Dijual Rumah Strategis Pinggir Jalan Raya di Kemanggisan Raya Jakbar

Kemanggisan Raya Kebon Jeruk Jakarta Barat Jakarta

Rp33mily
Bisa Nego
KPR: 275jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Kebon Jeruk, Jakarta Barat, Jakarta
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.33.000.000.000 Dana Tunai yang Harus Disiapkan Rp.9.900.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.26.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.275.675.316 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.314.017.231 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.28.742.792.594
Total Pembayaran
Rp.65.306.792.594 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.26.400.000.000
1 Rp.275.675.316 Rp.66.675.316 Rp.209.000.000 Rp.26.333.324.684
2 Rp.275.675.316 Rp.67.203.162 Rp.208.472.154 Rp.26.266.121.522
3 Rp.275.675.316 Rp.67.735.187 Rp.207.940.129 Rp.26.198.386.335
4 Rp.275.675.316 Rp.68.271.424 Rp.207.403.892 Rp.26.130.114.911
5 Rp.275.675.316 Rp.68.811.906 Rp.206.863.410 Rp.26.061.303.005
6 Rp.275.675.316 Rp.69.356.667 Rp.206.318.649 Rp.25.991.946.338
7 Rp.275.675.316 Rp.69.905.741 Rp.205.769.575 Rp.25.922.040.597
8 Rp.275.675.316 Rp.70.459.161 Rp.205.216.155 Rp.25.851.581.436
9 Rp.275.675.316 Rp.71.016.963 Rp.204.658.353 Rp.25.780.564.473
10 Rp.275.675.316 Rp.71.579.181 Rp.204.096.135 Rp.25.708.985.292
11 Rp.275.675.316 Rp.72.145.849 Rp.203.529.467 Rp.25.636.839.443
12 Rp.275.675.316 Rp.72.717.004 Rp.202.958.312 Rp.25.564.122.439
13 Rp.275.675.316 Rp.73.292.680 Rp.202.382.636 Rp.25.490.829.759
14 Rp.275.675.316 Rp.73.872.914 Rp.201.802.402 Rp.25.416.956.845
15 Rp.275.675.316 Rp.74.457.741 Rp.201.217.575 Rp.25.342.499.104
16 Rp.275.675.316 Rp.75.047.198 Rp.200.628.118 Rp.25.267.451.906
17 Rp.275.675.316 Rp.75.641.322 Rp.200.033.994 Rp.25.191.810.584
18 Rp.275.675.316 Rp.76.240.149 Rp.199.435.167 Rp.25.115.570.435
19 Rp.275.675.316 Rp.76.843.717 Rp.198.831.599 Rp.25.038.726.718
20 Rp.275.675.316 Rp.77.452.063 Rp.198.223.253 Rp.24.961.274.655
21 Rp.275.675.316 Rp.78.065.225 Rp.197.610.091 Rp.24.883.209.430
22 Rp.275.675.316 Rp.78.683.241 Rp.196.992.075 Rp.24.804.526.189
23 Rp.275.675.316 Rp.79.306.150 Rp.196.369.166 Rp.24.725.220.039
24 Rp.275.675.316 Rp.79.933.991 Rp.195.741.325 Rp.24.645.286.048
25 Rp.275.675.316 Rp.80.566.801 Rp.195.108.515 Rp.24.564.719.247
26 Rp.275.675.316 Rp.81.204.622 Rp.194.470.694 Rp.24.483.514.625
27 Rp.275.675.316 Rp.81.847.492 Rp.193.827.824 Rp.24.401.667.133
28 Rp.275.675.316 Rp.82.495.451 Rp.193.179.865 Rp.24.319.171.682
29 Rp.275.675.316 Rp.83.148.540 Rp.192.526.776 Rp.24.236.023.142
30 Rp.275.675.316 Rp.83.806.799 Rp.191.868.517 Rp.24.152.216.343
31 Rp.275.675.316 Rp.84.470.270 Rp.191.205.046 Rp.24.067.746.073
