Perumahan Batununggal Indah

Jual Rumah Batununggal Jelita

Batununggal Indah jl. Batununggal Jelita Bandung Jawa Barat

Rp3,7mily
KPR: 30,9jt/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.3.700.000.000 Dana Tunai yang Harus Disiapkan Rp.1.110.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.960.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.30.909.051 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.35.207.992 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.222.676.795
Total Pembayaran
Rp.7.322.276.795 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.2.960.000.000
1 Rp.30.909.051 Rp.7.475.718 Rp.23.433.333 Rp.2.952.524.282
2 Rp.30.909.051 Rp.7.534.900 Rp.23.374.151 Rp.2.944.989.382
3 Rp.30.909.051 Rp.7.594.552 Rp.23.314.499 Rp.2.937.394.830
4 Rp.30.909.051 Rp.7.654.675 Rp.23.254.376 Rp.2.929.740.155
5 Rp.30.909.051 Rp.7.715.275 Rp.23.193.776 Rp.2.922.024.880
6 Rp.30.909.051 Rp.7.776.354 Rp.23.132.697 Rp.2.914.248.526
7 Rp.30.909.051 Rp.7.837.917 Rp.23.071.134 Rp.2.906.410.609
8 Rp.30.909.051 Rp.7.899.967 Rp.23.009.084 Rp.2.898.510.642
9 Rp.30.909.051 Rp.7.962.508 Rp.22.946.543 Rp.2.890.548.134
10 Rp.30.909.051 Rp.8.025.545 Rp.22.883.506 Rp.2.882.522.589
11 Rp.30.909.051 Rp.8.089.081 Rp.22.819.970 Rp.2.874.433.508
12 Rp.30.909.051 Rp.8.153.119 Rp.22.755.932 Rp.2.866.280.389
13 Rp.30.909.051 Rp.8.217.665 Rp.22.691.386 Rp.2.858.062.724
14 Rp.30.909.051 Rp.8.282.721 Rp.22.626.330 Rp.2.849.780.003
15 Rp.30.909.051 Rp.8.348.293 Rp.22.560.758 Rp.2.841.431.710
16 Rp.30.909.051 Rp.8.414.383 Rp.22.494.668 Rp.2.833.017.327
17 Rp.30.909.051 Rp.8.480.997 Rp.22.428.054 Rp.2.824.536.330
18 Rp.30.909.051 Rp.8.548.138 Rp.22.360.913 Rp.2.815.988.192
19 Rp.30.909.051 Rp.8.615.811 Rp.22.293.240 Rp.2.807.372.381
20 Rp.30.909.051 Rp.8.684.020 Rp.22.225.031 Rp.2.798.688.361
21 Rp.30.909.051 Rp.8.752.768 Rp.22.156.283 Rp.2.789.935.593
22 Rp.30.909.051 Rp.8.822.061 Rp.22.086.990 Rp.2.781.113.532
23 Rp.30.909.051 Rp.8.891.902 Rp.22.017.149 Rp.2.772.221.630
24 Rp.30.909.051 Rp.8.962.296 Rp.21.946.755 Rp.2.763.259.334
25 Rp.30.909.051 Rp.9.033.248 Rp.21.875.803 Rp.2.754.226.086
26 Rp.30.909.051 Rp.9.104.761 Rp.21.804.290 Rp.2.745.121.325
27 Rp.30.909.051 Rp.9.176.841 Rp.21.732.210 Rp.2.735.944.484
28 Rp.30.909.051 Rp.9.249.491 Rp.21.659.560 Rp.2.726.694.993
29 Rp.30.909.051 Rp.9.322.716 Rp.21.586.335 Rp.2.717.372.277
30 Rp.30.909.051 Rp.9.396.520 Rp.21.512.531 Rp.2.707.975.757
