Dijual Rumah Minimalis Arcamanik Kota Bandung Dekat Jalan Raya Nasional

Arcamanik, Sindanglaya, Cicaheum, Kota Bandung Bandung Jawa Barat

Rp585jt
KPR: 4,88jt/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.585.000.000 Dana Tunai yang Harus Disiapkan Rp.175.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.468.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.886.972 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.566.669 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.509.531.284
Total Pembayaran
Rp.1.157.711.284 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.468.000.000
1 Rp.4.886.972 Rp.1.181.972 Rp.3.705.000 Rp.466.818.028
2 Rp.4.886.972 Rp.1.191.329 Rp.3.695.643 Rp.465.626.699
3 Rp.4.886.972 Rp.1.200.761 Rp.3.686.211 Rp.464.425.938
4 Rp.4.886.972 Rp.1.210.267 Rp.3.676.705 Rp.463.215.671
5 Rp.4.886.972 Rp.1.219.848 Rp.3.667.124 Rp.461.995.823
6 Rp.4.886.972 Rp.1.229.505 Rp.3.657.467 Rp.460.766.318
7 Rp.4.886.972 Rp.1.239.239 Rp.3.647.733 Rp.459.527.079
8 Rp.4.886.972 Rp.1.249.049 Rp.3.637.923 Rp.458.278.030
9 Rp.4.886.972 Rp.1.258.938 Rp.3.628.034 Rp.457.019.092
10 Rp.4.886.972 Rp.1.268.904 Rp.3.618.068 Rp.455.750.188
11 Rp.4.886.972 Rp.1.278.950 Rp.3.608.022 Rp.454.471.238
12 Rp.4.886.972 Rp.1.289.075 Rp.3.597.897 Rp.453.182.163
13 Rp.4.886.972 Rp.1.299.280 Rp.3.587.692 Rp.451.882.883
14 Rp.4.886.972 Rp.1.309.566 Rp.3.577.406 Rp.450.573.317
15 Rp.4.886.972 Rp.1.319.933 Rp.3.567.039 Rp.449.253.384
16 Rp.4.886.972 Rp.1.330.383 Rp.3.556.589 Rp.447.923.001
17 Rp.4.886.972 Rp.1.340.915 Rp.3.546.057 Rp.446.582.086
18 Rp.4.886.972 Rp.1.351.530 Rp.3.535.442 Rp.445.230.556
19 Rp.4.886.972 Rp.1.362.230 Rp.3.524.742 Rp.443.868.326
20 Rp.4.886.972 Rp.1.373.014 Rp.3.513.958 Rp.442.495.312
21 Rp.4.886.972 Rp.1.383.884 Rp.3.503.088 Rp.441.111.428
22 Rp.4.886.972 Rp.1.394.840 Rp.3.492.132 Rp.439.716.588
23 Rp.4.886.972 Rp.1.405.882 Rp.3.481.090 Rp.438.310.706
24 Rp.4.886.972 Rp.1.417.012 Rp.3.469.960 Rp.436.893.694
25 Rp.4.886.972 Rp.1.428.230 Rp.3.458.742 Rp.435.465.464
26 Rp.4.886.972 Rp.1.439.537 Rp.3.447.435 Rp.434.025.927
27 Rp.4.886.972 Rp.1.450.933 Rp.3.436.039 Rp.432.574.994
28 Rp.4.886.972 Rp.1.462.420 Rp.3.424.552 Rp.431.112.574
29 Rp.4.886.972 Rp.1.473.997 Rp.3.412.975 Rp.429.638.577
