Perumahan Puri Kumala Residence 2

Over Kredit Rumah di Ujung Berung BU Cepat & Nego

Puri Kumala Residence 2 Jl. Sekemala Blok D 12 Ujung Berung Bandung Jawa Barat

Rp40jt
Bisa Nego
KPR: 334rb/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.40.000.000 Dana Tunai yang Harus Disiapkan Rp.12.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.32.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.334.152 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.380.627 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.34.839.718
Total Pembayaran
Rp.79.159.718 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.32.000.000
1 Rp.334.152 Rp.80.819 Rp.253.333 Rp.31.919.181
2 Rp.334.152 Rp.81.458 Rp.252.694 Rp.31.837.723
3 Rp.334.152 Rp.82.103 Rp.252.049 Rp.31.755.620
4 Rp.334.152 Rp.82.753 Rp.251.399 Rp.31.672.867
5 Rp.334.152 Rp.83.408 Rp.250.744 Rp.31.589.459
6 Rp.334.152 Rp.84.069 Rp.250.083 Rp.31.505.390
7 Rp.334.152 Rp.84.734 Rp.249.418 Rp.31.420.656
8 Rp.334.152 Rp.85.405 Rp.248.747 Rp.31.335.251
9 Rp.334.152 Rp.86.081 Rp.248.071 Rp.31.249.170
10 Rp.334.152 Rp.86.763 Rp.247.389 Rp.31.162.407
11 Rp.334.152 Rp.87.450 Rp.246.702 Rp.31.074.957
12 Rp.334.152 Rp.88.142 Rp.246.010 Rp.30.986.815
13 Rp.334.152 Rp.88.840 Rp.245.312 Rp.30.897.975
14 Rp.334.152 Rp.89.543 Rp.244.609 Rp.30.808.432
15 Rp.334.152 Rp.90.252 Rp.243.900 Rp.30.718.180
16 Rp.334.152 Rp.90.966 Rp.243.186 Rp.30.627.214
17 Rp.334.152 Rp.91.687 Rp.242.465 Rp.30.535.527
18 Rp.334.152 Rp.92.412 Rp.241.740 Rp.30.443.115
19 Rp.334.152 Rp.93.144 Rp.241.008 Rp.30.349.971
20 Rp.334.152 Rp.93.881 Rp.240.271 Rp.30.256.090
21 Rp.334.152 Rp.94.625 Rp.239.527 Rp.30.161.465
22 Rp.334.152 Rp.95.374 Rp.238.778 Rp.30.066.091
23 Rp.334.152 Rp.96.129 Rp.238.023 Rp.29.969.962
24 Rp.334.152 Rp.96.890 Rp.237.262 Rp.29.873.072
25 Rp.334.152 Rp.97.657 Rp.236.495 Rp.29.775.415
26 Rp.334.152 Rp.98.430 Rp.235.722 Rp.29.676.985
27 Rp.334.152 Rp.99.209 Rp.234.943 Rp.29.577.776
28 Rp.334.152 Rp.99.995 Rp.234.157 Rp.29.477.781
29 Rp.334.152 Rp.100.786 Rp.233.366 Rp.29.376.995
30 Rp.334.152 Rp.101.584 Rp.232.568 Rp.29.275.411
31 Rp.334.152 Rp.102.388 Rp.231.764 Rp.29.173.023
32 Rp.334.152 Rp.103.199 Rp.230.953 Rp.29.069.824
33 Rp.334.152 Rp.104.016 Rp.230.136 Rp.28.965.808
34 Rp.334.152 Rp.104.839 Rp.229.313 Rp.28.860.969
35 Rp.334.152 Rp.105.669 Rp.228.483 Rp.28.755.300
36 Rp.334.152 Rp.106.506 Rp.227.646 Rp.28.648.794
37 Rp.380.627 Rp.88.171 Rp.292.456 Rp.28.560.623
