dijual rumah di pinggir jalan raya srengseng sawah jagakarsa jakarta selata

Jagakarsa Ciganjur Jakarta Selatan Jakarta

Rp1,85mily
Bisa Nego
KPR: 15,4jt/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.1.850.000.000 Dana Tunai yang Harus Disiapkan Rp.555.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.480.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.15.454.525 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.17.603.996 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.611.338.468
Total Pembayaran
Rp.3.661.138.468 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.1.480.000.000
1 Rp.15.454.525 Rp.3.737.858 Rp.11.716.667 Rp.1.476.262.142
2 Rp.15.454.525 Rp.3.767.450 Rp.11.687.075 Rp.1.472.494.692
3 Rp.15.454.525 Rp.3.797.275 Rp.11.657.250 Rp.1.468.697.417
4 Rp.15.454.525 Rp.3.827.337 Rp.11.627.188 Rp.1.464.870.080
5 Rp.15.454.525 Rp.3.857.637 Rp.11.596.888 Rp.1.461.012.443
6 Rp.15.454.525 Rp.3.888.176 Rp.11.566.349 Rp.1.457.124.267
7 Rp.15.454.525 Rp.3.918.958 Rp.11.535.567 Rp.1.453.205.309
8 Rp.15.454.525 Rp.3.949.983 Rp.11.504.542 Rp.1.449.255.326
9 Rp.15.454.525 Rp.3.981.254 Rp.11.473.271 Rp.1.445.274.072
10 Rp.15.454.525 Rp.4.012.772 Rp.11.441.753 Rp.1.441.261.300
11 Rp.15.454.525 Rp.4.044.540 Rp.11.409.985 Rp.1.437.216.760
12 Rp.15.454.525 Rp.4.076.559 Rp.11.377.966 Rp.1.433.140.201
13 Rp.15.454.525 Rp.4.108.832 Rp.11.345.693 Rp.1.429.031.369
14 Rp.15.454.525 Rp.4.141.360 Rp.11.313.165 Rp.1.424.890.009
15 Rp.15.454.525 Rp.4.174.146 Rp.11.280.379 Rp.1.420.715.863
16 Rp.15.454.525 Rp.4.207.191 Rp.11.247.334 Rp.1.416.508.672
17 Rp.15.454.525 Rp.4.240.498 Rp.11.214.027 Rp.1.412.268.174
18 Rp.15.454.525 Rp.4.274.069 Rp.11.180.456 Rp.1.407.994.105
19 Rp.15.454.525 Rp.4.307.905 Rp.11.146.620 Rp.1.403.686.200
20 Rp.15.454.525 Rp.4.342.009 Rp.11.112.516 Rp.1.399.344.191
21 Rp.15.454.525 Rp.4.376.383 Rp.11.078.142 Rp.1.394.967.808
22 Rp.15.454.525 Rp.4.411.030 Rp.11.043.495 Rp.1.390.556.778
23 Rp.15.454.525 Rp.4.445.951 Rp.11.008.574 Rp.1.386.110.827
24 Rp.15.454.525 Rp.4.481.148 Rp.10.973.377 Rp.1.381.629.679
25 Rp.15.454.525 Rp.4.516.623 Rp.10.937.902 Rp.1.377.113.056
26 Rp.15.454.525 Rp.4.552.380 Rp.10.902.145 Rp.1.372.560.676
27 Rp.15.454.525 Rp.4.588.420 Rp.10.866.105 Rp.1.367.972.256
28 Rp.15.454.525 Rp.4.624.745 Rp.10.829.780 Rp.1.363.347.511
29 Rp.15.454.525 Rp.4.661.357 Rp.10.793.168 Rp.1.358.686.154
