Perumahan Green Permata

Dijual Rumah di Green Permata lt. 230

Green Permata Jl Permata Mediterania Raya Pos Pengumben Jakarta Barat Jakarta

Rp5,8mily
Bisa Nego
KPR: 48,4jt/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.5.800.000.000 Dana Tunai yang Harus Disiapkan Rp.1.740.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.640.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.48.452.025 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.55.190.907 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.051.763.626
Total Pembayaran
Rp.11.478.163.626 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.4.640.000.000
1 Rp.48.452.025 Rp.11.718.692 Rp.36.733.333 Rp.4.628.281.308
2 Rp.48.452.025 Rp.11.811.465 Rp.36.640.560 Rp.4.616.469.843
3 Rp.48.452.025 Rp.11.904.972 Rp.36.547.053 Rp.4.604.564.871
4 Rp.48.452.025 Rp.11.999.220 Rp.36.452.805 Rp.4.592.565.651
5 Rp.48.452.025 Rp.12.094.214 Rp.36.357.811 Rp.4.580.471.437
6 Rp.48.452.025 Rp.12.189.959 Rp.36.262.066 Rp.4.568.281.478
7 Rp.48.452.025 Rp.12.286.463 Rp.36.165.562 Rp.4.555.995.015
8 Rp.48.452.025 Rp.12.383.731 Rp.36.068.294 Rp.4.543.611.284
9 Rp.48.452.025 Rp.12.481.769 Rp.35.970.256 Rp.4.531.129.515
10 Rp.48.452.025 Rp.12.580.583 Rp.35.871.442 Rp.4.518.548.932
11 Rp.48.452.025 Rp.12.680.179 Rp.35.771.846 Rp.4.505.868.753
12 Rp.48.452.025 Rp.12.780.564 Rp.35.671.461 Rp.4.493.088.189
13 Rp.48.452.025 Rp.12.881.744 Rp.35.570.281 Rp.4.480.206.445
14 Rp.48.452.025 Rp.12.983.724 Rp.35.468.301 Rp.4.467.222.721
15 Rp.48.452.025 Rp.13.086.512 Rp.35.365.513 Rp.4.454.136.209
16 Rp.48.452.025 Rp.13.190.113 Rp.35.261.912 Rp.4.440.946.096
17 Rp.48.452.025 Rp.13.294.535 Rp.35.157.490 Rp.4.427.651.561
18 Rp.48.452.025 Rp.13.399.783 Rp.35.052.242 Rp.4.414.251.778
19 Rp.48.452.025 Rp.13.505.865 Rp.34.946.160 Rp.4.400.745.913
20 Rp.48.452.025 Rp.13.612.787 Rp.34.839.238 Rp.4.387.133.126
21 Rp.48.452.025 Rp.13.720.554 Rp.34.731.471 Rp.4.373.412.572
22 Rp.48.452.025 Rp.13.829.175 Rp.34.622.850 Rp.4.359.583.397
23 Rp.48.452.025 Rp.13.938.656 Rp.34.513.369 Rp.4.345.644.741
24 Rp.48.452.025 Rp.14.049.004 Rp.34.403.021 Rp.4.331.595.737
25 Rp.48.452.025 Rp.14.160.225 Rp.34.291.800 Rp.4.317.435.512
26 Rp.48.452.025 Rp.14.272.327 Rp.34.179.698 Rp.4.303.163.185
27 Rp.48.452.025 Rp.14.385.316 Rp.34.066.709 Rp.4.288.777.869
28 Rp.48.452.025 Rp.14.499.200 Rp.33.952.825 Rp.4.274.278.669
29 Rp.48.452.025 Rp.14.613.986 Rp.33.838.039 Rp.4.259.664.683
30 Rp.48.452.025 Rp.14.729.680 Rp.33.722.345 Rp.4.244.935.003
31 Rp.48.452.025 Rp.14.846.290 Rp.33.605.735 Rp.4.230.088.713
32 Rp.48.452.025 Rp.14.963.823 Rp.33.488.202 Rp.4.215.124.890
