Perumahan Citra Garden 3

Rumah Citra Garden 3

Citra Garden 3 Jl. Palem Raja Timur Kalideres Jakarta Barat Jakarta

Rp1,75mily
Bisa Nego
KPR: 14,6jt/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.1.750.000.000 Dana Tunai yang Harus Disiapkan Rp.525.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.14.619.146 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.16.652.429 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.524.238.902
Total Pembayaran
Rp.3.463.238.902 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.1.400.000.000
1 Rp.14.619.146 Rp.3.535.813 Rp.11.083.333 Rp.1.396.464.187
2 Rp.14.619.146 Rp.3.563.805 Rp.11.055.341 Rp.1.392.900.382
3 Rp.14.619.146 Rp.3.592.018 Rp.11.027.128 Rp.1.389.308.364
4 Rp.14.619.146 Rp.3.620.455 Rp.10.998.691 Rp.1.385.687.909
5 Rp.14.619.146 Rp.3.649.117 Rp.10.970.029 Rp.1.382.038.792
6 Rp.14.619.146 Rp.3.678.006 Rp.10.941.140 Rp.1.378.360.786
7 Rp.14.619.146 Rp.3.707.123 Rp.10.912.023 Rp.1.374.653.663
8 Rp.14.619.146 Rp.3.736.471 Rp.10.882.675 Rp.1.370.917.192
9 Rp.14.619.146 Rp.3.766.052 Rp.10.853.094 Rp.1.367.151.140
10 Rp.14.619.146 Rp.3.795.866 Rp.10.823.280 Rp.1.363.355.274
11 Rp.14.619.146 Rp.3.825.917 Rp.10.793.229 Rp.1.359.529.357
12 Rp.14.619.146 Rp.3.856.205 Rp.10.762.941 Rp.1.355.673.152
13 Rp.14.619.146 Rp.3.886.734 Rp.10.732.412 Rp.1.351.786.418
14 Rp.14.619.146 Rp.3.917.504 Rp.10.701.642 Rp.1.347.868.914
15 Rp.14.619.146 Rp.3.948.517 Rp.10.670.629 Rp.1.343.920.397
16 Rp.14.619.146 Rp.3.979.776 Rp.10.639.370 Rp.1.339.940.621
17 Rp.14.619.146 Rp.4.011.283 Rp.10.607.863 Rp.1.335.929.338
18 Rp.14.619.146 Rp.4.043.039 Rp.10.576.107 Rp.1.331.886.299
19 Rp.14.619.146 Rp.4.075.046 Rp.10.544.100 Rp.1.327.811.253
20 Rp.14.619.146 Rp.4.107.307 Rp.10.511.839 Rp.1.323.703.946
21 Rp.14.619.146 Rp.4.139.823 Rp.10.479.323 Rp.1.319.564.123
22 Rp.14.619.146 Rp.4.172.597 Rp.10.446.549 Rp.1.315.391.526
23 Rp.14.619.146 Rp.4.205.630 Rp.10.413.516 Rp.1.311.185.896
24 Rp.14.619.146 Rp.4.238.924 Rp.10.380.222 Rp.1.306.946.972
25 Rp.14.619.146 Rp.4.272.482 Rp.10.346.664 Rp.1.302.674.490
26 Rp.14.619.146 Rp.4.306.306 Rp.10.312.840 Rp.1.298.368.184
27 Rp.14.619.146 Rp.4.340.398 Rp.10.278.748 Rp.1.294.027.786
28 Rp.14.619.146 Rp.4.374.759 Rp.10.244.387 Rp.1.289.653.027
29 Rp.14.619.146 Rp.4.409.393 Rp.10.209.753 Rp.1.285.243.634
30 Rp.14.619.146 Rp.4.444.301 Rp.10.174.845 Rp.1.280.799.333
31 Rp.14.619.146 Rp.4.479.485 Rp.10.139.661 Rp.1.276.319.848
