Perumahan Amirah City

Rumah murah di Kota Serang, Banten

Amirah City Jalan Raya Taktakan Kecamatan Taktakan Serang Banten

Rp249jt
KPR: 2,08jt/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.249.000.000 Dana Tunai yang Harus Disiapkan Rp.74.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.199.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.080.096 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.369.403 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.216.877.322
Total Pembayaran
Rp.492.769.322 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.199.200.000
1 Rp.2.080.096 Rp.503.096 Rp.1.577.000 Rp.198.696.904
2 Rp.2.080.096 Rp.507.079 Rp.1.573.017 Rp.198.189.825
3 Rp.2.080.096 Rp.511.093 Rp.1.569.003 Rp.197.678.732
4 Rp.2.080.096 Rp.515.139 Rp.1.564.957 Rp.197.163.593
5 Rp.2.080.096 Rp.519.218 Rp.1.560.878 Rp.196.644.375
6 Rp.2.080.096 Rp.523.328 Rp.1.556.768 Rp.196.121.047
7 Rp.2.080.096 Rp.527.471 Rp.1.552.625 Rp.195.593.576
8 Rp.2.080.096 Rp.531.647 Rp.1.548.449 Rp.195.061.929
9 Rp.2.080.096 Rp.535.856 Rp.1.544.240 Rp.194.526.073
10 Rp.2.080.096 Rp.540.098 Rp.1.539.998 Rp.193.985.975
11 Rp.2.080.096 Rp.544.374 Rp.1.535.722 Rp.193.441.601
12 Rp.2.080.096 Rp.548.683 Rp.1.531.413 Rp.192.892.918
13 Rp.2.080.096 Rp.553.027 Rp.1.527.069 Rp.192.339.891
14 Rp.2.080.096 Rp.557.405 Rp.1.522.691 Rp.191.782.486
15 Rp.2.080.096 Rp.561.818 Rp.1.518.278 Rp.191.220.668
16 Rp.2.080.096 Rp.566.266 Rp.1.513.830 Rp.190.654.402
17 Rp.2.080.096 Rp.570.749 Rp.1.509.347 Rp.190.083.653
18 Rp.2.080.096 Rp.575.267 Rp.1.504.829 Rp.189.508.386
19 Rp.2.080.096 Rp.579.821 Rp.1.500.275 Rp.188.928.565
20 Rp.2.080.096 Rp.584.412 Rp.1.495.684 Rp.188.344.153
21 Rp.2.080.096 Rp.589.038 Rp.1.491.058 Rp.187.755.115
22 Rp.2.080.096 Rp.593.701 Rp.1.486.395 Rp.187.161.414
23 Rp.2.080.096 Rp.598.401 Rp.1.481.695 Rp.186.563.013
24 Rp.2.080.096 Rp.603.139 Rp.1.476.957 Rp.185.959.874
25 Rp.2.080.096 Rp.607.914 Rp.1.472.182 Rp.185.351.960
26 Rp.2.080.096 Rp.612.726 Rp.1.467.370 Rp.184.739.234
27 Rp.2.080.096 Rp.617.577 Rp.1.462.519 Rp.184.121.657
28 Rp.2.080.096 Rp.622.466 Rp.1.457.630 Rp.183.499.191
29 Rp.2.080.096 Rp.627.394 Rp.1.452.702 Rp.182.871.797
30 Rp.2.080.096 Rp.632.361 Rp.1.447.735 Rp.182.239.436
31 Rp.2.080.096 Rp.637.367 Rp.1.442.729 Rp.181.602.069
32 Rp.2.080.096 Rp.642.413 Rp.1.437.683 Rp.180.959.656
33 Rp.2.080.096 Rp.647.499 Rp.1.432.597 Rp.180.312.157