33 Rp.48.452.025 Rp.15.082.286 Rp.33.369.739 Rp.4.200.042.604
34 Rp.48.452.025 Rp.15.201.688 Rp.33.250.337 Rp.4.184.840.916
35 Rp.48.452.025 Rp.15.322.034 Rp.33.129.991 Rp.4.169.518.882
36 Rp.48.452.025 Rp.15.443.334 Rp.33.008.691 Rp.4.154.075.548
37 Rp.55.190.907 Rp.12.784.719 Rp.42.406.188 Rp.4.141.290.829
38 Rp.55.190.907 Rp.12.915.230 Rp.42.275.677 Rp.4.128.375.599
39 Rp.55.190.907 Rp.13.047.073 Rp.42.143.834 Rp.4.115.328.526
40 Rp.55.190.907 Rp.13.180.262 Rp.42.010.645 Rp.4.102.148.264
41 Rp.55.190.907 Rp.13.314.810 Rp.41.876.097 Rp.4.088.833.454
42 Rp.55.190.907 Rp.13.450.732 Rp.41.740.175 Rp.4.075.382.722
43 Rp.55.190.907 Rp.13.588.042 Rp.41.602.865 Rp.4.061.794.680
44 Rp.55.190.907 Rp.13.726.753 Rp.41.464.154 Rp.4.048.067.927
45 Rp.55.190.907 Rp.13.866.880 Rp.41.324.027 Rp.4.034.201.047
46 Rp.55.190.907 Rp.14.008.438 Rp.41.182.469 Rp.4.020.192.609
47 Rp.55.190.907 Rp.14.151.441 Rp.41.039.466 Rp.4.006.041.168
48 Rp.55.190.907 Rp.14.295.903 Rp.40.895.004 Rp.3.991.745.265
49 Rp.55.190.907 Rp.14.441.841 Rp.40.749.066 Rp.3.977.303.424
50 Rp.55.190.907 Rp.14.589.268 Rp.40.601.639 Rp.3.962.714.156
51 Rp.55.190.907 Rp.14.738.200 Rp.40.452.707 Rp.3.947.975.956
52 Rp.55.190.907 Rp.14.888.652 Rp.40.302.255 Rp.3.933.087.304
53 Rp.55.190.907 Rp.15.040.641 Rp.40.150.266 Rp.3.918.046.663
54 Rp.55.190.907 Rp.15.194.181 Rp.39.996.726 Rp.3.902.852.482
55 Rp.55.190.907 Rp.15.349.288 Rp.39.841.619 Rp.3.887.503.194
56 Rp.55.190.907 Rp.15.505.979 Rp.39.684.928 Rp.3.871.997.215
57 Rp.55.190.907 Rp.15.664.269 Rp.39.526.638 Rp.3.856.332.946
58 Rp.55.190.907 Rp.15.824.175 Rp.39.366.732 Rp.3.840.508.771
59 Rp.55.190.907 Rp.15.985.713 Rp.39.205.194 Rp.3.824.523.058
60 Rp.55.190.907 Rp.16.148.901 Rp.39.042.006 Rp.3.808.374.157
61 Rp.55.190.907 Rp.16.313.754 Rp.38.877.153 Rp.3.792.060.403
62 Rp.55.190.907 Rp.16.480.290 Rp.38.710.617 Rp.3.775.580.113
63 Rp.55.190.907 Rp.16.648.527 Rp.38.542.380 Rp.3.758.931.586
64 Rp.55.190.907 Rp.16.818.480 Rp.38.372.427 Rp.3.742.113.106
65 Rp.55.190.907 Rp.16.990.169 Rp.38.200.738 Rp.3.725.122.937
66 Rp.55.190.907 Rp.17.163.610 Rp.38.027.297 Rp.3.707.959.327
67 Rp.55.190.907 Rp.17.338.822 Rp.37.852.085 Rp.3.690.620.505
68 Rp.55.190.907 Rp.17.515.823 Rp.37.675.084 Rp.3.673.104.682
69 Rp.55.190.907 Rp.17.694.630 Rp.37.496.277 Rp.3.655.410.052
70 Rp.55.190.907 Rp.17.875.263 Rp.37.315.644 Rp.3.637.534.789
71 Rp.55.190.907 Rp.18.057.739 Rp.37.133.168 Rp.3.619.477.050
72 Rp.55.190.907 Rp.18.242.079 Rp.36.948.828 Rp.3.601.234.971
73 Rp.55.190.907 Rp.18.428.300 Rp.36.762.607 Rp.3.582.806.671
74 Rp.55.190.907 Rp.18.616.422 Rp.36.574.485 Rp.3.564.190.249