32 Rp.14.619.146 Rp.4.514.947 Rp.10.104.199 Rp.1.271.804.901
33 Rp.14.619.146 Rp.4.550.691 Rp.10.068.455 Rp.1.267.254.210
34 Rp.14.619.146 Rp.4.586.717 Rp.10.032.429 Rp.1.262.667.493
35 Rp.14.619.146 Rp.4.623.028 Rp.9.996.118 Rp.1.258.044.465
36 Rp.14.619.146 Rp.4.659.627 Rp.9.959.519 Rp.1.253.384.838
37 Rp.16.652.429 Rp.3.857.459 Rp.12.794.970 Rp.1.249.527.379
38 Rp.16.652.429 Rp.3.896.837 Rp.12.755.592 Rp.1.245.630.542
39 Rp.16.652.429 Rp.3.936.617 Rp.12.715.812 Rp.1.241.693.925
40 Rp.16.652.429 Rp.3.976.804 Rp.12.675.625 Rp.1.237.717.121
41 Rp.16.652.429 Rp.4.017.400 Rp.12.635.029 Rp.1.233.699.721
42 Rp.16.652.429 Rp.4.058.411 Rp.12.594.018 Rp.1.229.641.310
43 Rp.16.652.429 Rp.4.099.841 Rp.12.552.588 Rp.1.225.541.469
44 Rp.16.652.429 Rp.4.141.693 Rp.12.510.736 Rp.1.221.399.776
45 Rp.16.652.429 Rp.4.183.973 Rp.12.468.456 Rp.1.217.215.803
46 Rp.16.652.429 Rp.4.226.684 Rp.12.425.745 Rp.1.212.989.119
47 Rp.16.652.429 Rp.4.269.832 Rp.12.382.597 Rp.1.208.719.287
48 Rp.16.652.429 Rp.4.313.420 Rp.12.339.009 Rp.1.204.405.867
49 Rp.16.652.429 Rp.4.357.452 Rp.12.294.977 Rp.1.200.048.415
50 Rp.16.652.429 Rp.4.401.935 Rp.12.250.494 Rp.1.195.646.480
51 Rp.16.652.429 Rp.4.446.871 Rp.12.205.558 Rp.1.191.199.609
52 Rp.16.652.429 Rp.4.492.266 Rp.12.160.163 Rp.1.186.707.343
53 Rp.16.652.429 Rp.4.538.125 Rp.12.114.304 Rp.1.182.169.218
54 Rp.16.652.429 Rp.4.584.452 Rp.12.067.977 Rp.1.177.584.766
55 Rp.16.652.429 Rp.4.631.251 Rp.12.021.178 Rp.1.172.953.515
56 Rp.16.652.429 Rp.4.678.529 Rp.11.973.900 Rp.1.168.274.986
57 Rp.16.652.429 Rp.4.726.289 Rp.11.926.140 Rp.1.163.548.697
58 Rp.16.652.429 Rp.4.774.536 Rp.11.877.893 Rp.1.158.774.161
59 Rp.16.652.429 Rp.4.823.276 Rp.11.829.153 Rp.1.153.950.885
60 Rp.16.652.429 Rp.4.872.514 Rp.11.779.915 Rp.1.149.078.371
61 Rp.16.652.429 Rp.4.922.254 Rp.11.730.175 Rp.1.144.156.117
62 Rp.16.652.429 Rp.4.972.502 Rp.11.679.927 Rp.1.139.183.615
63 Rp.16.652.429 Rp.5.023.263 Rp.11.629.166 Rp.1.134.160.352
64 Rp.16.652.429 Rp.5.074.542 Rp.11.577.887 Rp.1.129.085.810
65 Rp.16.652.429 Rp.5.126.345 Rp.11.526.084 Rp.1.123.959.465
66 Rp.16.652.429 Rp.5.178.676 Rp.11.473.753 Rp.1.118.780.789
67 Rp.16.652.429 Rp.5.231.542 Rp.11.420.887 Rp.1.113.549.247
68 Rp.16.652.429 Rp.5.284.947 Rp.11.367.482 Rp.1.108.264.300
69 Rp.16.652.429 Rp.5.338.898 Rp.11.313.531 Rp.1.102.925.402
70 Rp.16.652.429 Rp.5.393.399 Rp.11.259.030 Rp.1.097.532.003
71 Rp.16.652.429 Rp.5.448.456 Rp.11.203.973 Rp.1.092.083.547