30 Rp.15.454.525 Rp.4.698.260 Rp.10.756.265 Rp.1.353.987.894
31 Rp.15.454.525 Rp.4.735.454 Rp.10.719.071 Rp.1.349.252.440
32 Rp.15.454.525 Rp.4.772.943 Rp.10.681.582 Rp.1.344.479.497
33 Rp.15.454.525 Rp.4.810.729 Rp.10.643.796 Rp.1.339.668.768
34 Rp.15.454.525 Rp.4.848.814 Rp.10.605.711 Rp.1.334.819.954
35 Rp.15.454.525 Rp.4.887.200 Rp.10.567.325 Rp.1.329.932.754
36 Rp.15.454.525 Rp.4.925.891 Rp.10.528.634 Rp.1.325.006.863
37 Rp.17.603.996 Rp.4.077.884 Rp.13.526.112 Rp.1.320.928.979
38 Rp.17.603.996 Rp.4.119.513 Rp.13.484.483 Rp.1.316.809.466
39 Rp.17.603.996 Rp.4.161.566 Rp.13.442.430 Rp.1.312.647.900
40 Rp.17.603.996 Rp.4.204.049 Rp.13.399.947 Rp.1.308.443.851
41 Rp.17.603.996 Rp.4.246.965 Rp.13.357.031 Rp.1.304.196.886
42 Rp.17.603.996 Rp.4.290.319 Rp.13.313.677 Rp.1.299.906.567
43 Rp.17.603.996 Rp.4.334.116 Rp.13.269.880 Rp.1.295.572.451
44 Rp.17.603.996 Rp.4.378.361 Rp.13.225.635 Rp.1.291.194.090
45 Rp.17.603.996 Rp.4.423.056 Rp.13.180.940 Rp.1.286.771.034
46 Rp.17.603.996 Rp.4.468.208 Rp.13.135.788 Rp.1.282.302.826
47 Rp.17.603.996 Rp.4.513.821 Rp.13.090.175 Rp.1.277.789.005
48 Rp.17.603.996 Rp.4.559.900 Rp.13.044.096 Rp.1.273.229.105
49 Rp.17.603.996 Rp.4.606.449 Rp.12.997.547 Rp.1.268.622.656
50 Rp.17.603.996 Rp.4.653.473 Rp.12.950.523 Rp.1.263.969.183
51 Rp.17.603.996 Rp.4.700.977 Rp.12.903.019 Rp.1.259.268.206
52 Rp.17.603.996 Rp.4.748.966 Rp.12.855.030 Rp.1.254.519.240
53 Rp.17.603.996 Rp.4.797.445 Rp.12.806.551 Rp.1.249.721.795
54 Rp.17.603.996 Rp.4.846.419 Rp.12.757.577 Rp.1.244.875.376
55 Rp.17.603.996 Rp.4.895.893 Rp.12.708.103 Rp.1.239.979.483
56 Rp.17.603.996 Rp.4.945.872 Rp.12.658.124 Rp.1.235.033.611
57 Rp.17.603.996 Rp.4.996.361 Rp.12.607.635 Rp.1.230.037.250
58 Rp.17.603.996 Rp.5.047.366 Rp.12.556.630 Rp.1.224.989.884
59 Rp.17.603.996 Rp.5.098.891 Rp.12.505.105 Rp.1.219.890.993
60 Rp.17.603.996 Rp.5.150.942 Rp.12.453.054 Rp.1.214.740.051
61 Rp.17.603.996 Rp.5.203.525 Rp.12.400.471 Rp.1.209.536.526
62 Rp.17.603.996 Rp.5.256.644 Rp.12.347.352 Rp.1.204.279.882
63 Rp.17.603.996 Rp.5.310.306 Rp.12.293.690 Rp.1.198.969.576
64 Rp.17.603.996 Rp.5.364.515 Rp.12.239.481 Rp.1.193.605.061
65 Rp.17.603.996 Rp.5.419.278 Rp.12.184.718 Rp.1.188.185.783
66 Rp.17.603.996 Rp.5.474.599 Rp.12.129.397 Rp.1.182.711.184
67 Rp.17.603.996 Rp.5.530.486 Rp.12.073.510 Rp.1.177.180.698