75 Rp.55.190.907 Rp.18.806.465 Rp.36.384.442 Rp.3.545.383.784
76 Rp.55.190.907 Rp.18.998.448 Rp.36.192.459 Rp.3.526.385.336
77 Rp.55.190.907 Rp.19.192.390 Rp.35.998.517 Rp.3.507.192.946
78 Rp.55.190.907 Rp.19.388.312 Rp.35.802.595 Rp.3.487.804.634
79 Rp.55.190.907 Rp.19.586.235 Rp.35.604.672 Rp.3.468.218.399
80 Rp.55.190.907 Rp.19.786.178 Rp.35.404.729 Rp.3.448.432.221
81 Rp.55.190.907 Rp.19.988.161 Rp.35.202.746 Rp.3.428.444.060
82 Rp.55.190.907 Rp.20.192.207 Rp.34.998.700 Rp.3.408.251.853
83 Rp.55.190.907 Rp.20.398.336 Rp.34.792.571 Rp.3.387.853.517
84 Rp.55.190.907 Rp.20.606.569 Rp.34.584.338 Rp.3.367.246.948
85 Rp.55.190.907 Rp.20.816.928 Rp.34.373.979 Rp.3.346.430.020
86 Rp.55.190.907 Rp.21.029.434 Rp.34.161.473 Rp.3.325.400.586
87 Rp.55.190.907 Rp.21.244.109 Rp.33.946.798 Rp.3.304.156.477
88 Rp.55.190.907 Rp.21.460.976 Rp.33.729.931 Rp.3.282.695.501
89 Rp.55.190.907 Rp.21.680.057 Rp.33.510.850 Rp.3.261.015.444
90 Rp.55.190.907 Rp.21.901.374 Rp.33.289.533 Rp.3.239.114.070
91 Rp.55.190.907 Rp.22.124.951 Rp.33.065.956 Rp.3.216.989.119
92 Rp.55.190.907 Rp.22.350.810 Rp.32.840.097 Rp.3.194.638.309
93 Rp.55.190.907 Rp.22.578.974 Rp.32.611.933 Rp.3.172.059.335
94 Rp.55.190.907 Rp.22.809.468 Rp.32.381.439 Rp.3.149.249.867
95 Rp.55.190.907 Rp.23.042.315 Rp.32.148.592 Rp.3.126.207.552
96 Rp.55.190.907 Rp.23.277.538 Rp.31.913.369 Rp.3.102.930.014
97 Rp.55.190.907 Rp.23.515.163 Rp.31.675.744 Rp.3.079.414.851
98 Rp.55.190.907 Rp.23.755.214 Rp.31.435.693 Rp.3.055.659.637
99 Rp.55.190.907 Rp.23.997.715 Rp.31.193.192 Rp.3.031.661.922
100 Rp.55.190.907 Rp.24.242.692 Rp.30.948.215 Rp.3.007.419.230
101 Rp.55.190.907 Rp.24.490.169 Rp.30.700.738 Rp.2.982.929.061
102 Rp.55.190.907 Rp.24.740.173 Rp.30.450.734 Rp.2.958.188.888
103 Rp.55.190.907 Rp.24.992.729 Rp.30.198.178 Rp.2.933.196.159
104 Rp.55.190.907 Rp.25.247.863 Rp.29.943.044 Rp.2.907.948.296
105 Rp.55.190.907 Rp.25.505.601 Rp.29.685.306 Rp.2.882.442.695
106 Rp.55.190.907 Rp.25.765.971 Rp.29.424.936 Rp.2.856.676.724
107 Rp.55.190.907 Rp.26.028.999 Rp.29.161.908 Rp.2.830.647.725
108 Rp.55.190.907 Rp.26.294.711 Rp.28.896.196 Rp.2.804.353.014
109 Rp.55.190.907 Rp.26.563.137 Rp.28.627.770 Rp.2.777.789.877
110 Rp.55.190.907 Rp.26.834.302 Rp.28.356.605 Rp.2.750.955.575
111 Rp.55.190.907 Rp.27.108.236 Rp.28.082.671 Rp.2.723.847.339
112 Rp.55.190.907 Rp.27.384.965 Rp.27.805.942 Rp.2.696.462.374
113 Rp.55.190.907 Rp.27.664.520 Rp.27.526.387 Rp.2.668.797.854
114 Rp.55.190.907 Rp.27.946.929 Rp.27.243.978 Rp.2.640.850.925
115 Rp.55.190.907 Rp.28.232.220 Rp.26.958.687 Rp.2.612.618.705
116 Rp.55.190.907 Rp.28.520.424 Rp.26.670.483 Rp.2.584.098.281