30 Rp.4.886.972 Rp.1.485.667 Rp.3.401.305 Rp.428.152.910
31 Rp.4.886.972 Rp.1.497.428 Rp.3.389.544 Rp.426.655.482
32 Rp.4.886.972 Rp.1.509.283 Rp.3.377.689 Rp.425.146.199
33 Rp.4.886.972 Rp.1.521.231 Rp.3.365.741 Rp.423.624.968
34 Rp.4.886.972 Rp.1.533.274 Rp.3.353.698 Rp.422.091.694
35 Rp.4.886.972 Rp.1.545.413 Rp.3.341.559 Rp.420.546.281
36 Rp.4.886.972 Rp.1.557.647 Rp.3.329.325 Rp.418.988.634
37 Rp.5.566.669 Rp.1.289.493 Rp.4.277.176 Rp.417.699.141
38 Rp.5.566.669 Rp.1.302.657 Rp.4.264.012 Rp.416.396.484
39 Rp.5.566.669 Rp.1.315.955 Rp.4.250.714 Rp.415.080.529
40 Rp.5.566.669 Rp.1.329.389 Rp.4.237.280 Rp.413.751.140
41 Rp.5.566.669 Rp.1.342.959 Rp.4.223.710 Rp.412.408.181
42 Rp.5.566.669 Rp.1.356.669 Rp.4.210.000 Rp.411.051.512
43 Rp.5.566.669 Rp.1.370.518 Rp.4.196.151 Rp.409.680.994
44 Rp.5.566.669 Rp.1.384.509 Rp.4.182.160 Rp.408.296.485
45 Rp.5.566.669 Rp.1.398.642 Rp.4.168.027 Rp.406.897.843
46 Rp.5.566.669 Rp.1.412.920 Rp.4.153.749 Rp.405.484.923
47 Rp.5.566.669 Rp.1.427.344 Rp.4.139.325 Rp.404.057.579
48 Rp.5.566.669 Rp.1.441.915 Rp.4.124.754 Rp.402.615.664
49 Rp.5.566.669 Rp.1.456.634 Rp.4.110.035 Rp.401.159.030
50 Rp.5.566.669 Rp.1.471.504 Rp.4.095.165 Rp.399.687.526
51 Rp.5.566.669 Rp.1.486.526 Rp.4.080.143 Rp.398.201.000
52 Rp.5.566.669 Rp.1.501.700 Rp.4.064.969 Rp.396.699.300
53 Rp.5.566.669 Rp.1.517.030 Rp.4.049.639 Rp.395.182.270
54 Rp.5.566.669 Rp.1.532.517 Rp.4.034.152 Rp.393.649.753
55 Rp.5.566.669 Rp.1.548.161 Rp.4.018.508 Rp.392.101.592
56 Rp.5.566.669 Rp.1.563.965 Rp.4.002.704 Rp.390.537.627
57 Rp.5.566.669 Rp.1.579.931 Rp.3.986.738 Rp.388.957.696
58 Rp.5.566.669 Rp.1.596.059 Rp.3.970.610 Rp.387.361.637
59 Rp.5.566.669 Rp.1.612.352 Rp.3.954.317 Rp.385.749.285
60 Rp.5.566.669 Rp.1.628.812 Rp.3.937.857 Rp.384.120.473
61 Rp.5.566.669 Rp.1.645.439 Rp.3.921.230 Rp.382.475.034
62 Rp.5.566.669 Rp.1.662.236 Rp.3.904.433 Rp.380.812.798
63 Rp.5.566.669 Rp.1.679.205 Rp.3.887.464 Rp.379.133.593
64 Rp.5.566.669 Rp.1.696.347 Rp.3.870.322 Rp.377.437.246
65 Rp.5.566.669 Rp.1.713.664 Rp.3.853.005 Rp.375.723.582
66 Rp.5.566.669 Rp.1.731.157 Rp.3.835.512 Rp.373.992.425
67 Rp.5.566.669 Rp.1.748.830 Rp.3.817.839 Rp.372.243.595
68 Rp.5.566.669 Rp.1.766.682 Rp.3.799.987 Rp.370.476.913