31 Rp.30.909.051 Rp.9.470.910 Rp.21.438.141 Rp.2.698.504.847
32 Rp.30.909.051 Rp.9.545.888 Rp.21.363.163 Rp.2.688.958.959
33 Rp.30.909.051 Rp.9.621.459 Rp.21.287.592 Rp.2.679.337.500
34 Rp.30.909.051 Rp.9.697.629 Rp.21.211.422 Rp.2.669.639.871
35 Rp.30.909.051 Rp.9.774.402 Rp.21.134.649 Rp.2.659.865.469
36 Rp.30.909.051 Rp.9.851.783 Rp.21.057.268 Rp.2.650.013.686
37 Rp.35.207.992 Rp.8.155.769 Rp.27.052.223 Rp.2.641.857.917
38 Rp.35.207.992 Rp.8.239.026 Rp.26.968.966 Rp.2.633.618.891
39 Rp.35.207.992 Rp.8.323.132 Rp.26.884.860 Rp.2.625.295.759
40 Rp.35.207.992 Rp.8.408.098 Rp.26.799.894 Rp.2.616.887.661
41 Rp.35.207.992 Rp.8.493.930 Rp.26.714.062 Rp.2.608.393.731
42 Rp.35.207.992 Rp.8.580.639 Rp.26.627.353 Rp.2.599.813.092
43 Rp.35.207.992 Rp.8.668.233 Rp.26.539.759 Rp.2.591.144.859
44 Rp.35.207.992 Rp.8.756.722 Rp.26.451.270 Rp.2.582.388.137
45 Rp.35.207.992 Rp.8.846.113 Rp.26.361.879 Rp.2.573.542.024
46 Rp.35.207.992 Rp.8.936.417 Rp.26.271.575 Rp.2.564.605.607
47 Rp.35.207.992 Rp.9.027.643 Rp.26.180.349 Rp.2.555.577.964
48 Rp.35.207.992 Rp.9.119.800 Rp.26.088.192 Rp.2.546.458.164
49 Rp.35.207.992 Rp.9.212.898 Rp.25.995.094 Rp.2.537.245.266
50 Rp.35.207.992 Rp.9.306.947 Rp.25.901.045 Rp.2.527.938.319
51 Rp.35.207.992 Rp.9.401.955 Rp.25.806.037 Rp.2.518.536.364
52 Rp.35.207.992 Rp.9.497.933 Rp.25.710.059 Rp.2.509.038.431
53 Rp.35.207.992 Rp.9.594.891 Rp.25.613.101 Rp.2.499.443.540
54 Rp.35.207.992 Rp.9.692.839 Rp.25.515.153 Rp.2.489.750.701
55 Rp.35.207.992 Rp.9.791.787 Rp.25.416.205 Rp.2.479.958.914
56 Rp.35.207.992 Rp.9.891.745 Rp.25.316.247 Rp.2.470.067.169
57 Rp.35.207.992 Rp.9.992.723 Rp.25.215.269 Rp.2.460.074.446
58 Rp.35.207.992 Rp.10.094.732 Rp.25.113.260 Rp.2.449.979.714
59 Rp.35.207.992 Rp.10.197.782 Rp.25.010.210 Rp.2.439.781.932
60 Rp.35.207.992 Rp.10.301.885 Rp.24.906.107 Rp.2.429.480.047
61 Rp.35.207.992 Rp.10.407.050 Rp.24.800.942 Rp.2.419.072.997
62 Rp.35.207.992 Rp.10.513.288 Rp.24.694.704 Rp.2.408.559.709
63 Rp.35.207.992 Rp.10.620.612 Rp.24.587.380 Rp.2.397.939.097
64 Rp.35.207.992 Rp.10.729.030 Rp.24.478.962 Rp.2.387.210.067
65 Rp.35.207.992 Rp.10.838.556 Rp.24.369.436 Rp.2.376.371.511
66 Rp.35.207.992 Rp.10.949.199 Rp.24.258.793 Rp.2.365.422.312
67 Rp.35.207.992 Rp.11.060.973 Rp.24.147.019 Rp.2.354.361.339
68 Rp.35.207.992 Rp.11.173.887 Rp.24.034.105 Rp.2.343.187.452
69 Rp.35.207.992 Rp.11.287.953 Rp.23.920.039 Rp.2.331.899.499