34 Rp.2.080.096 Rp.652.625 Rp.1.427.471 Rp.179.659.532
35 Rp.2.080.096 Rp.657.791 Rp.1.422.305 Rp.179.001.741
36 Rp.2.080.096 Rp.662.999 Rp.1.417.097 Rp.178.338.742
37 Rp.2.369.403 Rp.548.862 Rp.1.820.541 Rp.177.789.880
38 Rp.2.369.403 Rp.554.465 Rp.1.814.938 Rp.177.235.415
39 Rp.2.369.403 Rp.560.125 Rp.1.809.278 Rp.176.675.290
40 Rp.2.369.403 Rp.565.843 Rp.1.803.560 Rp.176.109.447
41 Rp.2.369.403 Rp.571.619 Rp.1.797.784 Rp.175.537.828
42 Rp.2.369.403 Rp.577.454 Rp.1.791.949 Rp.174.960.374
43 Rp.2.369.403 Rp.583.349 Rp.1.786.054 Rp.174.377.025
44 Rp.2.369.403 Rp.589.304 Rp.1.780.099 Rp.173.787.721
45 Rp.2.369.403 Rp.595.320 Rp.1.774.083 Rp.173.192.401
46 Rp.2.369.403 Rp.601.397 Rp.1.768.006 Rp.172.591.004
47 Rp.2.369.403 Rp.607.537 Rp.1.761.866 Rp.171.983.467
48 Rp.2.369.403 Rp.613.738 Rp.1.755.665 Rp.171.369.729
49 Rp.2.369.403 Rp.620.004 Rp.1.749.399 Rp.170.749.725
50 Rp.2.369.403 Rp.626.333 Rp.1.743.070 Rp.170.123.392
51 Rp.2.369.403 Rp.632.727 Rp.1.736.676 Rp.169.490.665
52 Rp.2.369.403 Rp.639.186 Rp.1.730.217 Rp.168.851.479
53 Rp.2.369.403 Rp.645.711 Rp.1.723.692 Rp.168.205.768
54 Rp.2.369.403 Rp.652.302 Rp.1.717.101 Rp.167.553.466
55 Rp.2.369.403 Rp.658.961 Rp.1.710.442 Rp.166.894.505
56 Rp.2.369.403 Rp.665.688 Rp.1.703.715 Rp.166.228.817
57 Rp.2.369.403 Rp.672.484 Rp.1.696.919 Rp.165.556.333
58 Rp.2.369.403 Rp.679.349 Rp.1.690.054 Rp.164.876.984
59 Rp.2.369.403 Rp.686.284 Rp.1.683.119 Rp.164.190.700
60 Rp.2.369.403 Rp.693.290 Rp.1.676.113 Rp.163.497.410
61 Rp.2.369.403 Rp.700.367 Rp.1.669.036 Rp.162.797.043
62 Rp.2.369.403 Rp.707.517 Rp.1.661.886 Rp.162.089.526
63 Rp.2.369.403 Rp.714.739 Rp.1.654.664 Rp.161.374.787
64 Rp.2.369.403 Rp.722.035 Rp.1.647.368 Rp.160.652.752
65 Rp.2.369.403 Rp.729.406 Rp.1.639.997 Rp.159.923.346
66 Rp.2.369.403 Rp.736.852 Rp.1.632.551 Rp.159.186.494
67 Rp.2.369.403 Rp.744.374 Rp.1.625.029 Rp.158.442.120
68 Rp.2.369.403 Rp.751.973 Rp.1.617.430 Rp.157.690.147
69 Rp.2.369.403 Rp.759.649 Rp.1.609.754 Rp.156.930.498
70 Rp.2.369.403 Rp.767.404 Rp.1.601.999 Rp.156.163.094
71 Rp.2.369.403 Rp.775.238 Rp.1.594.165 Rp.155.387.856
72 Rp.2.369.403 Rp.783.152 Rp.1.586.251 Rp.154.604.704
73 Rp.2.369.403 Rp.791.147 Rp.1.578.256 Rp.153.813.557
74 Rp.2.369.403 Rp.799.223 Rp.1.570.180 Rp.153.014.334
75 Rp.2.369.403 Rp.807.382 Rp.1.562.021 Rp.152.206.952
76 Rp.2.369.403 Rp.815.624 Rp.1.553.779 Rp.151.391.328