69 Rp.5.566.669 Rp.1.784.717 Rp.3.781.952 Rp.368.692.196
70 Rp.5.566.669 Rp.1.802.936 Rp.3.763.733 Rp.366.889.260
71 Rp.5.566.669 Rp.1.821.341 Rp.3.745.328 Rp.365.067.919
72 Rp.5.566.669 Rp.1.839.934 Rp.3.726.735 Rp.363.227.985
73 Rp.5.566.669 Rp.1.858.717 Rp.3.707.952 Rp.361.369.268
74 Rp.5.566.669 Rp.1.877.691 Rp.3.688.978 Rp.359.491.577
75 Rp.5.566.669 Rp.1.896.859 Rp.3.669.810 Rp.357.594.718
76 Rp.5.566.669 Rp.1.916.223 Rp.3.650.446 Rp.355.678.495
77 Rp.5.566.669 Rp.1.935.784 Rp.3.630.885 Rp.353.742.711
78 Rp.5.566.669 Rp.1.955.545 Rp.3.611.124 Rp.351.787.166
79 Rp.5.566.669 Rp.1.975.508 Rp.3.591.161 Rp.349.811.658
80 Rp.5.566.669 Rp.1.995.675 Rp.3.570.994 Rp.347.815.983
81 Rp.5.566.669 Rp.2.016.048 Rp.3.550.621 Rp.345.799.935
82 Rp.5.566.669 Rp.2.036.628 Rp.3.530.041 Rp.343.763.307
83 Rp.5.566.669 Rp.2.057.419 Rp.3.509.250 Rp.341.705.888
84 Rp.5.566.669 Rp.2.078.421 Rp.3.488.248 Rp.339.627.467
85 Rp.5.566.669 Rp.2.099.639 Rp.3.467.030 Rp.337.527.828
86 Rp.5.566.669 Rp.2.121.072 Rp.3.445.597 Rp.335.406.756
87 Rp.5.566.669 Rp.2.142.725 Rp.3.423.944 Rp.333.264.031
88 Rp.5.566.669 Rp.2.164.599 Rp.3.402.070 Rp.331.099.432
89 Rp.5.566.669 Rp.2.186.696 Rp.3.379.973 Rp.328.912.736
90 Rp.5.566.669 Rp.2.209.018 Rp.3.357.651 Rp.326.703.718
91 Rp.5.566.669 Rp.2.231.569 Rp.3.335.100 Rp.324.472.149
92 Rp.5.566.669 Rp.2.254.349 Rp.3.312.320 Rp.322.217.800
93 Rp.5.566.669 Rp.2.277.362 Rp.3.289.307 Rp.319.940.438
94 Rp.5.566.669 Rp.2.300.610 Rp.3.266.059 Rp.317.639.828
95 Rp.5.566.669 Rp.2.324.096 Rp.3.242.573 Rp.315.315.732
96 Rp.5.566.669 Rp.2.347.821 Rp.3.218.848 Rp.312.967.911
97 Rp.5.566.669 Rp.2.371.788 Rp.3.194.881 Rp.310.596.123
98 Rp.5.566.669 Rp.2.396.000 Rp.3.170.669 Rp.308.200.123
99 Rp.5.566.669 Rp.2.420.459 Rp.3.146.210 Rp.305.779.664
100 Rp.5.566.669 Rp.2.445.168 Rp.3.121.501 Rp.303.334.496
101 Rp.5.566.669 Rp.2.470.129 Rp.3.096.540 Rp.300.864.367
102 Rp.5.566.669 Rp.2.495.345 Rp.3.071.324 Rp.298.369.022
103 Rp.5.566.669 Rp.2.520.819 Rp.3.045.850 Rp.295.848.203
104 Rp.5.566.669 Rp.2.546.552 Rp.3.020.117 Rp.293.301.651
105 Rp.5.566.669 Rp.2.572.548 Rp.2.994.121 Rp.290.729.103
106 Rp.5.566.669 Rp.2.598.809 Rp.2.967.860 Rp.288.130.294
107 Rp.5.566.669 Rp.2.625.339 Rp.2.941.330 Rp.285.504.955