38 Rp.380.627 Rp.89.071 Rp.291.556 Rp.28.471.552
39 Rp.380.627 Rp.89.980 Rp.290.647 Rp.28.381.572
40 Rp.380.627 Rp.90.898 Rp.289.729 Rp.28.290.674
41 Rp.380.627 Rp.91.826 Rp.288.801 Rp.28.198.848
42 Rp.380.627 Rp.92.764 Rp.287.863 Rp.28.106.084
43 Rp.380.627 Rp.93.711 Rp.286.916 Rp.28.012.373
44 Rp.380.627 Rp.94.667 Rp.285.960 Rp.27.917.706
45 Rp.380.627 Rp.95.634 Rp.284.993 Rp.27.822.072
46 Rp.380.627 Rp.96.610 Rp.284.017 Rp.27.725.462
47 Rp.380.627 Rp.97.596 Rp.283.031 Rp.27.627.866
48 Rp.380.627 Rp.98.593 Rp.282.034 Rp.27.529.273
49 Rp.380.627 Rp.99.599 Rp.281.028 Rp.27.429.674
50 Rp.380.627 Rp.100.616 Rp.280.011 Rp.27.329.058
51 Rp.380.627 Rp.101.643 Rp.278.984 Rp.27.227.415
52 Rp.380.627 Rp.102.680 Rp.277.947 Rp.27.124.735
53 Rp.380.627 Rp.103.729 Rp.276.898 Rp.27.021.006
54 Rp.380.627 Rp.104.788 Rp.275.839 Rp.26.916.218
55 Rp.380.627 Rp.105.857 Rp.274.770 Rp.26.810.361
56 Rp.380.627 Rp.106.938 Rp.273.689 Rp.26.703.423
57 Rp.380.627 Rp.108.030 Rp.272.597 Rp.26.595.393
58 Rp.380.627 Rp.109.132 Rp.271.495 Rp.26.486.261
59 Rp.380.627 Rp.110.246 Rp.270.381 Rp.26.376.015
60 Rp.380.627 Rp.111.372 Rp.269.255 Rp.26.264.643
61 Rp.380.627 Rp.112.509 Rp.268.118 Rp.26.152.134
62 Rp.380.627 Rp.113.657 Rp.266.970 Rp.26.038.477
63 Rp.380.627 Rp.114.818 Rp.265.809 Rp.25.923.659
64 Rp.380.627 Rp.115.990 Rp.264.637 Rp.25.807.669
65 Rp.380.627 Rp.117.174 Rp.263.453 Rp.25.690.495
66 Rp.380.627 Rp.118.370 Rp.262.257 Rp.25.572.125
67 Rp.380.627 Rp.119.578 Rp.261.049 Rp.25.452.547
68 Rp.380.627 Rp.120.799 Rp.259.828 Rp.25.331.748
69 Rp.380.627 Rp.122.032 Rp.258.595 Rp.25.209.716
70 Rp.380.627 Rp.123.278 Rp.257.349 Rp.25.086.438
71 Rp.380.627 Rp.124.536 Rp.256.091 Rp.24.961.902
72 Rp.380.627 Rp.125.808 Rp.254.819 Rp.24.836.094
73 Rp.380.627 Rp.127.092 Rp.253.535 Rp.24.709.002
74 Rp.380.627 Rp.128.389 Rp.252.238 Rp.24.580.613
75 Rp.380.627 Rp.129.700 Rp.250.927 Rp.24.450.913
76 Rp.380.627 Rp.131.024 Rp.249.603 Rp.24.319.889
77 Rp.380.627 Rp.132.361 Rp.248.266 Rp.24.187.528
78 Rp.380.627 Rp.133.713 Rp.246.914 Rp.24.053.815
79 Rp.380.627 Rp.135.078 Rp.245.549 Rp.23.918.737
80 Rp.380.627 Rp.136.457 Rp.244.170 Rp.23.782.280
81 Rp.380.627 Rp.137.850 Rp.242.777 Rp.23.644.430
82 Rp.380.627 Rp.139.257 Rp.241.370 Rp.23.505.173
83 Rp.380.627 Rp.140.678 Rp.239.949 Rp.23.364.495
84 Rp.380.627 Rp.142.114 Rp.238.513 Rp.23.222.381
85 Rp.380.627 Rp.143.565 Rp.237.062 Rp.23.078.816
86 Rp.380.627 Rp.145.031 Rp.235.596 Rp.22.933.785