70 Rp.35.207.992 Rp.11.403.185 Rp.23.804.807 Rp.2.320.496.314
71 Rp.35.207.992 Rp.11.519.592 Rp.23.688.400 Rp.2.308.976.722
72 Rp.35.207.992 Rp.11.637.188 Rp.23.570.804 Rp.2.297.339.534
73 Rp.35.207.992 Rp.11.755.984 Rp.23.452.008 Rp.2.285.583.550
74 Rp.35.207.992 Rp.11.875.993 Rp.23.331.999 Rp.2.273.707.557
75 Rp.35.207.992 Rp.11.997.227 Rp.23.210.765 Rp.2.261.710.330
76 Rp.35.207.992 Rp.12.119.699 Rp.23.088.293 Rp.2.249.590.631
77 Rp.35.207.992 Rp.12.243.421 Rp.22.964.571 Rp.2.237.347.210
78 Rp.35.207.992 Rp.12.368.406 Rp.22.839.586 Rp.2.224.978.804
79 Rp.35.207.992 Rp.12.494.667 Rp.22.713.325 Rp.2.212.484.137
80 Rp.35.207.992 Rp.12.622.216 Rp.22.585.776 Rp.2.199.861.921
81 Rp.35.207.992 Rp.12.751.068 Rp.22.456.924 Rp.2.187.110.853
82 Rp.35.207.992 Rp.12.881.235 Rp.22.326.757 Rp.2.174.229.618
83 Rp.35.207.992 Rp.13.012.731 Rp.22.195.261 Rp.2.161.216.887
84 Rp.35.207.992 Rp.13.145.570 Rp.22.062.422 Rp.2.148.071.317
85 Rp.35.207.992 Rp.13.279.764 Rp.21.928.228 Rp.2.134.791.553
86 Rp.35.207.992 Rp.13.415.328 Rp.21.792.664 Rp.2.121.376.225
87 Rp.35.207.992 Rp.13.552.276 Rp.21.655.716 Rp.2.107.823.949
88 Rp.35.207.992 Rp.13.690.623 Rp.21.517.369 Rp.2.094.133.326
89 Rp.35.207.992 Rp.13.830.381 Rp.21.377.611 Rp.2.080.302.945
90 Rp.35.207.992 Rp.13.971.566 Rp.21.236.426 Rp.2.066.331.379
91 Rp.35.207.992 Rp.14.114.193 Rp.21.093.799 Rp.2.052.217.186
92 Rp.35.207.992 Rp.14.258.275 Rp.20.949.717 Rp.2.037.958.911
93 Rp.35.207.992 Rp.14.403.828 Rp.20.804.164 Rp.2.023.555.083
94 Rp.35.207.992 Rp.14.550.867 Rp.20.657.125 Rp.2.009.004.216
95 Rp.35.207.992 Rp.14.699.407 Rp.20.508.585 Rp.1.994.304.809
96 Rp.35.207.992 Rp.14.849.464 Rp.20.358.528 Rp.1.979.455.345
97 Rp.35.207.992 Rp.15.001.052 Rp.20.206.940 Rp.1.964.454.293
98 Rp.35.207.992 Rp.15.154.188 Rp.20.053.804 Rp.1.949.300.105
99 Rp.35.207.992 Rp.15.308.887 Rp.19.899.105 Rp.1.933.991.218
100 Rp.35.207.992 Rp.15.465.165 Rp.19.742.827 Rp.1.918.526.053
101 Rp.35.207.992 Rp.15.623.039 Rp.19.584.953 Rp.1.902.903.014
102 Rp.35.207.992 Rp.15.782.524 Rp.19.425.468 Rp.1.887.120.490
103 Rp.35.207.992 Rp.15.943.637 Rp.19.264.355 Rp.1.871.176.853
104 Rp.35.207.992 Rp.16.106.395 Rp.19.101.597 Rp.1.855.070.458
105 Rp.35.207.992 Rp.16.270.814 Rp.18.937.178 Rp.1.838.799.644
106 Rp.35.207.992 Rp.16.436.912 Rp.18.771.080 Rp.1.822.362.732
107 Rp.35.207.992 Rp.16.604.706 Rp.18.603.286 Rp.1.805.758.026
108 Rp.35.207.992 Rp.16.774.212 Rp.18.433.780 Rp.1.788.983.814