32 Rp.275.675.316 Rp.85.138.993 Rp.190.536.323 Rp.23.982.607.080
33 Rp.275.675.316 Rp.85.813.010 Rp.189.862.306 Rp.23.896.794.070
34 Rp.275.675.316 Rp.86.492.363 Rp.189.182.953 Rp.23.810.301.707
35 Rp.275.675.316 Rp.87.177.094 Rp.188.498.222 Rp.23.723.124.613
36 Rp.275.675.316 Rp.87.867.246 Rp.187.808.070 Rp.23.635.257.367
37 Rp.314.017.231 Rp.72.740.645 Rp.241.276.586 Rp.23.562.516.722
38 Rp.314.017.231 Rp.73.483.206 Rp.240.534.025 Rp.23.489.033.516
39 Rp.314.017.231 Rp.74.233.347 Rp.239.783.884 Rp.23.414.800.169
40 Rp.314.017.231 Rp.74.991.146 Rp.239.026.085 Rp.23.339.809.023
41 Rp.314.017.231 Rp.75.756.681 Rp.238.260.550 Rp.23.264.052.342
42 Rp.314.017.231 Rp.76.530.030 Rp.237.487.201 Rp.23.187.522.312
43 Rp.314.017.231 Rp.77.311.274 Rp.236.705.957 Rp.23.110.211.038
44 Rp.314.017.231 Rp.78.100.493 Rp.235.916.738 Rp.23.032.110.545
45 Rp.314.017.231 Rp.78.897.769 Rp.235.119.462 Rp.22.953.212.776
46 Rp.314.017.231 Rp.79.703.184 Rp.234.314.047 Rp.22.873.509.592
47 Rp.314.017.231 Rp.80.516.821 Rp.233.500.410 Rp.22.792.992.771
48 Rp.314.017.231 Rp.81.338.763 Rp.232.678.468 Rp.22.711.654.008
49 Rp.314.017.231 Rp.82.169.096 Rp.231.848.135 Rp.22.629.484.912
50 Rp.314.017.231 Rp.83.007.906 Rp.231.009.325 Rp.22.546.477.006
51 Rp.314.017.231 Rp.83.855.278 Rp.230.161.953 Rp.22.462.621.728
52 Rp.314.017.231 Rp.84.711.301 Rp.229.305.930 Rp.22.377.910.427
53 Rp.314.017.231 Rp.85.576.062 Rp.228.441.169 Rp.22.292.334.365
54 Rp.314.017.231 Rp.86.449.651 Rp.227.567.580 Rp.22.205.884.714
55 Rp.314.017.231 Rp.87.332.158 Rp.226.685.073 Rp.22.118.552.556
56 Rp.314.017.231 Rp.88.223.674 Rp.225.793.557 Rp.22.030.328.882
57 Rp.314.017.231 Rp.89.124.290 Rp.224.892.941 Rp.21.941.204.592
58 Rp.314.017.231 Rp.90.034.101 Rp.223.983.130 Rp.21.851.170.491
59 Rp.314.017.231 Rp.90.953.199 Rp.223.064.032 Rp.21.760.217.292
60 Rp.314.017.231 Rp.91.881.679 Rp.222.135.552 Rp.21.668.335.613
61 Rp.314.017.231 Rp.92.819.638 Rp.221.197.593 Rp.21.575.515.975
62 Rp.314.017.231 Rp.93.767.172 Rp.220.250.059 Rp.21.481.748.803
63 Rp.314.017.231 Rp.94.724.379 Rp.219.292.852 Rp.21.387.024.424
64 Rp.314.017.231 Rp.95.691.357 Rp.218.325.874 Rp.21.291.333.067
65 Rp.314.017.231 Rp.96.668.206 Rp.217.349.025 Rp.21.194.664.861
66 Rp.314.017.231 Rp.97.655.027 Rp.216.362.204 Rp.21.097.009.834
67 Rp.314.017.231 Rp.98.651.922 Rp.215.365.309 Rp.20.998.357.912
68 Rp.314.017.231 Rp.99.658.994 Rp.214.358.237 Rp.20.898.698.918
69 Rp.314.017.231 Rp.100.676.346 Rp.213.340.885 Rp.20.798.022.572
70 Rp.314.017.231 Rp.101.704.084 Rp.212.313.147 Rp.20.696.318.488
71 Rp.314.017.231 Rp.102.742.313 Rp.211.274.918 Rp.20.593.576.175
72 Rp.314.017.231 Rp.103.791.141 Rp.210.226.090 Rp.20.489.785.034
73 Rp.314.017.231 Rp.104.850.675 Rp.209.166.556 Rp.20.384.934.359
74 Rp.314.017.231 Rp.105.921.026 Rp.208.096.205 Rp.20.279.013.333