68 Rp.17.603.996 Rp.5.586.943 Rp.12.017.053 Rp.1.171.593.755
69 Rp.17.603.996 Rp.5.643.976 Rp.11.960.020 Rp.1.165.949.779
70 Rp.17.603.996 Rp.5.701.592 Rp.11.902.404 Rp.1.160.248.187
71 Rp.17.603.996 Rp.5.759.796 Rp.11.844.200 Rp.1.154.488.391
72 Rp.17.603.996 Rp.5.818.594 Rp.11.785.402 Rp.1.148.669.797
73 Rp.17.603.996 Rp.5.877.992 Rp.11.726.004 Rp.1.142.791.805
74 Rp.17.603.996 Rp.5.937.996 Rp.11.666.000 Rp.1.136.853.809
75 Rp.17.603.996 Rp.5.998.613 Rp.11.605.383 Rp.1.130.855.196
76 Rp.17.603.996 Rp.6.059.849 Rp.11.544.147 Rp.1.124.795.347
77 Rp.17.603.996 Rp.6.121.710 Rp.11.482.286 Rp.1.118.673.637
78 Rp.17.603.996 Rp.6.184.203 Rp.11.419.793 Rp.1.112.489.434
79 Rp.17.603.996 Rp.6.247.333 Rp.11.356.663 Rp.1.106.242.101
80 Rp.17.603.996 Rp.6.311.108 Rp.11.292.888 Rp.1.099.930.993
81 Rp.17.603.996 Rp.6.375.534 Rp.11.228.462 Rp.1.093.555.459
82 Rp.17.603.996 Rp.6.440.617 Rp.11.163.379 Rp.1.087.114.842
83 Rp.17.603.996 Rp.6.506.365 Rp.11.097.631 Rp.1.080.608.477
84 Rp.17.603.996 Rp.6.572.784 Rp.11.031.212 Rp.1.074.035.693
85 Rp.17.603.996 Rp.6.639.882 Rp.10.964.114 Rp.1.067.395.811
86 Rp.17.603.996 Rp.6.707.664 Rp.10.896.332 Rp.1.060.688.147
87 Rp.17.603.996 Rp.6.776.138 Rp.10.827.858 Rp.1.053.912.009
88 Rp.17.603.996 Rp.6.845.311 Rp.10.758.685 Rp.1.047.066.698
89 Rp.17.603.996 Rp.6.915.190 Rp.10.688.806 Rp.1.040.151.508
90 Rp.17.603.996 Rp.6.985.783 Rp.10.618.213 Rp.1.033.165.725
91 Rp.17.603.996 Rp.7.057.096 Rp.10.546.900 Rp.1.026.108.629
92 Rp.17.603.996 Rp.7.129.137 Rp.10.474.859 Rp.1.018.979.492
93 Rp.17.603.996 Rp.7.201.914 Rp.10.402.082 Rp.1.011.777.578
94 Rp.17.603.996 Rp.7.275.433 Rp.10.328.563 Rp.1.004.502.145
95 Rp.17.603.996 Rp.7.349.703 Rp.10.254.293 Rp.997.152.442
96 Rp.17.603.996 Rp.7.424.731 Rp.10.179.265 Rp.989.727.711
97 Rp.17.603.996 Rp.7.500.526 Rp.10.103.470 Rp.982.227.185
98 Rp.17.603.996 Rp.7.577.093 Rp.10.026.903 Rp.974.650.092
99 Rp.17.603.996 Rp.7.654.443 Rp.9.949.553 Rp.966.995.649
100 Rp.17.603.996 Rp.7.732.582 Rp.9.871.414 Rp.959.263.067
101 Rp.17.603.996 Rp.7.811.519 Rp.9.792.477 Rp.951.451.548
102 Rp.17.603.996 Rp.7.891.261 Rp.9.712.735 Rp.943.560.287
103 Rp.17.603.996 Rp.7.971.818 Rp.9.632.178 Rp.935.588.469
104 Rp.17.603.996 Rp.8.053.197 Rp.9.550.799 Rp.927.535.272
105 Rp.17.603.996 Rp.8.135.407 Rp.9.468.589 Rp.919.399.865
106 Rp.17.603.996 Rp.8.218.456 Rp.9.385.540 Rp.911.181.409
107 Rp.17.603.996 Rp.8.302.352 Rp.9.301.644 Rp.902.879.057