109 Rp.35.207.992 Rp.16.945.449 Rp.18.262.543 Rp.1.772.038.365
110 Rp.35.207.992 Rp.17.118.434 Rp.18.089.558 Rp.1.754.919.931
111 Rp.35.207.992 Rp.17.293.184 Rp.17.914.808 Rp.1.737.626.747
112 Rp.35.207.992 Rp.17.469.719 Rp.17.738.273 Rp.1.720.157.028
113 Rp.35.207.992 Rp.17.648.056 Rp.17.559.936 Rp.1.702.508.972
114 Rp.35.207.992 Rp.17.828.213 Rp.17.379.779 Rp.1.684.680.759
115 Rp.35.207.992 Rp.18.010.209 Rp.17.197.783 Rp.1.666.670.550
116 Rp.35.207.992 Rp.18.194.063 Rp.17.013.929 Rp.1.648.476.487
117 Rp.35.207.992 Rp.18.379.795 Rp.16.828.197 Rp.1.630.096.692
118 Rp.35.207.992 Rp.18.567.422 Rp.16.640.570 Rp.1.611.529.270
119 Rp.35.207.992 Rp.18.756.964 Rp.16.451.028 Rp.1.592.772.306
120 Rp.35.207.992 Rp.18.948.441 Rp.16.259.551 Rp.1.573.823.865
121 Rp.35.207.992 Rp.19.141.873 Rp.16.066.119 Rp.1.554.681.992
122 Rp.35.207.992 Rp.19.337.280 Rp.15.870.712 Rp.1.535.344.712
123 Rp.35.207.992 Rp.19.534.681 Rp.15.673.311 Rp.1.515.810.031
124 Rp.35.207.992 Rp.19.734.098 Rp.15.473.894 Rp.1.496.075.933
125 Rp.35.207.992 Rp.19.935.550 Rp.15.272.442 Rp.1.476.140.383
126 Rp.35.207.992 Rp.20.139.059 Rp.15.068.933 Rp.1.456.001.324
127 Rp.35.207.992 Rp.20.344.645 Rp.14.863.347 Rp.1.435.656.679
128 Rp.35.207.992 Rp.20.552.330 Rp.14.655.662 Rp.1.415.104.349
129 Rp.35.207.992 Rp.20.762.135 Rp.14.445.857 Rp.1.394.342.214
130 Rp.35.207.992 Rp.20.974.082 Rp.14.233.910 Rp.1.373.368.132
131 Rp.35.207.992 Rp.21.188.192 Rp.14.019.800 Rp.1.352.179.940
132 Rp.35.207.992 Rp.21.404.488 Rp.13.803.504 Rp.1.330.775.452
133 Rp.35.207.992 Rp.21.622.993 Rp.13.584.999 Rp.1.309.152.459
134 Rp.35.207.992 Rp.21.843.727 Rp.13.364.265 Rp.1.287.308.732
135 Rp.35.207.992 Rp.22.066.715 Rp.13.141.277 Rp.1.265.242.017
136 Rp.35.207.992 Rp.22.291.980 Rp.12.916.012 Rp.1.242.950.037
137 Rp.35.207.992 Rp.22.519.544 Rp.12.688.448 Rp.1.220.430.493
138 Rp.35.207.992 Rp.22.749.431 Rp.12.458.561 Rp.1.197.681.062
139 Rp.35.207.992 Rp.22.981.664 Rp.12.226.328 Rp.1.174.699.398
140 Rp.35.207.992 Rp.23.216.269 Rp.11.991.723 Rp.1.151.483.129
141 Rp.35.207.992 Rp.23.453.268 Rp.11.754.724 Rp.1.128.029.861
142 Rp.35.207.992 Rp.23.692.687 Rp.11.515.305 Rp.1.104.337.174
143 Rp.35.207.992 Rp.23.934.550 Rp.11.273.442 Rp.1.080.402.624
144 Rp.35.207.992 Rp.24.178.882 Rp.11.029.110 Rp.1.056.223.742
145 Rp.35.207.992 Rp.24.425.708 Rp.10.782.284 Rp.1.031.798.034
146 Rp.35.207.992 Rp.24.675.054 Rp.10.532.938 Rp.1.007.122.980
