Rumah Dijual Bandung SANGAT STRATEGIS Rp 30 M Dekat Gedung Sate

Jl. Cisangkuy Gedung Sate, Cihapit Bandung Jawa Barat

Rp30mily
Bisa Nego
KPR: 250jt/bln

Iklan rumah ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan rumah ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Gedung Sate, Cihapit, Bandung Wetan, Bandung, Jawa Barat
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.30.000.000.000 Dana Tunai yang Harus Disiapkan Rp.9.000.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.24.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.250.613.924 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.285.470.210 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.26.129.811.373
Total Pembayaran
Rp.59.369.811.373 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.24.000.000.000
1 Rp.250.613.924 Rp.60.613.924 Rp.190.000.000 Rp.23.939.386.076
2 Rp.250.613.924 Rp.61.093.784 Rp.189.520.140 Rp.23.878.292.292
3 Rp.250.613.924 Rp.61.577.443 Rp.189.036.481 Rp.23.816.714.849
4 Rp.250.613.924 Rp.62.064.931 Rp.188.548.993 Rp.23.754.649.918
5 Rp.250.613.924 Rp.62.556.279 Rp.188.057.645 Rp.23.692.093.639
6 Rp.250.613.924 Rp.63.051.516 Rp.187.562.408 Rp.23.629.042.123
7 Rp.250.613.924 Rp.63.550.674 Rp.187.063.250 Rp.23.565.491.449
8 Rp.250.613.924 Rp.64.053.783 Rp.186.560.141 Rp.23.501.437.666
9 Rp.250.613.924 Rp.64.560.876 Rp.186.053.048 Rp.23.436.876.790
10 Rp.250.613.924 Rp.65.071.983 Rp.185.541.941 Rp.23.371.804.807
11 Rp.250.613.924 Rp.65.587.136 Rp.185.026.788 Rp.23.306.217.671
12 Rp.250.613.924 Rp.66.106.367 Rp.184.507.557 Rp.23.240.111.304
13 Rp.250.613.924 Rp.66.629.710 Rp.183.984.214 Rp.23.173.481.594
14 Rp.250.613.924 Rp.67.157.195 Rp.183.456.729 Rp.23.106.324.399
15 Rp.250.613.924 Rp.67.688.856 Rp.182.925.068 Rp.23.038.635.543
16 Rp.250.613.924 Rp.68.224.726 Rp.182.389.198 Rp.22.970.410.817
17 Rp.250.613.924 Rp.68.764.838 Rp.181.849.086 Rp.22.901.645.979
18 Rp.250.613.924 Rp.69.309.227 Rp.181.304.697 Rp.22.832.336.752
19 Rp.250.613.924 Rp.69.857.925 Rp.180.755.999 Rp.22.762.478.827
20 Rp.250.613.924 Rp.70.410.967 Rp.180.202.957 Rp.22.692.067.860
21 Rp.250.613.924 Rp.70.968.387 Rp.179.645.537 Rp.22.621.099.473
22 Rp.250.613.924 Rp.71.530.220 Rp.179.083.704 Rp.22.549.569.253
23 Rp.250.613.924 Rp.72.096.501 Rp.178.517.423 Rp.22.477.472.752
24 Rp.250.613.924 Rp.72.667.265 Rp.177.946.659 Rp.22.404.805.487
25 Rp.250.613.924 Rp.73.242.547 Rp.177.371.377 Rp.22.331.562.940
26 Rp.250.613.924 Rp.73.822.384 Rp.176.791.540 Rp.22.257.740.556
27 Rp.250.613.924 Rp.74.406.811 Rp.176.207.113 Rp.22.183.333.745
28 Rp.250.613.924 Rp.74.995.865 Rp.175.618.059 Rp.22.108.337.880