72 Rp.16.652.429 Rp.5.504.076 Rp.11.148.353 Rp.1.086.579.471
73 Rp.16.652.429 Rp.5.560.264 Rp.11.092.165 Rp.1.081.019.207
74 Rp.16.652.429 Rp.5.617.025 Rp.11.035.404 Rp.1.075.402.182
75 Rp.16.652.429 Rp.5.674.365 Rp.10.978.064 Rp.1.069.727.817
76 Rp.16.652.429 Rp.5.732.291 Rp.10.920.138 Rp.1.063.995.526
77 Rp.16.652.429 Rp.5.790.808 Rp.10.861.621 Rp.1.058.204.718
78 Rp.16.652.429 Rp.5.849.923 Rp.10.802.506 Rp.1.052.354.795
79 Rp.16.652.429 Rp.5.909.640 Rp.10.742.789 Rp.1.046.445.155
80 Rp.16.652.429 Rp.5.969.968 Rp.10.682.461 Rp.1.040.475.187
81 Rp.16.652.429 Rp.6.030.911 Rp.10.621.518 Rp.1.034.444.276
82 Rp.16.652.429 Rp.6.092.477 Rp.10.559.952 Rp.1.028.351.799
83 Rp.16.652.429 Rp.6.154.671 Rp.10.497.758 Rp.1.022.197.128
84 Rp.16.652.429 Rp.6.217.500 Rp.10.434.929 Rp.1.015.979.628
85 Rp.16.652.429 Rp.6.280.970 Rp.10.371.459 Rp.1.009.698.658
86 Rp.16.652.429 Rp.6.345.089 Rp.10.307.340 Rp.1.003.353.569
87 Rp.16.652.429 Rp.6.409.861 Rp.10.242.568 Rp.996.943.708
88 Rp.16.652.429 Rp.6.475.295 Rp.10.177.134 Rp.990.468.413
89 Rp.16.652.429 Rp.6.541.397 Rp.10.111.032 Rp.983.927.016
90 Rp.16.652.429 Rp.6.608.174 Rp.10.044.255 Rp.977.318.842
91 Rp.16.652.429 Rp.6.675.632 Rp.9.976.797 Rp.970.643.210
92 Rp.16.652.429 Rp.6.743.780 Rp.9.908.649 Rp.963.899.430
93 Rp.16.652.429 Rp.6.812.622 Rp.9.839.807 Rp.957.086.808
94 Rp.16.652.429 Rp.6.882.168 Rp.9.770.261 Rp.950.204.640
95 Rp.16.652.429 Rp.6.952.423 Rp.9.700.006 Rp.943.252.217
96 Rp.16.652.429 Rp.7.023.396 Rp.9.629.033 Rp.936.228.821
97 Rp.16.652.429 Rp.7.095.093 Rp.9.557.336 Rp.929.133.728
98 Rp.16.652.429 Rp.7.167.522 Rp.9.484.907 Rp.921.966.206
99 Rp.16.652.429 Rp.7.240.691 Rp.9.411.738 Rp.914.725.515
100 Rp.16.652.429 Rp.7.314.606 Rp.9.337.823 Rp.907.410.909
101 Rp.16.652.429 Rp.7.389.276 Rp.9.263.153 Rp.900.021.633
102 Rp.16.652.429 Rp.7.464.708 Rp.9.187.721 Rp.892.556.925
103 Rp.16.652.429 Rp.7.540.910 Rp.9.111.519 Rp.885.016.015
104 Rp.16.652.429 Rp.7.617.891 Rp.9.034.538 Rp.877.398.124
105 Rp.16.652.429 Rp.7.695.656 Rp.8.956.773 Rp.869.702.468
106 Rp.16.652.429 Rp.7.774.216 Rp.8.878.213 Rp.861.928.252
107 Rp.16.652.429 Rp.7.853.578 Rp.8.798.851 Rp.854.074.674
108 Rp.16.652.429 Rp.7.933.750 Rp.8.718.679 Rp.846.140.924
109 Rp.16.652.429 Rp.8.014.740 Rp.8.637.689 Rp.838.126.184
110 Rp.16.652.429 Rp.8.096.558 Rp.8.555.871 Rp.830.029.626
111 Rp.16.652.429 Rp.8.179.210 Rp.8.473.219 Rp.821.850.416
112 Rp.16.652.429 Rp.8.262.706 Rp.8.389.723 Rp.813.587.710