77 Rp.2.369.403 Rp.823.950 Rp.1.545.453 Rp.150.567.378
78 Rp.2.369.403 Rp.832.361 Rp.1.537.042 Rp.149.735.017
79 Rp.2.369.403 Rp.840.858 Rp.1.528.545 Rp.148.894.159
80 Rp.2.369.403 Rp.849.442 Rp.1.519.961 Rp.148.044.717
81 Rp.2.369.403 Rp.858.113 Rp.1.511.290 Rp.147.186.604
82 Rp.2.369.403 Rp.866.873 Rp.1.502.530 Rp.146.319.731
83 Rp.2.369.403 Rp.875.722 Rp.1.493.681 Rp.145.444.009
84 Rp.2.369.403 Rp.884.662 Rp.1.484.741 Rp.144.559.347
85 Rp.2.369.403 Rp.893.693 Rp.1.475.710 Rp.143.665.654
86 Rp.2.369.403 Rp.902.816 Rp.1.466.587 Rp.142.762.838
87 Rp.2.369.403 Rp.912.032 Rp.1.457.371 Rp.141.850.806
88 Rp.2.369.403 Rp.921.343 Rp.1.448.060 Rp.140.929.463
89 Rp.2.369.403 Rp.930.748 Rp.1.438.655 Rp.139.998.715
90 Rp.2.369.403 Rp.940.249 Rp.1.429.154 Rp.139.058.466
91 Rp.2.369.403 Rp.949.848 Rp.1.419.555 Rp.138.108.618
92 Rp.2.369.403 Rp.959.544 Rp.1.409.859 Rp.137.149.074
93 Rp.2.369.403 Rp.969.340 Rp.1.400.063 Rp.136.179.734
94 Rp.2.369.403 Rp.979.235 Rp.1.390.168 Rp.135.200.499
95 Rp.2.369.403 Rp.989.231 Rp.1.380.172 Rp.134.211.268
96 Rp.2.369.403 Rp.999.330 Rp.1.370.073 Rp.133.211.938
97 Rp.2.369.403 Rp.1.009.531 Rp.1.359.872 Rp.132.202.407
98 Rp.2.369.403 Rp.1.019.837 Rp.1.349.566 Rp.131.182.570
99 Rp.2.369.403 Rp.1.030.248 Rp.1.339.155 Rp.130.152.322
100 Rp.2.369.403 Rp.1.040.765 Rp.1.328.638 Rp.129.111.557
101 Rp.2.369.403 Rp.1.051.389 Rp.1.318.014 Rp.128.060.168
102 Rp.2.369.403 Rp.1.062.122 Rp.1.307.281 Rp.126.998.046
103 Rp.2.369.403 Rp.1.072.965 Rp.1.296.438 Rp.125.925.081
104 Rp.2.369.403 Rp.1.083.918 Rp.1.285.485 Rp.124.841.163
105 Rp.2.369.403 Rp.1.094.983 Rp.1.274.420 Rp.123.746.180
106 Rp.2.369.403 Rp.1.106.161 Rp.1.263.242 Rp.122.640.019
107 Rp.2.369.403 Rp.1.117.453 Rp.1.251.950 Rp.121.522.566
108 Rp.2.369.403 Rp.1.128.860 Rp.1.240.543 Rp.120.393.706
109 Rp.2.369.403 Rp.1.140.384 Rp.1.229.019 Rp.119.253.322
110 Rp.2.369.403 Rp.1.152.025 Rp.1.217.378 Rp.118.101.297
111 Rp.2.369.403 Rp.1.163.786 Rp.1.205.617 Rp.116.937.511
112 Rp.2.369.403 Rp.1.175.666 Rp.1.193.737 Rp.115.761.845
113 Rp.2.369.403 Rp.1.187.667 Rp.1.181.736 Rp.114.574.178
114 Rp.2.369.403 Rp.1.199.792 Rp.1.169.611 Rp.113.374.386
115 Rp.2.369.403 Rp.1.212.039 Rp.1.157.364 Rp.112.162.347
116 Rp.2.369.403 Rp.1.224.412 Rp.1.144.991 Rp.110.937.935
117 Rp.2.369.403 Rp.1.236.912 Rp.1.132.491 Rp.109.701.023
118 Rp.2.369.403 Rp.1.249.538 Rp.1.119.865 Rp.108.451.485