117 Rp.55.190.907 Rp.28.811.570 Rp.26.379.337 Rp.2.555.286.711
118 Rp.55.190.907 Rp.29.105.688 Rp.26.085.219 Rp.2.526.181.023
119 Rp.55.190.907 Rp.29.402.809 Rp.25.788.098 Rp.2.496.778.214
120 Rp.55.190.907 Rp.29.702.963 Rp.25.487.944 Rp.2.467.075.251
121 Rp.55.190.907 Rp.30.006.180 Rp.25.184.727 Rp.2.437.069.071
122 Rp.55.190.907 Rp.30.312.494 Rp.24.878.413 Rp.2.406.756.577
123 Rp.55.190.907 Rp.30.621.934 Rp.24.568.973 Rp.2.376.134.643
124 Rp.55.190.907 Rp.30.934.533 Rp.24.256.374 Rp.2.345.200.110
125 Rp.55.190.907 Rp.31.250.323 Rp.23.940.584 Rp.2.313.949.787
126 Rp.55.190.907 Rp.31.569.336 Rp.23.621.571 Rp.2.282.380.451
127 Rp.55.190.907 Rp.31.891.607 Rp.23.299.300 Rp.2.250.488.844
128 Rp.55.190.907 Rp.32.217.167 Rp.22.973.740 Rp.2.218.271.677
129 Rp.55.190.907 Rp.32.546.050 Rp.22.644.857 Rp.2.185.725.627
130 Rp.55.190.907 Rp.32.878.291 Rp.22.312.616 Rp.2.152.847.336
131 Rp.55.190.907 Rp.33.213.924 Rp.21.976.983 Rp.2.119.633.412
132 Rp.55.190.907 Rp.33.552.983 Rp.21.637.924 Rp.2.086.080.429
133 Rp.55.190.907 Rp.33.895.503 Rp.21.295.404 Rp.2.052.184.926
134 Rp.55.190.907 Rp.34.241.519 Rp.20.949.388 Rp.2.017.943.407
135 Rp.55.190.907 Rp.34.591.068 Rp.20.599.839 Rp.1.983.352.339
136 Rp.55.190.907 Rp.34.944.185 Rp.20.246.722 Rp.1.948.408.154
137 Rp.55.190.907 Rp.35.300.907 Rp.19.890.000 Rp.1.913.107.247
138 Rp.55.190.907 Rp.35.661.271 Rp.19.529.636 Rp.1.877.445.976
139 Rp.55.190.907 Rp.36.025.313 Rp.19.165.594 Rp.1.841.420.663
140 Rp.55.190.907 Rp.36.393.071 Rp.18.797.836 Rp.1.805.027.592
141 Rp.55.190.907 Rp.36.764.584 Rp.18.426.323 Rp.1.768.263.008
142 Rp.55.190.907 Rp.37.139.889 Rp.18.051.018 Rp.1.731.123.119
143 Rp.55.190.907 Rp.37.519.025 Rp.17.671.882 Rp.1.693.604.094
144 Rp.55.190.907 Rp.37.902.032 Rp.17.288.875 Rp.1.655.702.062
145 Rp.55.190.907 Rp.38.288.948 Rp.16.901.959 Rp.1.617.413.114
146 Rp.55.190.907 Rp.38.679.815 Rp.16.511.092 Rp.1.578.733.299
147 Rp.55.190.907 Rp.39.074.671 Rp.16.116.236 Rp.1.539.658.628
148 Rp.55.190.907 Rp.39.473.559 Rp.15.717.348 Rp.1.500.185.069
149 Rp.55.190.907 Rp.39.876.518 Rp.15.314.389 Rp.1.460.308.551
150 Rp.55.190.907 Rp.40.283.591 Rp.14.907.316 Rp.1.420.024.960
151 Rp.55.190.907 Rp.40.694.819 Rp.14.496.088 Rp.1.379.330.141
152 Rp.55.190.907 Rp.41.110.245 Rp.14.080.662 Rp.1.338.219.896
153 Rp.55.190.907 Rp.41.529.912 Rp.13.660.995 Rp.1.296.689.984
154 Rp.55.190.907 Rp.41.953.863 Rp.13.237.044 Rp.1.254.736.121
155 Rp.55.190.907 Rp.42.382.142 Rp.12.808.765 Rp.1.212.353.979
156 Rp.55.190.907 Rp.42.814.793 Rp.12.376.114 Rp.1.169.539.186
157 Rp.55.190.907 Rp.43.251.861 Rp.11.939.046 Rp.1.126.287.325