108 Rp.17.603.996 Rp.8.387.106 Rp.9.216.890 Rp.894.491.951
109 Rp.17.603.996 Rp.8.472.724 Rp.9.131.272 Rp.886.019.227
110 Rp.17.603.996 Rp.8.559.216 Rp.9.044.780 Rp.877.460.011
111 Rp.17.603.996 Rp.8.646.592 Rp.8.957.404 Rp.868.813.419
112 Rp.17.603.996 Rp.8.734.859 Rp.8.869.137 Rp.860.078.560
113 Rp.17.603.996 Rp.8.824.027 Rp.8.779.969 Rp.851.254.533
114 Rp.17.603.996 Rp.8.914.106 Rp.8.689.890 Rp.842.340.427
115 Rp.17.603.996 Rp.9.005.104 Rp.8.598.892 Rp.833.335.323
116 Rp.17.603.996 Rp.9.097.031 Rp.8.506.965 Rp.824.238.292
117 Rp.17.603.996 Rp.9.189.897 Rp.8.414.099 Rp.815.048.395
118 Rp.17.603.996 Rp.9.283.710 Rp.8.320.286 Rp.805.764.685
119 Rp.17.603.996 Rp.9.378.482 Rp.8.225.514 Rp.796.386.203
120 Rp.17.603.996 Rp.9.474.220 Rp.8.129.776 Rp.786.911.983
121 Rp.17.603.996 Rp.9.570.936 Rp.8.033.060 Rp.777.341.047
122 Rp.17.603.996 Rp.9.668.639 Rp.7.935.357 Rp.767.672.408
123 Rp.17.603.996 Rp.9.767.340 Rp.7.836.656 Rp.757.905.068
124 Rp.17.603.996 Rp.9.867.048 Rp.7.736.948 Rp.748.038.020
125 Rp.17.603.996 Rp.9.967.775 Rp.7.636.221 Rp.738.070.245
126 Rp.17.603.996 Rp.10.069.529 Rp.7.534.467 Rp.728.000.716
127 Rp.17.603.996 Rp.10.172.322 Rp.7.431.674 Rp.717.828.394
128 Rp.17.603.996 Rp.10.276.164 Rp.7.327.832 Rp.707.552.230
129 Rp.17.603.996 Rp.10.381.067 Rp.7.222.929 Rp.697.171.163
130 Rp.17.603.996 Rp.10.487.040 Rp.7.116.956 Rp.686.684.123
131 Rp.17.603.996 Rp.10.594.096 Rp.7.009.900 Rp.676.090.027
132 Rp.17.603.996 Rp.10.702.244 Rp.6.901.752 Rp.665.387.783
133 Rp.17.603.996 Rp.10.811.496 Rp.6.792.500 Rp.654.576.287
134 Rp.17.603.996 Rp.10.921.863 Rp.6.682.133 Rp.643.654.424
135 Rp.17.603.996 Rp.11.033.357 Rp.6.570.639 Rp.632.621.067
136 Rp.17.603.996 Rp.11.145.989 Rp.6.458.007 Rp.621.475.078
137 Rp.17.603.996 Rp.11.259.771 Rp.6.344.225 Rp.610.215.307
138 Rp.17.603.996 Rp.11.374.715 Rp.6.229.281 Rp.598.840.592
139 Rp.17.603.996 Rp.11.490.832 Rp.6.113.164 Rp.587.349.760
140 Rp.17.603.996 Rp.11.608.134 Rp.5.995.862 Rp.575.741.626
141 Rp.17.603.996 Rp.11.726.634 Rp.5.877.362 Rp.564.014.992
142 Rp.17.603.996 Rp.11.846.343 Rp.5.757.653 Rp.552.168.649
143 Rp.17.603.996 Rp.11.967.274 Rp.5.636.722 Rp.540.201.375
144 Rp.17.603.996 Rp.12.089.440 Rp.5.514.556 Rp.528.111.935
145 Rp.17.603.996 Rp.12.212.853 Rp.5.391.143 Rp.515.899.082
146 Rp.17.603.996 Rp.12.337.526 Rp.5.266.470 Rp.503.561.556