75 Rp.314.017.231 Rp.107.002.303 Rp.207.014.928 Rp.20.172.011.030
76 Rp.314.017.231 Rp.108.094.618 Rp.205.922.613 Rp.20.063.916.412
77 Rp.314.017.231 Rp.109.198.084 Rp.204.819.147 Rp.19.954.718.328
78 Rp.314.017.231 Rp.110.312.815 Rp.203.704.416 Rp.19.844.405.513
79 Rp.314.017.231 Rp.111.438.925 Rp.202.578.306 Rp.19.732.966.588
80 Rp.314.017.231 Rp.112.576.530 Rp.201.440.701 Rp.19.620.390.058
81 Rp.314.017.231 Rp.113.725.749 Rp.200.291.482 Rp.19.506.664.309
82 Rp.314.017.231 Rp.114.886.700 Rp.199.130.531 Rp.19.391.777.609
83 Rp.314.017.231 Rp.116.059.501 Rp.197.957.730 Rp.19.275.718.108
84 Rp.314.017.231 Rp.117.244.275 Rp.196.772.956 Rp.19.158.473.833
85 Rp.314.017.231 Rp.118.441.144 Rp.195.576.087 Rp.19.040.032.689
86 Rp.314.017.231 Rp.119.650.231 Rp.194.367.000 Rp.18.920.382.458
87 Rp.314.017.231 Rp.120.871.660 Rp.193.145.571 Rp.18.799.510.798
88 Rp.314.017.231 Rp.122.105.558 Rp.191.911.673 Rp.18.677.405.240
89 Rp.314.017.231 Rp.123.352.053 Rp.190.665.178 Rp.18.554.053.187
90 Rp.314.017.231 Rp.124.611.271 Rp.189.405.960 Rp.18.429.441.916
91 Rp.314.017.231 Rp.125.883.345 Rp.188.133.886 Rp.18.303.558.571
92 Rp.314.017.231 Rp.127.168.404 Rp.186.848.827 Rp.18.176.390.167
93 Rp.314.017.231 Rp.128.466.581 Rp.185.550.650 Rp.18.047.923.586
94 Rp.314.017.231 Rp.129.778.011 Rp.184.239.220 Rp.17.918.145.575
95 Rp.314.017.231 Rp.131.102.828 Rp.182.914.403 Rp.17.787.042.747
96 Rp.314.017.231 Rp.132.441.170 Rp.181.576.061 Rp.17.654.601.577
97 Rp.314.017.231 Rp.133.793.173 Rp.180.224.058 Rp.17.520.808.404
98 Rp.314.017.231 Rp.135.158.979 Rp.178.858.252 Rp.17.385.649.425
99 Rp.314.017.231 Rp.136.538.726 Rp.177.478.505 Rp.17.249.110.699
100 Rp.314.017.231 Rp.137.932.559 Rp.176.084.672 Rp.17.111.178.140
101 Rp.314.017.231 Rp.139.340.621 Rp.174.676.610 Rp.16.971.837.519
102 Rp.314.017.231 Rp.140.763.056 Rp.173.254.175 Rp.16.831.074.463
103 Rp.314.017.231 Rp.142.200.013 Rp.171.817.218 Rp.16.688.874.450
104 Rp.314.017.231 Rp.143.651.638 Rp.170.365.593 Rp.16.545.222.812
105 Rp.314.017.231 Rp.145.118.081 Rp.168.899.150 Rp.16.400.104.731
106 Rp.314.017.231 Rp.146.599.495 Rp.167.417.736 Rp.16.253.505.236
107 Rp.314.017.231 Rp.148.096.032 Rp.165.921.199 Rp.16.105.409.204
108 Rp.314.017.231 Rp.149.607.845 Rp.164.409.386 Rp.15.955.801.359
109 Rp.314.017.231 Rp.151.135.092 Rp.162.882.139 Rp.15.804.666.267
110 Rp.314.017.231 Rp.152.677.930 Rp.161.339.301 Rp.15.651.988.337
111 Rp.314.017.231 Rp.154.236.517 Rp.159.780.714 Rp.15.497.751.820
112 Rp.314.017.231 Rp.155.811.015 Rp.158.206.216 Rp.15.341.940.805
113 Rp.314.017.231 Rp.157.401.585 Rp.156.615.646 Rp.15.184.539.220
114 Rp.314.017.231 Rp.159.008.393 Rp.155.008.838 Rp.15.025.530.827
115 Rp.314.017.231 Rp.160.631.604 Rp.153.385.627 Rp.14.864.899.223