87 Rp.380.627 Rp.146.511 Rp.234.116 Rp.22.787.274
88 Rp.380.627 Rp.148.007 Rp.232.620 Rp.22.639.267
89 Rp.380.627 Rp.149.518 Rp.231.109 Rp.22.489.749
90 Rp.380.627 Rp.151.044 Rp.229.583 Rp.22.338.705
91 Rp.380.627 Rp.152.586 Rp.228.041 Rp.22.186.119
92 Rp.380.627 Rp.154.144 Rp.226.483 Rp.22.031.975
93 Rp.380.627 Rp.155.717 Rp.224.910 Rp.21.876.258
94 Rp.380.627 Rp.157.307 Rp.223.320 Rp.21.718.951
95 Rp.380.627 Rp.158.913 Rp.221.714 Rp.21.560.038
96 Rp.380.627 Rp.160.535 Rp.220.092 Rp.21.399.503
97 Rp.380.627 Rp.162.174 Rp.218.453 Rp.21.237.329
98 Rp.380.627 Rp.163.829 Rp.216.798 Rp.21.073.500
99 Rp.380.627 Rp.165.502 Rp.215.125 Rp.20.907.998
100 Rp.380.627 Rp.167.191 Rp.213.436 Rp.20.740.807
101 Rp.380.627 Rp.168.898 Rp.211.729 Rp.20.571.909
102 Rp.380.627 Rp.170.622 Rp.210.005 Rp.20.401.287
103 Rp.380.627 Rp.172.364 Rp.208.263 Rp.20.228.923
104 Rp.380.627 Rp.174.123 Rp.206.504 Rp.20.054.800
105 Rp.380.627 Rp.175.901 Rp.204.726 Rp.19.878.899
106 Rp.380.627 Rp.177.697 Rp.202.930 Rp.19.701.202
107 Rp.380.627 Rp.179.511 Rp.201.116 Rp.19.521.691
108 Rp.380.627 Rp.181.343 Rp.199.284 Rp.19.340.348
109 Rp.380.627 Rp.183.194 Rp.197.433 Rp.19.157.154
110 Rp.380.627 Rp.185.064 Rp.195.563 Rp.18.972.090
111 Rp.380.627 Rp.186.954 Rp.193.673 Rp.18.785.136
112 Rp.380.627 Rp.188.862 Rp.191.765 Rp.18.596.274
113 Rp.380.627 Rp.190.790 Rp.189.837 Rp.18.405.484
114 Rp.380.627 Rp.192.738 Rp.187.889 Rp.18.212.746
115 Rp.380.627 Rp.194.705 Rp.185.922 Rp.18.018.041
116 Rp.380.627 Rp.196.693 Rp.183.934 Rp.17.821.348
117 Rp.380.627 Rp.198.701 Rp.181.926 Rp.17.622.647
118 Rp.380.627 Rp.200.729 Rp.179.898 Rp.17.421.918
119 Rp.380.627 Rp.202.778 Rp.177.849 Rp.17.219.140
120 Rp.380.627 Rp.204.848 Rp.175.779 Rp.17.014.292
121 Rp.380.627 Rp.206.939 Rp.173.688 Rp.16.807.353
122 Rp.380.627 Rp.209.052 Rp.171.575 Rp.16.598.301
123 Rp.380.627 Rp.211.186 Rp.169.441 Rp.16.387.115
124 Rp.380.627 Rp.213.342 Rp.167.285 Rp.16.173.773
125 Rp.380.627 Rp.215.520 Rp.165.107 Rp.15.958.253
126 Rp.380.627 Rp.217.720 Rp.162.907 Rp.15.740.533
127 Rp.380.627 Rp.219.942 Rp.160.685 Rp.15.520.591
128 Rp.380.627 Rp.222.188 Rp.158.439 Rp.15.298.403
129 Rp.380.627 Rp.224.456 Rp.156.171 Rp.15.073.947
130 Rp.380.627 Rp.226.747 Rp.153.880 Rp.14.847.200
131 Rp.380.627 Rp.229.062 Rp.151.565 Rp.14.618.138
132 Rp.380.627 Rp.231.400 Rp.149.227 Rp.14.386.738
133 Rp.380.627 Rp.233.762 Rp.146.865 Rp.14.152.976
134 Rp.380.627 Rp.236.149 Rp.144.478 Rp.13.916.827
135 Rp.380.627 Rp.238.559 Rp.142.068 Rp.13.678.268