119 Rp.2.369.403 Rp.1.262.294 Rp.1.107.109 Rp.107.189.191
120 Rp.2.369.403 Rp.1.275.180 Rp.1.094.223 Rp.105.914.011
121 Rp.2.369.403 Rp.1.288.197 Rp.1.081.206 Rp.104.625.814
122 Rp.2.369.403 Rp.1.301.348 Rp.1.068.055 Rp.103.324.466
123 Rp.2.369.403 Rp.1.314.632 Rp.1.054.771 Rp.102.009.834
124 Rp.2.369.403 Rp.1.328.053 Rp.1.041.350 Rp.100.681.781
125 Rp.2.369.403 Rp.1.341.610 Rp.1.027.793 Rp.99.340.171
126 Rp.2.369.403 Rp.1.355.305 Rp.1.014.098 Rp.97.984.866
127 Rp.2.369.403 Rp.1.369.141 Rp.1.000.262 Rp.96.615.725
128 Rp.2.369.403 Rp.1.383.117 Rp.986.286 Rp.95.232.608
129 Rp.2.369.403 Rp.1.397.237 Rp.972.166 Rp.93.835.371
130 Rp.2.369.403 Rp.1.411.500 Rp.957.903 Rp.92.423.871
131 Rp.2.369.403 Rp.1.425.909 Rp.943.494 Rp.90.997.962
132 Rp.2.369.403 Rp.1.440.465 Rp.928.938 Rp.89.557.497
133 Rp.2.369.403 Rp.1.455.170 Rp.914.233 Rp.88.102.327
134 Rp.2.369.403 Rp.1.470.025 Rp.899.378 Rp.86.632.302
135 Rp.2.369.403 Rp.1.485.032 Rp.884.371 Rp.85.147.270
136 Rp.2.369.403 Rp.1.500.191 Rp.869.212 Rp.83.647.079
137 Rp.2.369.403 Rp.1.515.506 Rp.853.897 Rp.82.131.573
138 Rp.2.369.403 Rp.1.530.977 Rp.838.426 Rp.80.600.596
139 Rp.2.369.403 Rp.1.546.605 Rp.822.798 Rp.79.053.991
140 Rp.2.369.403 Rp.1.562.394 Rp.807.009 Rp.77.491.597
141 Rp.2.369.403 Rp.1.578.343 Rp.791.060 Rp.75.913.254
142 Rp.2.369.403 Rp.1.594.455 Rp.774.948 Rp.74.318.799
143 Rp.2.369.403 Rp.1.610.732 Rp.758.671 Rp.72.708.067
144 Rp.2.369.403 Rp.1.627.175 Rp.742.228 Rp.71.080.892
145 Rp.2.369.403 Rp.1.643.786 Rp.725.617 Rp.69.437.106
146 Rp.2.369.403 Rp.1.660.566 Rp.708.837 Rp.67.776.540
147 Rp.2.369.403 Rp.1.677.517 Rp.691.886 Rp.66.099.023
148 Rp.2.369.403 Rp.1.694.642 Rp.674.761 Rp.64.404.381
149 Rp.2.369.403 Rp.1.711.942 Rp.657.461 Rp.62.692.439
150 Rp.2.369.403 Rp.1.729.418 Rp.639.985 Rp.60.963.021
151 Rp.2.369.403 Rp.1.747.072 Rp.622.331 Rp.59.215.949
152 Rp.2.369.403 Rp.1.764.907 Rp.604.496 Rp.57.451.042
153 Rp.2.369.403 Rp.1.782.924 Rp.586.479 Rp.55.668.118
154 Rp.2.369.403 Rp.1.801.124 Rp.568.279 Rp.53.866.994
155 Rp.2.369.403 Rp.1.819.511 Rp.549.892 Rp.52.047.483
156 Rp.2.369.403 Rp.1.838.085 Rp.531.318 Rp.50.209.398
157 Rp.2.369.403 Rp.1.856.849 Rp.512.554 Rp.48.352.549
158 Rp.2.369.403 Rp.1.875.804 Rp.493.599 Rp.46.476.745
159 Rp.2.369.403 Rp.1.894.953 Rp.474.450 Rp.44.581.792
160 Rp.2.369.403 Rp.1.914.297 Rp.455.106 Rp.42.667.495
161 Rp.2.369.403 Rp.1.933.839 Rp.435.564 Rp.40.733.656