113 Rp.16.652.429 Rp.8.347.054 Rp.8.305.375 Rp.805.240.656
114 Rp.16.652.429 Rp.8.432.264 Rp.8.220.165 Rp.796.808.392
115 Rp.16.652.429 Rp.8.518.343 Rp.8.134.086 Rp.788.290.049
116 Rp.16.652.429 Rp.8.605.301 Rp.8.047.128 Rp.779.684.748
117 Rp.16.652.429 Rp.8.693.147 Rp.7.959.282 Rp.770.991.601
118 Rp.16.652.429 Rp.8.781.890 Rp.7.870.539 Rp.762.209.711
119 Rp.16.652.429 Rp.8.871.538 Rp.7.780.891 Rp.753.338.173
120 Rp.16.652.429 Rp.8.962.102 Rp.7.690.327 Rp.744.376.071
121 Rp.16.652.429 Rp.9.053.590 Rp.7.598.839 Rp.735.322.481
122 Rp.16.652.429 Rp.9.146.012 Rp.7.506.417 Rp.726.176.469
123 Rp.16.652.429 Rp.9.239.378 Rp.7.413.051 Rp.716.937.091
124 Rp.16.652.429 Rp.9.333.696 Rp.7.318.733 Rp.707.603.395
125 Rp.16.652.429 Rp.9.428.978 Rp.7.223.451 Rp.698.174.417
126 Rp.16.652.429 Rp.9.525.232 Rp.7.127.197 Rp.688.649.185
127 Rp.16.652.429 Rp.9.622.469 Rp.7.029.960 Rp.679.026.716
128 Rp.16.652.429 Rp.9.720.698 Rp.6.931.731 Rp.669.306.018
129 Rp.16.652.429 Rp.9.819.930 Rp.6.832.499 Rp.659.486.088
130 Rp.16.652.429 Rp.9.920.175 Rp.6.732.254 Rp.649.565.913
131 Rp.16.652.429 Rp.10.021.444 Rp.6.630.985 Rp.639.544.469
132 Rp.16.652.429 Rp.10.123.746 Rp.6.528.683 Rp.629.420.723
133 Rp.16.652.429 Rp.10.227.092 Rp.6.425.337 Rp.619.193.631
134 Rp.16.652.429 Rp.10.331.494 Rp.6.320.935 Rp.608.862.137
135 Rp.16.652.429 Rp.10.436.961 Rp.6.215.468 Rp.598.425.176
136 Rp.16.652.429 Rp.10.543.505 Rp.6.108.924 Rp.587.881.671
137 Rp.16.652.429 Rp.10.651.137 Rp.6.001.292 Rp.577.230.534
138 Rp.16.652.429 Rp.10.759.867 Rp.5.892.562 Rp.566.470.667
139 Rp.16.652.429 Rp.10.869.708 Rp.5.782.721 Rp.555.600.959
140 Rp.16.652.429 Rp.10.980.669 Rp.5.671.760 Rp.544.620.290
141 Rp.16.652.429 Rp.11.092.764 Rp.5.559.665 Rp.533.527.526
142 Rp.16.652.429 Rp.11.206.002 Rp.5.446.427 Rp.522.321.524
143 Rp.16.652.429 Rp.11.320.397 Rp.5.332.032 Rp.511.001.127
144 Rp.16.652.429 Rp.11.435.959 Rp.5.216.470 Rp.499.565.168
145 Rp.16.652.429 Rp.11.552.701 Rp.5.099.728 Rp.488.012.467
146 Rp.16.652.429 Rp.11.670.635 Rp.4.981.794 Rp.476.341.832
147 Rp.16.652.429 Rp.11.789.773 Rp.4.862.656 Rp.464.552.059
148 Rp.16.652.429 Rp.11.910.127 Rp.4.742.302 Rp.452.641.932
149 Rp.16.652.429 Rp.12.031.709 Rp.4.620.720 Rp.440.610.223
150 Rp.16.652.429 Rp.12.154.533 Rp.4.497.896 Rp.428.455.690
151 Rp.16.652.429 Rp.12.278.610 Rp.4.373.819 Rp.416.177.080
152 Rp.16.652.429 Rp.12.403.955 Rp.4.248.474 Rp.403.773.125
153 Rp.16.652.429 Rp.12.530.578 Rp.4.121.851 Rp.391.242.547