136 Rp.380.627 Rp.240.995 Rp.139.632 Rp.13.437.273
137 Rp.380.627 Rp.243.455 Rp.137.172 Rp.13.193.818
138 Rp.380.627 Rp.245.940 Rp.134.687 Rp.12.947.878
139 Rp.380.627 Rp.248.451 Rp.132.176 Rp.12.699.427
140 Rp.380.627 Rp.250.987 Rp.129.640 Rp.12.448.440
141 Rp.380.627 Rp.253.549 Rp.127.078 Rp.12.194.891
142 Rp.380.627 Rp.256.137 Rp.124.490 Rp.11.938.754
143 Rp.380.627 Rp.258.752 Rp.121.875 Rp.11.680.002
144 Rp.380.627 Rp.261.394 Rp.119.233 Rp.11.418.608
145 Rp.380.627 Rp.264.062 Rp.116.565 Rp.11.154.546
146 Rp.380.627 Rp.266.758 Rp.113.869 Rp.10.887.788
147 Rp.380.627 Rp.269.481 Rp.111.146 Rp.10.618.307
148 Rp.380.627 Rp.272.232 Rp.108.395 Rp.10.346.075
149 Rp.380.627 Rp.275.011 Rp.105.616 Rp.10.071.064
150 Rp.380.627 Rp.277.818 Rp.102.809 Rp.9.793.246
151 Rp.380.627 Rp.280.654 Rp.99.973 Rp.9.512.592
152 Rp.380.627 Rp.283.519 Rp.97.108 Rp.9.229.073
153 Rp.380.627 Rp.286.414 Rp.94.213 Rp.8.942.659
154 Rp.380.627 Rp.289.337 Rp.91.290 Rp.8.653.322
155 Rp.380.627 Rp.292.291 Rp.88.336 Rp.8.361.031
156 Rp.380.627 Rp.295.275 Rp.85.352 Rp.8.065.756
157 Rp.380.627 Rp.298.289 Rp.82.338 Rp.7.767.467
158 Rp.380.627 Rp.301.334 Rp.79.293 Rp.7.466.133
159 Rp.380.627 Rp.304.410 Rp.76.217 Rp.7.161.723
160 Rp.380.627 Rp.307.518 Rp.73.109 Rp.6.854.205
161 Rp.380.627 Rp.310.657 Rp.69.970 Rp.6.543.548
162 Rp.380.627 Rp.313.828 Rp.66.799 Rp.6.229.720
163 Rp.380.627 Rp.317.032 Rp.63.595 Rp.5.912.688
164 Rp.380.627 Rp.320.268 Rp.60.359 Rp.5.592.420
165 Rp.380.627 Rp.323.538 Rp.57.089 Rp.5.268.882
166 Rp.380.627 Rp.326.840 Rp.53.787 Rp.4.942.042
167 Rp.380.627 Rp.330.177 Rp.50.450 Rp.4.611.865
168 Rp.380.627 Rp.333.548 Rp.47.079 Rp.4.278.317
169 Rp.380.627 Rp.336.953 Rp.43.674 Rp.3.941.364
170 Rp.380.627 Rp.340.392 Rp.40.235 Rp.3.600.972
171 Rp.380.627 Rp.343.867 Rp.36.760 Rp.3.257.105
172 Rp.380.627 Rp.347.377 Rp.33.250 Rp.2.909.728
173 Rp.380.627 Rp.350.924 Rp.29.703 Rp.2.558.804
174 Rp.380.627 Rp.354.506 Rp.26.121 Rp.2.204.298
175 Rp.380.627 Rp.358.125 Rp.22.502 Rp.1.846.173
176 Rp.380.627 Rp.361.781 Rp.18.846 Rp.1.484.392
177 Rp.380.627 Rp.365.474 Rp.15.153 Rp.1.118.918
178 Rp.380.627 Rp.369.205 Rp.11.422 Rp.749.713
179 Rp.380.627 Rp.372.974 Rp.7.653 Rp.376.739
180 Rp.380.627 Rp.376.739 Rp.3.846 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • 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 Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • 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