108 Rp.5.566.669 Rp.2.652.139 Rp.2.914.530 Rp.282.852.816
109 Rp.5.566.669 Rp.2.679.213 Rp.2.887.456 Rp.280.173.603
110 Rp.5.566.669 Rp.2.706.563 Rp.2.860.106 Rp.277.467.040
111 Rp.5.566.669 Rp.2.734.193 Rp.2.832.476 Rp.274.732.847
112 Rp.5.566.669 Rp.2.762.105 Rp.2.804.564 Rp.271.970.742
113 Rp.5.566.669 Rp.2.790.301 Rp.2.776.368 Rp.269.180.441
114 Rp.5.566.669 Rp.2.818.785 Rp.2.747.884 Rp.266.361.656
115 Rp.5.566.669 Rp.2.847.560 Rp.2.719.109 Rp.263.514.096
116 Rp.5.566.669 Rp.2.876.629 Rp.2.690.040 Rp.260.637.467
117 Rp.5.566.669 Rp.2.905.995 Rp.2.660.674 Rp.257.731.472
118 Rp.5.566.669 Rp.2.935.660 Rp.2.631.009 Rp.254.795.812
119 Rp.5.566.669 Rp.2.965.628 Rp.2.601.041 Rp.251.830.184
120 Rp.5.566.669 Rp.2.995.903 Rp.2.570.766 Rp.248.834.281
121 Rp.5.566.669 Rp.3.026.486 Rp.2.540.183 Rp.245.807.795
122 Rp.5.566.669 Rp.3.057.381 Rp.2.509.288 Rp.242.750.414
123 Rp.5.566.669 Rp.3.088.592 Rp.2.478.077 Rp.239.661.822
124 Rp.5.566.669 Rp.3.120.121 Rp.2.446.548 Rp.236.541.701
125 Rp.5.566.669 Rp.3.151.972 Rp.2.414.697 Rp.233.389.729
126 Rp.5.566.669 Rp.3.184.149 Rp.2.382.520 Rp.230.205.580
127 Rp.5.566.669 Rp.3.216.654 Rp.2.350.015 Rp.226.988.926
128 Rp.5.566.669 Rp.3.249.490 Rp.2.317.179 Rp.223.739.436
129 Rp.5.566.669 Rp.3.282.662 Rp.2.284.007 Rp.220.456.774
130 Rp.5.566.669 Rp.3.316.173 Rp.2.250.496 Rp.217.140.601
131 Rp.5.566.669 Rp.3.350.025 Rp.2.216.644 Rp.213.790.576
132 Rp.5.566.669 Rp.3.384.224 Rp.2.182.445 Rp.210.406.352
133 Rp.5.566.669 Rp.3.418.771 Rp.2.147.898 Rp.206.987.581
134 Rp.5.566.669 Rp.3.453.671 Rp.2.112.998 Rp.203.533.910
135 Rp.5.566.669 Rp.3.488.927 Rp.2.077.742 Rp.200.044.983
136 Rp.5.566.669 Rp.3.524.543 Rp.2.042.126 Rp.196.520.440
137 Rp.5.566.669 Rp.3.560.523 Rp.2.006.146 Rp.192.959.917
138 Rp.5.566.669 Rp.3.596.870 Rp.1.969.799 Rp.189.363.047
139 Rp.5.566.669 Rp.3.633.588 Rp.1.933.081 Rp.185.729.459
140 Rp.5.566.669 Rp.3.670.681 Rp.1.895.988 Rp.182.058.778
141 Rp.5.566.669 Rp.3.708.152 Rp.1.858.517 Rp.178.350.626
142 Rp.5.566.669 Rp.3.746.006 Rp.1.820.663 Rp.174.604.620
143 Rp.5.566.669 Rp.3.784.247 Rp.1.782.422 Rp.170.820.373
144 Rp.5.566.669 Rp.3.822.878 Rp.1.743.791 Rp.166.997.495
145 Rp.5.566.669 Rp.3.861.903 Rp.1.704.766 Rp.163.135.592
146 Rp.5.566.669 Rp.3.901.326 Rp.1.665.343 Rp.159.234.266