154 Rp.16.652.429 Rp.12.658.495 Rp.3.993.934 Rp.378.584.052
155 Rp.16.652.429 Rp.12.787.717 Rp.3.864.712 Rp.365.796.335
156 Rp.16.652.429 Rp.12.918.258 Rp.3.734.171 Rp.352.878.077
157 Rp.16.652.429 Rp.13.050.132 Rp.3.602.297 Rp.339.827.945
158 Rp.16.652.429 Rp.13.183.352 Rp.3.469.077 Rp.326.644.593
159 Rp.16.652.429 Rp.13.317.932 Rp.3.334.497 Rp.313.326.661
160 Rp.16.652.429 Rp.13.453.886 Rp.3.198.543 Rp.299.872.775
161 Rp.16.652.429 Rp.13.591.228 Rp.3.061.201 Rp.286.281.547
162 Rp.16.652.429 Rp.13.729.972 Rp.2.922.457 Rp.272.551.575
163 Rp.16.652.429 Rp.13.870.132 Rp.2.782.297 Rp.258.681.443
164 Rp.16.652.429 Rp.14.011.723 Rp.2.640.706 Rp.244.669.720
165 Rp.16.652.429 Rp.14.154.759 Rp.2.497.670 Rp.230.514.961
166 Rp.16.652.429 Rp.14.299.255 Rp.2.353.174 Rp.216.215.706
167 Rp.16.652.429 Rp.14.445.227 Rp.2.207.202 Rp.201.770.479
168 Rp.16.652.429 Rp.14.592.689 Rp.2.059.740 Rp.187.177.790
169 Rp.16.652.429 Rp.14.741.656 Rp.1.910.773 Rp.172.436.134
170 Rp.16.652.429 Rp.14.892.143 Rp.1.760.286 Rp.157.543.991
171 Rp.16.652.429 Rp.15.044.167 Rp.1.608.262 Rp.142.499.824
172 Rp.16.652.429 Rp.15.197.743 Rp.1.454.686 Rp.127.302.081
173 Rp.16.652.429 Rp.15.352.887 Rp.1.299.542 Rp.111.949.194
174 Rp.16.652.429 Rp.15.509.614 Rp.1.142.815 Rp.96.439.580
175 Rp.16.652.429 Rp.15.667.942 Rp.984.487 Rp.80.771.638
176 Rp.16.652.429 Rp.15.827.885 Rp.824.544 Rp.64.943.753
177 Rp.16.652.429 Rp.15.989.462 Rp.662.967 Rp.48.954.291
178 Rp.16.652.429 Rp.16.152.687 Rp.499.742 Rp.32.801.604
179 Rp.16.652.429 Rp.16.317.579 Rp.334.850 Rp.16.484.025
180 Rp.16.652.429 Rp.16.484.025 Rp.168.274 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
    Rp1mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp1mily
    • 1
    • 1
    • 38
    Lihat Rincian
    Rp1mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    • 2
    • 2
    • 110
    Lihat Rincian
    Rp137jt/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
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 3
    • 3
    • 60
    • 160
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp8,9mily
    RUMAH Dijual
    di Jakarta Barat
    Rp8,9mily
    • 4
    • 4
    • 300
    • 500
    Lihat Rincian
    Rp8,9mily
  • 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
    Rp1,65mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp1,65mily
    • 2
    • 1
    • 43
    Lihat Rincian
    Rp1,65mily

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