29 Rp.250.613.924 Rp.75.589.582 Rp.175.024.342 Rp.22.032.748.298
30 Rp.250.613.924 Rp.76.188.000 Rp.174.425.924 Rp.21.956.560.298
31 Rp.250.613.924 Rp.76.791.155 Rp.173.822.769 Rp.21.879.769.143
32 Rp.250.613.924 Rp.77.399.085 Rp.173.214.839 Rp.21.802.370.058
33 Rp.250.613.924 Rp.78.011.828 Rp.172.602.096 Rp.21.724.358.230
34 Rp.250.613.924 Rp.78.629.421 Rp.171.984.503 Rp.21.645.728.809
35 Rp.250.613.924 Rp.79.251.904 Rp.171.362.020 Rp.21.566.476.905
36 Rp.250.613.924 Rp.79.879.315 Rp.170.734.609 Rp.21.486.597.590
37 Rp.285.470.210 Rp.66.127.860 Rp.219.342.350 Rp.21.420.469.730
38 Rp.285.470.210 Rp.66.802.915 Rp.218.667.295 Rp.21.353.666.815
39 Rp.285.470.210 Rp.67.484.861 Rp.217.985.349 Rp.21.286.181.954
40 Rp.285.470.210 Rp.68.173.769 Rp.217.296.441 Rp.21.218.008.185
41 Rp.285.470.210 Rp.68.869.710 Rp.216.600.500 Rp.21.149.138.475
42 Rp.285.470.210 Rp.69.572.755 Rp.215.897.455 Rp.21.079.565.720
43 Rp.285.470.210 Rp.70.282.977 Rp.215.187.233 Rp.21.009.282.743
44 Rp.285.470.210 Rp.71.000.449 Rp.214.469.761 Rp.20.938.282.294
45 Rp.285.470.210 Rp.71.725.245 Rp.213.744.965 Rp.20.866.557.049
46 Rp.285.470.210 Rp.72.457.440 Rp.213.012.770 Rp.20.794.099.609
47 Rp.285.470.210 Rp.73.197.110 Rp.212.273.100 Rp.20.720.902.499
48 Rp.285.470.210 Rp.73.944.330 Rp.211.525.880 Rp.20.646.958.169
49 Rp.285.470.210 Rp.74.699.179 Rp.210.771.031 Rp.20.572.258.990
50 Rp.285.470.210 Rp.75.461.733 Rp.210.008.477 Rp.20.496.797.257
51 Rp.285.470.210 Rp.76.232.071 Rp.209.238.139 Rp.20.420.565.186
52 Rp.285.470.210 Rp.77.010.274 Rp.208.459.936 Rp.20.343.554.912
53 Rp.285.470.210 Rp.77.796.420 Rp.207.673.790 Rp.20.265.758.492
54 Rp.285.470.210 Rp.78.590.592 Rp.206.879.618 Rp.20.187.167.900
55 Rp.285.470.210 Rp.79.392.871 Rp.206.077.339 Rp.20.107.775.029
56 Rp.285.470.210 Rp.80.203.340 Rp.205.266.870 Rp.20.027.571.689
57 Rp.285.470.210 Rp.81.022.082 Rp.204.448.128 Rp.19.946.549.607
58 Rp.285.470.210 Rp.81.849.183 Rp.203.621.027 Rp.19.864.700.424
59 Rp.285.470.210 Rp.82.684.727 Rp.202.785.483 Rp.19.782.015.697
60 Rp.285.470.210 Rp.83.528.800 Rp.201.941.410 Rp.19.698.486.897
61 Rp.285.470.210 Rp.84.381.490 Rp.201.088.720 Rp.19.614.105.407
62 Rp.285.470.210 Rp.85.242.884 Rp.200.227.326 Rp.19.528.862.523
63 Rp.285.470.210 Rp.86.113.072 Rp.199.357.138 Rp.19.442.749.451
64 Rp.285.470.210 Rp.86.992.143 Rp.198.478.067 Rp.19.355.757.308
65 Rp.285.470.210 Rp.87.880.187 Rp.197.590.023 Rp.19.267.877.121
66 Rp.285.470.210 Rp.88.777.298 Rp.196.692.912 Rp.19.179.099.823
67 Rp.285.470.210 Rp.89.683.566 Rp.195.786.644 Rp.19.089.416.257