147 Rp.35.207.992 Rp.24.926.945 Rp.10.281.047 Rp.982.196.035
148 Rp.35.207.992 Rp.25.181.407 Rp.10.026.585 Rp.957.014.628
149 Rp.35.207.992 Rp.25.438.468 Rp.9.769.524 Rp.931.576.160
150 Rp.35.207.992 Rp.25.698.152 Rp.9.509.840 Rp.905.878.008
151 Rp.35.207.992 Rp.25.960.487 Rp.9.247.505 Rp.879.917.521
152 Rp.35.207.992 Rp.26.225.501 Rp.8.982.491 Rp.853.692.020
153 Rp.35.207.992 Rp.26.493.219 Rp.8.714.773 Rp.827.198.801
154 Rp.35.207.992 Rp.26.763.671 Rp.8.444.321 Rp.800.435.130
155 Rp.35.207.992 Rp.27.036.883 Rp.8.171.109 Rp.773.398.247
156 Rp.35.207.992 Rp.27.312.885 Rp.7.895.107 Rp.746.085.362
157 Rp.35.207.992 Rp.27.591.704 Rp.7.616.288 Rp.718.493.658
158 Rp.35.207.992 Rp.27.873.369 Rp.7.334.623 Rp.690.620.289
159 Rp.35.207.992 Rp.28.157.910 Rp.7.050.082 Rp.662.462.379
160 Rp.35.207.992 Rp.28.445.355 Rp.6.762.637 Rp.634.017.024
161 Rp.35.207.992 Rp.28.735.735 Rp.6.472.257 Rp.605.281.289
162 Rp.35.207.992 Rp.29.029.079 Rp.6.178.913 Rp.576.252.210
163 Rp.35.207.992 Rp.29.325.417 Rp.5.882.575 Rp.546.926.793
164 Rp.35.207.992 Rp.29.624.781 Rp.5.583.211 Rp.517.302.012
165 Rp.35.207.992 Rp.29.927.201 Rp.5.280.791 Rp.487.374.811
166 Rp.35.207.992 Rp.30.232.707 Rp.4.975.285 Rp.457.142.104
167 Rp.35.207.992 Rp.30.541.333 Rp.4.666.659 Rp.426.600.771
168 Rp.35.207.992 Rp.30.853.109 Rp.4.354.883 Rp.395.747.662
169 Rp.35.207.992 Rp.31.168.068 Rp.4.039.924 Rp.364.579.594
170 Rp.35.207.992 Rp.31.486.242 Rp.3.721.750 Rp.333.093.352
171 Rp.35.207.992 Rp.31.807.664 Rp.3.400.328 Rp.301.285.688
172 Rp.35.207.992 Rp.32.132.367 Rp.3.075.625 Rp.269.153.321
173 Rp.35.207.992 Rp.32.460.385 Rp.2.747.607 Rp.236.692.936
174 Rp.35.207.992 Rp.32.791.752 Rp.2.416.240 Rp.203.901.184
175 Rp.35.207.992 Rp.33.126.501 Rp.2.081.491 Rp.170.774.683
176 Rp.35.207.992 Rp.33.464.667 Rp.1.743.325 Rp.137.310.016
177 Rp.35.207.992 Rp.33.806.286 Rp.1.401.706 Rp.103.503.730
178 Rp.35.207.992 Rp.34.151.391 Rp.1.056.601 Rp.69.352.339
179 Rp.35.207.992 Rp.34.500.020 Rp.707.972 Rp.34.852.319
180 Rp.35.207.992 Rp.34.852.319 Rp.355.784 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp3,6mily
    RUMAH Dijual
    di Bandung
    Rp3,6mily
    • 5
    • 5
    • 216
    • 360
    Lihat Rincian
    Rp3,6mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung
    Rp3,2mily
    RUMAH Dijual
    di Bandung
    Rp3,2mily
    • 4
    • 3
    • 400
    • 250
    Lihat Rincian
    Rp3,2mily

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