147 Rp.5.566.669 Rp.3.941.153 Rp.1.625.516 Rp.155.293.113
148 Rp.5.566.669 Rp.3.981.385 Rp.1.585.284 Rp.151.311.728
149 Rp.5.566.669 Rp.4.022.028 Rp.1.544.641 Rp.147.289.700
150 Rp.5.566.669 Rp.4.063.087 Rp.1.503.582 Rp.143.226.613
151 Rp.5.566.669 Rp.4.104.564 Rp.1.462.105 Rp.139.122.049
152 Rp.5.566.669 Rp.4.146.465 Rp.1.420.204 Rp.134.975.584
153 Rp.5.566.669 Rp.4.188.793 Rp.1.377.876 Rp.130.786.791
154 Rp.5.566.669 Rp.4.231.554 Rp.1.335.115 Rp.126.555.237
155 Rp.5.566.669 Rp.4.274.751 Rp.1.291.918 Rp.122.280.486
156 Rp.5.566.669 Rp.4.318.389 Rp.1.248.280 Rp.117.962.097
157 Rp.5.566.669 Rp.4.362.473 Rp.1.204.196 Rp.113.599.624
158 Rp.5.566.669 Rp.4.407.006 Rp.1.159.663 Rp.109.192.618
159 Rp.5.566.669 Rp.4.451.994 Rp.1.114.675 Rp.104.740.624
160 Rp.5.566.669 Rp.4.497.442 Rp.1.069.227 Rp.100.243.182
161 Rp.5.566.669 Rp.4.543.353 Rp.1.023.316 Rp.95.699.829
162 Rp.5.566.669 Rp.4.589.733 Rp.976.936 Rp.91.110.096
163 Rp.5.566.669 Rp.4.636.587 Rp.930.082 Rp.86.473.509
164 Rp.5.566.669 Rp.4.683.919 Rp.882.750 Rp.81.789.590
165 Rp.5.566.669 Rp.4.731.734 Rp.834.935 Rp.77.057.856
166 Rp.5.566.669 Rp.4.780.037 Rp.786.632 Rp.72.277.819
167 Rp.5.566.669 Rp.4.828.833 Rp.737.836 Rp.67.448.986
168 Rp.5.566.669 Rp.4.878.127 Rp.688.542 Rp.62.570.859
169 Rp.5.566.669 Rp.4.927.925 Rp.638.744 Rp.57.642.934
170 Rp.5.566.669 Rp.4.978.231 Rp.588.438 Rp.52.664.703
171 Rp.5.566.669 Rp.5.029.050 Rp.537.619 Rp.47.635.653
172 Rp.5.566.669 Rp.5.080.388 Rp.486.281 Rp.42.555.265
173 Rp.5.566.669 Rp.5.132.251 Rp.434.418 Rp.37.423.014
174 Rp.5.566.669 Rp.5.184.642 Rp.382.027 Rp.32.238.372
175 Rp.5.566.669 Rp.5.237.569 Rp.329.100 Rp.27.000.803
176 Rp.5.566.669 Rp.5.291.036 Rp.275.633 Rp.21.709.767
177 Rp.5.566.669 Rp.5.345.048 Rp.221.621 Rp.16.364.719
178 Rp.5.566.669 Rp.5.399.612 Rp.167.057 Rp.10.965.107
179 Rp.5.566.669 Rp.5.454.734 Rp.111.935 Rp.5.510.373
180 Rp.5.566.669 Rp.5.510.373 Rp.56.252 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • 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
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • 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
  • 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

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