68 Rp.285.470.210 Rp.90.599.086 Rp.194.871.124 Rp.18.998.817.171
69 Rp.285.470.210 Rp.91.523.951 Rp.193.946.259 Rp.18.907.293.220
70 Rp.285.470.210 Rp.92.458.258 Rp.193.011.952 Rp.18.814.834.962
71 Rp.285.470.210 Rp.93.402.103 Rp.192.068.107 Rp.18.721.432.859
72 Rp.285.470.210 Rp.94.355.583 Rp.191.114.627 Rp.18.627.077.276
73 Rp.285.470.210 Rp.95.318.796 Rp.190.151.414 Rp.18.531.758.480
74 Rp.285.470.210 Rp.96.291.842 Rp.189.178.368 Rp.18.435.466.638
75 Rp.285.470.210 Rp.97.274.821 Rp.188.195.389 Rp.18.338.191.817
76 Rp.285.470.210 Rp.98.267.835 Rp.187.202.375 Rp.18.239.923.982
77 Rp.285.470.210 Rp.99.270.986 Rp.186.199.224 Rp.18.140.652.996
78 Rp.285.470.210 Rp.100.284.377 Rp.185.185.833 Rp.18.040.368.619
79 Rp.285.470.210 Rp.101.308.114 Rp.184.162.096 Rp.17.939.060.505
80 Rp.285.470.210 Rp.102.342.301 Rp.183.127.909 Rp.17.836.718.204
81 Rp.285.470.210 Rp.103.387.045 Rp.182.083.165 Rp.17.733.331.159
82 Rp.285.470.210 Rp.104.442.454 Rp.181.027.756 Rp.17.628.888.705
83 Rp.285.470.210 Rp.105.508.638 Rp.179.961.572 Rp.17.523.380.067
84 Rp.285.470.210 Rp.106.585.705 Rp.178.884.505 Rp.17.416.794.362
85 Rp.285.470.210 Rp.107.673.768 Rp.177.796.442 Rp.17.309.120.594
86 Rp.285.470.210 Rp.108.772.937 Rp.176.697.273 Rp.17.200.347.657
87 Rp.285.470.210 Rp.109.883.328 Rp.175.586.882 Rp.17.090.464.329
88 Rp.285.470.210 Rp.111.005.053 Rp.174.465.157 Rp.16.979.459.276
89 Rp.285.470.210 Rp.112.138.230 Rp.173.331.980 Rp.16.867.321.046
90 Rp.285.470.210 Rp.113.282.974 Rp.172.187.236 Rp.16.754.038.072
91 Rp.285.470.210 Rp.114.439.405 Rp.171.030.805 Rp.16.639.598.667
92 Rp.285.470.210 Rp.115.607.640 Rp.169.862.570 Rp.16.523.991.027
93 Rp.285.470.210 Rp.116.787.802 Rp.168.682.408 Rp.16.407.203.225
94 Rp.285.470.210 Rp.117.980.010 Rp.167.490.200 Rp.16.289.223.215
95 Rp.285.470.210 Rp.119.184.390 Rp.166.285.820 Rp.16.170.038.825
96 Rp.285.470.210 Rp.120.401.064 Rp.165.069.146 Rp.16.049.637.761
97 Rp.285.470.210 Rp.121.630.158 Rp.163.840.052 Rp.15.928.007.603
98 Rp.285.470.210 Rp.122.871.799 Rp.162.598.411 Rp.15.805.135.804
99 Rp.285.470.210 Rp.124.126.115 Rp.161.344.095 Rp.15.681.009.689
100 Rp.285.470.210 Rp.125.393.236 Rp.160.076.974 Rp.15.555.616.453
101 Rp.285.470.210 Rp.126.673.292 Rp.158.796.918 Rp.15.428.943.161
102 Rp.285.470.210 Rp.127.966.415 Rp.157.503.795 Rp.15.300.976.746
103 Rp.285.470.210 Rp.129.272.739 Rp.156.197.471 Rp.15.171.704.007
104 Rp.285.470.210 Rp.130.592.398 Rp.154.877.812 Rp.15.041.111.609
105 Rp.285.470.210 Rp.131.925.529 Rp.153.544.681 Rp.14.909.186.080
106 Rp.285.470.210 Rp.133.272.269 Rp.152.197.941 Rp.14.775.913.811
107 Rp.285.470.210 Rp.134.632.757 Rp.150.837.453 Rp.14.641.281.054