116 Rp.314.017.231 Rp.162.271.385 Rp.151.745.846 Rp.14.702.627.838
117 Rp.314.017.231 Rp.163.927.905 Rp.150.089.326 Rp.14.538.699.933
118 Rp.314.017.231 Rp.165.601.336 Rp.148.415.895 Rp.14.373.098.597
119 Rp.314.017.231 Rp.167.291.849 Rp.146.725.382 Rp.14.205.806.748
120 Rp.314.017.231 Rp.168.999.620 Rp.145.017.611 Rp.14.036.807.128
121 Rp.314.017.231 Rp.170.724.825 Rp.143.292.406 Rp.13.866.082.303
122 Rp.314.017.231 Rp.172.467.641 Rp.141.549.590 Rp.13.693.614.662
123 Rp.314.017.231 Rp.174.228.248 Rp.139.788.983 Rp.13.519.386.414
124 Rp.314.017.231 Rp.176.006.828 Rp.138.010.403 Rp.13.343.379.586
125 Rp.314.017.231 Rp.177.803.564 Rp.136.213.667 Rp.13.165.576.022
126 Rp.314.017.231 Rp.179.618.642 Rp.134.398.589 Rp.12.985.957.380
127 Rp.314.017.231 Rp.181.452.249 Rp.132.564.982 Rp.12.804.505.131
128 Rp.314.017.231 Rp.183.304.574 Rp.130.712.657 Rp.12.621.200.557
129 Rp.314.017.231 Rp.185.175.809 Rp.128.841.422 Rp.12.436.024.748
130 Rp.314.017.231 Rp.187.066.145 Rp.126.951.086 Rp.12.248.958.603
131 Rp.314.017.231 Rp.188.975.779 Rp.125.041.452 Rp.12.059.982.824
132 Rp.314.017.231 Rp.190.904.906 Rp.123.112.325 Rp.11.869.077.918
133 Rp.314.017.231 Rp.192.853.727 Rp.121.163.504 Rp.11.676.224.191
134 Rp.314.017.231 Rp.194.822.442 Rp.119.194.789 Rp.11.481.401.749
135 Rp.314.017.231 Rp.196.811.255 Rp.117.205.976 Rp.11.284.590.494
136 Rp.314.017.231 Rp.198.820.370 Rp.115.196.861 Rp.11.085.770.124
137 Rp.314.017.231 Rp.200.849.994 Rp.113.167.237 Rp.10.884.920.130
138 Rp.314.017.231 Rp.202.900.338 Rp.111.116.893 Rp.10.682.019.792
139 Rp.314.017.231 Rp.204.971.612 Rp.109.045.619 Rp.10.477.048.180
140 Rp.314.017.231 Rp.207.064.031 Rp.106.953.200 Rp.10.269.984.149
141 Rp.314.017.231 Rp.209.177.809 Rp.104.839.422 Rp.10.060.806.340
142 Rp.314.017.231 Rp.211.313.166 Rp.102.704.065 Rp.9.849.493.174
143 Rp.314.017.231 Rp.213.470.322 Rp.100.546.909 Rp.9.636.022.852
144 Rp.314.017.231 Rp.215.649.498 Rp.98.367.733 Rp.9.420.373.354
145 Rp.314.017.231 Rp.217.850.920 Rp.96.166.311 Rp.9.202.522.434
146 Rp.314.017.231 Rp.220.074.814 Rp.93.942.417 Rp.8.982.447.620
147 Rp.314.017.231 Rp.222.321.412 Rp.91.695.819 Rp.8.760.126.208
148 Rp.314.017.231 Rp.224.590.943 Rp.89.426.288 Rp.8.535.535.265
149 Rp.314.017.231 Rp.226.883.642 Rp.87.133.589 Rp.8.308.651.623
150 Rp.314.017.231 Rp.229.199.746 Rp.84.817.485 Rp.8.079.451.877
151 Rp.314.017.231 Rp.231.539.493 Rp.82.477.738 Rp.7.847.912.384
152 Rp.314.017.231 Rp.233.903.125 Rp.80.114.106 Rp.7.614.009.259
153 Rp.314.017.231 Rp.236.290.886 Rp.77.726.345 Rp.7.377.718.373
154 Rp.314.017.231 Rp.238.703.023 Rp.75.314.208 Rp.7.139.015.350
155 Rp.314.017.231 Rp.241.139.783 Rp.72.877.448 Rp.6.897.875.567
156 Rp.314.017.231 Rp.243.601.418 Rp.70.415.813 Rp.6.654.274.149
157 Rp.314.017.231 Rp.246.088.182 Rp.67.929.049 Rp.6.408.185.967