147 Rp.17.603.996 Rp.12.463.472 Rp.5.140.524 Rp.491.098.084
148 Rp.17.603.996 Rp.12.590.703 Rp.5.013.293 Rp.478.507.381
149 Rp.17.603.996 Rp.12.719.233 Rp.4.884.763 Rp.465.788.148
150 Rp.17.603.996 Rp.12.849.075 Rp.4.754.921 Rp.452.939.073
151 Rp.17.603.996 Rp.12.980.243 Rp.4.623.753 Rp.439.958.830
152 Rp.17.603.996 Rp.13.112.750 Rp.4.491.246 Rp.426.846.080
153 Rp.17.603.996 Rp.13.246.609 Rp.4.357.387 Rp.413.599.471
154 Rp.17.603.996 Rp.13.381.835 Rp.4.222.161 Rp.400.217.636
155 Rp.17.603.996 Rp.13.518.441 Rp.4.085.555 Rp.386.699.195
156 Rp.17.603.996 Rp.13.656.442 Rp.3.947.554 Rp.373.042.753
157 Rp.17.603.996 Rp.13.795.851 Rp.3.808.145 Rp.359.246.902
158 Rp.17.603.996 Rp.13.936.684 Rp.3.667.312 Rp.345.310.218
159 Rp.17.603.996 Rp.14.078.954 Rp.3.525.042 Rp.331.231.264
160 Rp.17.603.996 Rp.14.222.677 Rp.3.381.319 Rp.317.008.587
161 Rp.17.603.996 Rp.14.367.867 Rp.3.236.129 Rp.302.640.720
162 Rp.17.603.996 Rp.14.514.539 Rp.3.089.457 Rp.288.126.181
163 Rp.17.603.996 Rp.14.662.708 Rp.2.941.288 Rp.273.463.473
164 Rp.17.603.996 Rp.14.812.390 Rp.2.791.606 Rp.258.651.083
165 Rp.17.603.996 Rp.14.963.600 Rp.2.640.396 Rp.243.687.483
166 Rp.17.603.996 Rp.15.116.353 Rp.2.487.643 Rp.228.571.130
167 Rp.17.603.996 Rp.15.270.666 Rp.2.333.330 Rp.213.300.464
168 Rp.17.603.996 Rp.15.426.554 Rp.2.177.442 Rp.197.873.910
169 Rp.17.603.996 Rp.15.584.033 Rp.2.019.963 Rp.182.289.877
170 Rp.17.603.996 Rp.15.743.120 Rp.1.860.876 Rp.166.546.757
171 Rp.17.603.996 Rp.15.903.831 Rp.1.700.165 Rp.150.642.926
172 Rp.17.603.996 Rp.16.066.183 Rp.1.537.813 Rp.134.576.743
173 Rp.17.603.996 Rp.16.230.192 Rp.1.373.804 Rp.118.346.551
174 Rp.17.603.996 Rp.16.395.875 Rp.1.208.121 Rp.101.950.676
175 Rp.17.603.996 Rp.16.563.250 Rp.1.040.746 Rp.85.387.426
176 Rp.17.603.996 Rp.16.732.333 Rp.871.663 Rp.68.655.093
177 Rp.17.603.996 Rp.16.903.142 Rp.700.854 Rp.51.751.951
178 Rp.17.603.996 Rp.17.075.695 Rp.528.301 Rp.34.676.256
179 Rp.17.603.996 Rp.17.250.009 Rp.353.987 Rp.17.426.247
180 Rp.17.603.996 Rp.17.426.247 Rp.177.893 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    • 4888
    Lihat Rincian
    Rp219mily
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 3
    • 3
    • 242
    Lihat Rincian
    Rp10,5mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,8mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,8mily

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