108 Rp.285.470.210 Rp.136.007.133 Rp.149.463.077 Rp.14.505.273.921
109 Rp.285.470.210 Rp.137.395.539 Rp.148.074.671 Rp.14.367.878.382
110 Rp.285.470.210 Rp.138.798.118 Rp.146.672.092 Rp.14.229.080.264
111 Rp.285.470.210 Rp.140.215.016 Rp.145.255.194 Rp.14.088.865.248
112 Rp.285.470.210 Rp.141.646.377 Rp.143.823.833 Rp.13.947.218.871
113 Rp.285.470.210 Rp.143.092.351 Rp.142.377.859 Rp.13.804.126.520
114 Rp.285.470.210 Rp.144.553.085 Rp.140.917.125 Rp.13.659.573.435
115 Rp.285.470.210 Rp.146.028.731 Rp.139.441.479 Rp.13.513.544.704
116 Rp.285.470.210 Rp.147.519.441 Rp.137.950.769 Rp.13.366.025.263
117 Rp.285.470.210 Rp.149.025.369 Rp.136.444.841 Rp.13.216.999.894
118 Rp.285.470.210 Rp.150.546.669 Rp.134.923.541 Rp.13.066.453.225
119 Rp.285.470.210 Rp.152.083.500 Rp.133.386.710 Rp.12.914.369.725
120 Rp.285.470.210 Rp.153.636.019 Rp.131.834.191 Rp.12.760.733.706
121 Rp.285.470.210 Rp.155.204.387 Rp.130.265.823 Rp.12.605.529.319
122 Rp.285.470.210 Rp.156.788.765 Rp.128.681.445 Rp.12.448.740.554
123 Rp.285.470.210 Rp.158.389.317 Rp.127.080.893 Rp.12.290.351.237
124 Rp.285.470.210 Rp.160.006.208 Rp.125.464.002 Rp.12.130.345.029
125 Rp.285.470.210 Rp.161.639.604 Rp.123.830.606 Rp.11.968.705.425
126 Rp.285.470.210 Rp.163.289.675 Rp.122.180.535 Rp.11.805.415.750
127 Rp.285.470.210 Rp.164.956.591 Rp.120.513.619 Rp.11.640.459.159
128 Rp.285.470.210 Rp.166.640.523 Rp.118.829.687 Rp.11.473.818.636
129 Rp.285.470.210 Rp.168.341.645 Rp.117.128.565 Rp.11.305.476.991
130 Rp.285.470.210 Rp.170.060.132 Rp.115.410.078 Rp.11.135.416.859
131 Rp.285.470.210 Rp.171.796.163 Rp.113.674.047 Rp.10.963.620.696
132 Rp.285.470.210 Rp.173.549.915 Rp.111.920.295 Rp.10.790.070.781
133 Rp.285.470.210 Rp.175.321.571 Rp.110.148.639 Rp.10.614.749.210
134 Rp.285.470.210 Rp.177.111.312 Rp.108.358.898 Rp.10.437.637.898
135 Rp.285.470.210 Rp.178.919.323 Rp.106.550.887 Rp.10.258.718.575
136 Rp.285.470.210 Rp.180.745.791 Rp.104.724.419 Rp.10.077.972.784
137 Rp.285.470.210 Rp.182.590.904 Rp.102.879.306 Rp.9.895.381.880
138 Rp.285.470.210 Rp.184.454.853 Rp.101.015.357 Rp.9.710.927.027
139 Rp.285.470.210 Rp.186.337.830 Rp.99.132.380 Rp.9.524.589.197
140 Rp.285.470.210 Rp.188.240.029 Rp.97.230.181 Rp.9.336.349.168
141 Rp.285.470.210 Rp.190.161.646 Rp.95.308.564 Rp.9.146.187.522
142 Rp.285.470.210 Rp.192.102.879 Rp.93.367.331 Rp.8.954.084.643
143 Rp.285.470.210 Rp.194.063.929 Rp.91.406.281 Rp.8.760.020.714
144 Rp.285.470.210 Rp.196.044.999 Rp.89.425.211 Rp.8.563.975.715
145 Rp.285.470.210 Rp.198.046.291 Rp.87.423.919 Rp.8.365.929.424
146 Rp.285.470.210 Rp.200.068.014 Rp.85.402.196 Rp.8.165.861.410