158 Rp.55.190.907 Rp.43.693.391 Rp.11.497.516 Rp.1.082.593.934
159 Rp.55.190.907 Rp.44.139.427 Rp.11.051.480 Rp.1.038.454.507
160 Rp.55.190.907 Rp.44.590.017 Rp.10.600.890 Rp.993.864.490
161 Rp.55.190.907 Rp.45.045.207 Rp.10.145.700 Rp.948.819.283
162 Rp.55.190.907 Rp.45.505.043 Rp.9.685.864 Rp.903.314.240
163 Rp.55.190.907 Rp.45.969.574 Rp.9.221.333 Rp.857.344.666
164 Rp.55.190.907 Rp.46.438.847 Rp.8.752.060 Rp.810.905.819
165 Rp.55.190.907 Rp.46.912.910 Rp.8.277.997 Rp.763.992.909
166 Rp.55.190.907 Rp.47.391.813 Rp.7.799.094 Rp.716.601.096
167 Rp.55.190.907 Rp.47.875.604 Rp.7.315.303 Rp.668.725.492
168 Rp.55.190.907 Rp.48.364.334 Rp.6.826.573 Rp.620.361.158
169 Rp.55.190.907 Rp.48.858.054 Rp.6.332.853 Rp.571.503.104
170 Rp.55.190.907 Rp.49.356.813 Rp.5.834.094 Rp.522.146.291
171 Rp.55.190.907 Rp.49.860.664 Rp.5.330.243 Rp.472.285.627
172 Rp.55.190.907 Rp.50.369.658 Rp.4.821.249 Rp.421.915.969
173 Rp.55.190.907 Rp.50.883.848 Rp.4.307.059 Rp.371.032.121
174 Rp.55.190.907 Rp.51.403.287 Rp.3.787.620 Rp.319.628.834
175 Rp.55.190.907 Rp.51.928.029 Rp.3.262.878 Rp.267.700.805
176 Rp.55.190.907 Rp.52.458.128 Rp.2.732.779 Rp.215.242.677
177 Rp.55.190.907 Rp.52.993.638 Rp.2.197.269 Rp.162.249.039
178 Rp.55.190.907 Rp.53.534.615 Rp.1.656.292 Rp.108.714.424
179 Rp.55.190.907 Rp.54.081.114 Rp.1.109.793 Rp.54.633.310
180 Rp.55.190.907 Rp.54.633.310 Rp.557.715 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    Tersewa
    APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    • 2
    • 1
    • 85
    Lihat Rincian
    Rp200jt/thn
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp2,6mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp2,6mily
    • 2
    • 1
    • 82
    Lihat Rincian
    Rp2,6mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    • 6
    • 6
    • 801
    • 500
    Lihat Rincian
    Rp10mily
  • KOMERSIAL Disewa
    di Jakarta Barat
    Rp275jt/thn
    KOMERSIAL Disewa
    di Jakarta Barat
    Rp275jt/thn
    • 430
    • 380
    Lihat Rincian
    Rp275jt/thn
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp1,7mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp1,7mily
    • 2
    • 1
    • 43
    Lihat Rincian
    Rp1,7mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    • 2
    • 2
    • 110
    Lihat Rincian
    Rp137jt/thn
  • RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 3
    • 3
    • 60
    • 160
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,8mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,8mily
    • 4
    • 3
    • 64
    • 140
    Lihat Rincian
    Rp1,8mily

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