158 Rp.314.017.231 Rp.248.600.333 Rp.65.416.898 Rp.6.159.585.634
159 Rp.314.017.231 Rp.251.138.128 Rp.62.879.103 Rp.5.908.447.506
160 Rp.314.017.231 Rp.253.701.829 Rp.60.315.402 Rp.5.654.745.677
161 Rp.314.017.231 Rp.256.291.702 Rp.57.725.529 Rp.5.398.453.975
162 Rp.314.017.231 Rp.258.908.013 Rp.55.109.218 Rp.5.139.545.962
163 Rp.314.017.231 Rp.261.551.033 Rp.52.466.198 Rp.4.877.994.929
164 Rp.314.017.231 Rp.264.221.033 Rp.49.796.198 Rp.4.613.773.896
165 Rp.314.017.231 Rp.266.918.289 Rp.47.098.942 Rp.4.346.855.607
166 Rp.314.017.231 Rp.269.643.080 Rp.44.374.151 Rp.4.077.212.527
167 Rp.314.017.231 Rp.272.395.686 Rp.41.621.545 Rp.3.804.816.841
168 Rp.314.017.231 Rp.275.176.392 Rp.38.840.839 Rp.3.529.640.449
169 Rp.314.017.231 Rp.277.985.485 Rp.36.031.746 Rp.3.251.654.964
170 Rp.314.017.231 Rp.280.823.253 Rp.33.193.978 Rp.2.970.831.711
171 Rp.314.017.231 Rp.283.689.991 Rp.30.327.240 Rp.2.687.141.720
172 Rp.314.017.231 Rp.286.585.993 Rp.27.431.238 Rp.2.400.555.727
173 Rp.314.017.231 Rp.289.511.558 Rp.24.505.673 Rp.2.111.044.169
174 Rp.314.017.231 Rp.292.466.988 Rp.21.550.243 Rp.1.818.577.181
175 Rp.314.017.231 Rp.295.452.589 Rp.18.564.642 Rp.1.523.124.592
176 Rp.314.017.231 Rp.298.468.667 Rp.15.548.564 Rp.1.224.655.925
177 Rp.314.017.231 Rp.301.515.535 Rp.12.501.696 Rp.923.140.390
178 Rp.314.017.231 Rp.304.593.506 Rp.9.423.725 Rp.618.546.884
179 Rp.314.017.231 Rp.307.702.898 Rp.6.314.333 Rp.310.843.986
180 Rp.314.017.231 Rp.310.843.986 Rp.3.173.199 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp1,55mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp1,55mily
    • 1
    • 1
    • 38
    Lihat Rincian
    Rp1,55mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 3
    • 3
    • 60
    • 160
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    • 6
    • 6
    • 801
    • 500
    Lihat Rincian
    Rp10mily
  • KOST Disewa
    di Jakarta Barat
    Rp1,6jt/bln
    KOST Disewa
    di Jakarta Barat
    Rp1,6jt/bln
    • 11
    • 11
    • 24
    Lihat Rincian
    Rp1,6jt/bln
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp2,6mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp2,6mily
    • 2
    • 1
    • 82
    Lihat Rincian
    Rp2,6mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    Tersewa
    APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    • 2
    • 1
    • 85
    Lihat Rincian
    Rp200jt/thn
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp137jt/thn
    • 2
    • 2
    • 110
    Lihat Rincian
    Rp137jt/thn
  • KOMERSIAL Disewa
    di Jakarta Barat
    Rp275jt/thn
    KOMERSIAL Disewa
    di Jakarta Barat
    Rp275jt/thn
    • 430
    • 380
    Lihat Rincian
    Rp275jt/thn

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