 Rp.7.227.655 Rp.7.045.856 Rp.682.978.622
115 Rp.14.273.511 Rp.7.301.438 Rp.6.972.073 Rp.675.677.184
116 Rp.14.273.511 Rp.7.375.973 Rp.6.897.538 Rp.668.301.211
117 Rp.14.273.511 Rp.7.451.269 Rp.6.822.242 Rp.660.849.942
118 Rp.14.273.511 Rp.7.527.335 Rp.6.746.176 Rp.653.322.607
119 Rp.14.273.511 Rp.7.604.176 Rp.6.669.335 Rp.645.718.431
120 Rp.14.273.511 Rp.7.681.802 Rp.6.591.709 Rp.638.036.629
121 Rp.14.273.511 Rp.7.760.220 Rp.6.513.291 Rp.630.276.409
122 Rp.14.273.511 Rp.7.839.439 Rp.6.434.072 Rp.622.436.970
123 Rp.14.273.511 Rp.7.919.467 Rp.6.354.044 Rp.614.517.503
124 Rp.14.273.511 Rp.8.000.311 Rp.6.273.200 Rp.606.517.192
125 Rp.14.273.511 Rp.8.081.981 Rp.6.191.530 Rp.598.435.211
126 Rp.14.273.511 Rp.8.164.485 Rp.6.109.026 Rp.590.270.726
127 Rp.14.273.511 Rp.8.247.831 Rp.6.025.680 Rp.582.022.895
128 Rp.14.273.511 Rp.8.332.027 Rp.5.941.484 Rp.573.690.868
129 Rp.14.273.511 Rp.8.417.083 Rp.5.856.428 Rp.565.273.785
130 Rp.14.273.511 Rp.8.503.008 Rp.5.770.503 Rp.556.770.777
131 Rp.14.273.511 Rp.8.589.809 Rp.5.683.702 Rp.548.180.968
132 Rp.14.273.511 Rp.8.677.497 Rp.5.596.014 Rp.539.503.471
133 Rp.14.273.511 Rp.8.766.080 Rp.5.507.431 Rp.530.737.391
134 Rp.14.273.511 Rp.8.855.567 Rp.5.417.944 Rp.521.881.824
135 Rp.14.273.511 Rp.8.945.967 Rp.5.327.544 Rp.512.935.857
136 Rp.14.273.511 Rp.9.037.291 Rp.5.236.220 Rp.503.898.566
137 Rp.14.273.511 Rp.9.129.546 Rp.5.143.965 Rp.494.769.020
138 Rp.14.273.511 Rp.9.222.744 Rp.5.050.767 Rp.485.546.276
139 Rp.14.273.511 Rp.9.316.893 Rp.4.956.618 Rp.476.229.383
140 Rp.14.273.511 Rp.9.412.003 Rp.4.861.508 Rp.466.817.380
141 Rp.14.273.511 Rp.9.508.084 Rp.4.765.427 Rp.457.309.296
142 Rp.14.273.511 Rp.9.605.145 Rp.4.668.366 Rp.447.704.151
143 Rp.14.273.511 Rp.9.703.198 Rp.4.570.313 Rp.438.000.953
144 Rp.14.273.511 Rp.9.802.251 Rp.4.471.260 Rp.428.198.702
145 Rp.14.273.511 Rp.9.902.316 Rp.4.371.195 Rp.418.296.386
146 Rp.14.273.511 Rp.10.003.402 Rp.4.270.109 Rp.408.292.984
147 Rp.14.273.511 Rp.10.105.520 Rp.4.167.991 Rp.398.187.464
148 Rp.14.273.511 Rp.10.208.681 Rp.4.064.830 Rp.387.978.783
149 Rp.14.273.511 Rp.10.312.894 Rp.3.960.617 Rp.377.665.889
150 Rp.14.273.511 Rp.10.418.172 Rp.3.855.339 Rp.367.247.717
151 Rp.14.273.511 Rp.10.524.524 Rp.3.748.987 Rp.356.723.193
152 Rp.14.273.511 Rp.10.631.962 Rp.3.641.549 Rp.346.091.231
153 Rp.14.273.511 Rp.10.740.496 Rp.3.533.015 Rp.335.350.735
154 Rp.14.273.511 Rp.10.850.139 Rp.3.423.372 Rp.324.500.596
155 Rp.14.273.511 Rp.10.960.901 Rp.3.312.610 Rp.313.539.695
156 Rp.14.273.511 Rp.11.072.793 Rp.3.200.718 Rp.302.466.902
157 Rp.14.273.511 Rp.11.185.828 Rp.3.087.683 Rp.291.281.074
158 Rp.14.273.511 Rp.11.300.017 Rp.2.973.494 Rp.279.981.057
159 Rp.14.273.511 Rp.11.415.371 Rp.2.858.140 Rp.268.565.686
160 Rp.14.273.511 Rp.11.531.903 Rp.2.741.608 Rp.257.033.783
161 Rp.14.273.511 Rp.11.649.624 Rp.2.623.887 Rp.245.384.159
162 Rp.14.273.511 Rp.11.768.548 Rp.2.504.963 Rp.233.615.611
163 Rp.14.273.511 Rp.11.888.685 Rp.2.384.826 Rp.221.726.926
164 Rp.14.273.511 Rp.12.010.049 Rp.2.263.462 Rp.209.716.877
165 Rp.14.273.511 Rp.12.132.651 Rp.2.140.860 Rp.197.584.226
166 Rp.14.273.511 Rp.12.256.505 Rp.2.017.006 Rp.185.327.721
167 Rp.14.273.511 Rp.12.381.624 Rp.1.891.887 Rp.172.946.097
168 Rp.14.273.511 Rp.12.508.020 Rp.1.765.491 Rp.160.438.077
169 Rp.14.273.511 Rp.12.635.706 Rp.1.637.805 Rp.147.802.371
170 Rp.14.273.511 Rp.12.764.695 Rp.1.508.816 Rp.135.037.676
171 Rp.14.273.511 Rp.12.895.001 Rp.1.378.510 Rp.122.142.675
172 Rp.14.273.511 Rp.13.026.638 Rp.1.246.873 Rp.109.116.037
173 Rp.14.273.511 Rp.13.159.618 Rp.1.113.893 Rp.95.956.419
174 Rp.14.273.511 Rp.13.293.956 Rp.979.555 Rp.82.662.463
175 Rp.14.273.511 Rp.13.429.665 Rp.843.846 Rp.69.232.798
176 Rp.14.273.511 Rp.13.566.760 Rp.706.751 Rp.55.666.038
177 Rp.14.273.511 Rp.13.705.254 Rp.568.257 Rp.41.960.784
178 Rp.14.273.511 Rp.13.845.161 Rp.428.350 Rp.28.115.623
179 Rp.14.273.511 Rp.13.986.497 Rp.287.014 Rp.14.129.126
180 Rp.14.273.511 Rp.14.129.126 Rp.144.235 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • 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
    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
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily

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