147 Rp.285.470.210 Rp.202.110.375 Rp.83.359.835 Rp.7.963.751.035
148 Rp.285.470.210 Rp.204.173.585 Rp.81.296.625 Rp.7.759.577.450
149 Rp.285.470.210 Rp.206.257.857 Rp.79.212.353 Rp.7.553.319.593
150 Rp.285.470.210 Rp.208.363.406 Rp.77.106.804 Rp.7.344.956.187
151 Rp.285.470.210 Rp.210.490.449 Rp.74.979.761 Rp.7.134.465.738
152 Rp.285.470.210 Rp.212.639.206 Rp.72.831.004 Rp.6.921.826.532
153 Rp.285.470.210 Rp.214.809.897 Rp.70.660.313 Rp.6.707.016.635
154 Rp.285.470.210 Rp.217.002.749 Rp.68.467.461 Rp.6.490.013.886
155 Rp.285.470.210 Rp.219.217.985 Rp.66.252.225 Rp.6.270.795.901
156 Rp.285.470.210 Rp.221.455.835 Rp.64.014.375 Rp.6.049.340.066
157 Rp.285.470.210 Rp.223.716.530 Rp.61.753.680 Rp.5.825.623.536
158 Rp.285.470.210 Rp.226.000.303 Rp.59.469.907 Rp.5.599.623.233
159 Rp.285.470.210 Rp.228.307.389 Rp.57.162.821 Rp.5.371.315.844
160 Rp.285.470.210 Rp.230.638.027 Rp.54.832.183 Rp.5.140.677.817
161 Rp.285.470.210 Rp.232.992.457 Rp.52.477.753 Rp.4.907.685.360
162 Rp.285.470.210 Rp.235.370.922 Rp.50.099.288 Rp.4.672.314.438
163 Rp.285.470.210 Rp.237.773.667 Rp.47.696.543 Rp.4.434.540.771
164 Rp.285.470.210 Rp.240.200.940 Rp.45.269.270 Rp.4.194.339.831
165 Rp.285.470.210 Rp.242.652.991 Rp.42.817.219 Rp.3.951.686.840
166 Rp.285.470.210 Rp.245.130.074 Rp.40.340.136 Rp.3.706.556.766
167 Rp.285.470.210 Rp.247.632.443 Rp.37.837.767 Rp.3.458.924.323
168 Rp.285.470.210 Rp.250.160.358 Rp.35.309.852 Rp.3.208.763.965
169 Rp.285.470.210 Rp.252.714.078 Rp.32.756.132 Rp.2.956.049.887
170 Rp.285.470.210 Rp.255.293.867 Rp.30.176.343 Rp.2.700.756.020
171 Rp.285.470.210 Rp.257.899.992 Rp.27.570.218 Rp.2.442.856.028
172 Rp.285.470.210 Rp.260.532.721 Rp.24.937.489 Rp.2.182.323.307
173 Rp.285.470.210 Rp.263.192.326 Rp.22.277.884 Rp.1.919.130.981
174 Rp.285.470.210 Rp.265.879.081 Rp.19.591.129 Rp.1.653.251.900
175 Rp.285.470.210 Rp.268.593.264 Rp.16.876.946 Rp.1.384.658.636
176 Rp.285.470.210 Rp.271.335.153 Rp.14.135.057 Rp.1.113.323.483
177 Rp.285.470.210 Rp.274.105.033 Rp.11.365.177 Rp.839.218.450
178 Rp.285.470.210 Rp.276.903.188 Rp.8.567.022 Rp.562.315.262
179 Rp.285.470.210 Rp.279.729.908 Rp.5.740.302 Rp.282.585.354
180 Rp.285.470.210 Rp.282.585.354 Rp.2.884.725 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Disewa
    di Bandung Barat
    Rp27,5jt/thn
    RUMAH Disewa
    di Bandung Barat
    Rp27,5jt/thn
    • 2
    • 1
    • 100
    • 55
    Lihat Rincian
    Rp27,5jt/thn
  • 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
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily

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