162 Rp.2.369.403 Rp.1.953.580 Rp.415.823 Rp.38.780.076
163 Rp.2.369.403 Rp.1.973.523 Rp.395.880 Rp.36.806.553
164 Rp.2.369.403 Rp.1.993.669 Rp.375.734 Rp.34.812.884
165 Rp.2.369.403 Rp.2.014.021 Rp.355.382 Rp.32.798.863
166 Rp.2.369.403 Rp.2.034.581 Rp.334.822 Rp.30.764.282
167 Rp.2.369.403 Rp.2.055.351 Rp.314.052 Rp.28.708.931
168 Rp.2.369.403 Rp.2.076.333 Rp.293.070 Rp.26.632.598
169 Rp.2.369.403 Rp.2.097.529 Rp.271.874 Rp.24.535.069
170 Rp.2.369.403 Rp.2.118.941 Rp.250.462 Rp.22.416.128
171 Rp.2.369.403 Rp.2.140.572 Rp.228.831 Rp.20.275.556
172 Rp.2.369.403 Rp.2.162.423 Rp.206.980 Rp.18.113.133
173 Rp.2.369.403 Rp.2.184.498 Rp.184.905 Rp.15.928.635
174 Rp.2.369.403 Rp.2.206.798 Rp.162.605 Rp.13.721.837
175 Rp.2.369.403 Rp.2.229.326 Rp.140.077 Rp.11.492.511
176 Rp.2.369.403 Rp.2.252.084 Rp.117.319 Rp.9.240.427
177 Rp.2.369.403 Rp.2.275.074 Rp.94.329 Rp.6.965.353
178 Rp.2.369.403 Rp.2.298.298 Rp.71.105 Rp.4.667.055
179 Rp.2.369.403 Rp.2.321.760 Rp.47.643 Rp.2.345.295
180 Rp.2.369.403 Rp.2.345.295 Rp.23.942 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • VILA Disewa
    di Serang
    Rp2jt/hari
    VILA Disewa
    di Serang
    Rp2jt/hari
    • 3
    • 2
    • 300
    • 100
    Lihat Rincian
    Rp2jt/hari
  • VILA Disewa
    di Serang
    Rp2,2jt/hari
    VILA Disewa
    di Serang
    Rp2,2jt/hari
    • 4
    • 4
    • 300
    • 150
    Lihat Rincian
    Rp2,2jt/hari
  • APARTEMEN Disewa
    di Serang
    Rp2,3jt/hari
    APARTEMEN Disewa
    di Serang
    Rp2,3jt/hari
    • 3
    • 2
    • 100
    Lihat Rincian
    Rp2,3jt/hari
  • APARTEMEN Disewa
    di Serang
    Rp2,7jt/hari
    APARTEMEN Disewa
    di Serang
    Rp2,7jt/hari
    • 3
    • 2
    • 120
    Lihat Rincian
    Rp2,7jt/hari
  • VILA Disewa
    di Serang
    Rp2,7jt/hari
    VILA Disewa
    di Serang
    Rp2,7jt/hari
    • 4
    • 2
    • 900
    • 400
    Lihat Rincian
    Rp2,7jt/hari
  • VILA Disewa
    di Serang
    Rp2,2jt/hari
    VILA Disewa
    di Serang
    Rp2,2jt/hari
    • 4
    • 3
    • 600
    • 300
    Lihat Rincian
    Rp2,2jt/hari
  • VILA Disewa
    di Serang
    Rp2,5jt/hari
    VILA Disewa
    di Serang
    Rp2,5jt/hari
    • 5
    • 3
    • 400
    • 200
    Lihat Rincian
    Rp2,5jt/hari
  • TANAH Dijual
    di Serang
    Rp475jt
    TANAH Dijual
    di Serang
    Rp475jt
    • 330
    Lihat Rincian
    Rp475jt

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