Perumahan Green Lake City

Di Jual Rumah Green Lake City Europe 8x15 Jakarta Barat

Green Lake City Eropa Jl. Kresek Raya Duri Kosambi Jakarta Barat Jakarta

Rp2,8mily
Bisa Nego
KPR: 23,3jt/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.2.800.000.000 Dana Tunai yang Harus Disiapkan Rp.840.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.240.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.23.390.633 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.26.643.886 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.438.782.428
Total Pembayaran
Rp.5.541.182.428 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.2.240.000.000
1 Rp.23.390.633 Rp.5.657.300 Rp.17.733.333 Rp.2.234.342.700
2 Rp.23.390.633 Rp.5.702.087 Rp.17.688.546 Rp.2.228.640.613
3 Rp.23.390.633 Rp.5.747.228 Rp.17.643.405 Rp.2.222.893.385
4 Rp.23.390.633 Rp.5.792.727 Rp.17.597.906 Rp.2.217.100.658
5 Rp.23.390.633 Rp.5.838.586 Rp.17.552.047 Rp.2.211.262.072
6 Rp.23.390.633 Rp.5.884.808 Rp.17.505.825 Rp.2.205.377.264
7 Rp.23.390.633 Rp.5.931.396 Rp.17.459.237 Rp.2.199.445.868
8 Rp.23.390.633 Rp.5.978.353 Rp.17.412.280 Rp.2.193.467.515
9 Rp.23.390.633 Rp.6.025.682 Rp.17.364.951 Rp.2.187.441.833
10 Rp.23.390.633 Rp.6.073.385 Rp.17.317.248 Rp.2.181.368.448
11 Rp.23.390.633 Rp.6.121.466 Rp.17.269.167 Rp.2.175.246.982
12 Rp.23.390.633 Rp.6.169.928 Rp.17.220.705 Rp.2.169.077.054
13 Rp.23.390.633 Rp.6.218.773 Rp.17.171.860 Rp.2.162.858.281
14 Rp.23.390.633 Rp.6.268.005 Rp.17.122.628 Rp.2.156.590.276
15 Rp.23.390.633 Rp.6.317.627 Rp.17.073.006 Rp.2.150.272.649
16 Rp.23.390.633 Rp.6.367.641 Rp.17.022.992 Rp.2.143.905.008
17 Rp.23.390.633 Rp.6.418.052 Rp.16.972.581 Rp.2.137.486.956
18 Rp.23.390.633 Rp.6.468.861 Rp.16.921.772 Rp.2.131.018.095
19 Rp.23.390.633 Rp.6.520.073 Rp.16.870.560 Rp.2.124.498.022
20 Rp.23.390.633 Rp.6.571.690 Rp.16.818.943 Rp.2.117.926.332
21 Rp.23.390.633 Rp.6.623.716 Rp.16.766.917 Rp.2.111.302.616
22 Rp.23.390.633 Rp.6.676.154 Rp.16.714.479 Rp.2.104.626.462
23 Rp.23.390.633 Rp.6.729.007 Rp.16.661.626 Rp.2.097.897.455
24 Rp.23.390.633 Rp.6.782.278 Rp.16.608.355 Rp.2.091.115.177
25 Rp.23.390.633 Rp.6.835.971 Rp.16.554.662 Rp.2.084.279.206
26 Rp.23.390.633 Rp.6.890.089 Rp.16.500.544 Rp.2.077.389.117
27 Rp.23.390.633 Rp.6.944.636 Rp.16.445.997 Rp.2.070.444.481
28 Rp.23.390.633 Rp.6.999.614 Rp.16.391.019 Rp.2.063.444.867
29 Rp.23.390.633 Rp.7.055.028 Rp.16.335.605 Rp.2.056.389.839
30 Rp.23.390.633 Rp.7.110.880 Rp.16.279.753 Rp.2.049.278.959
31 Rp.23.390.633 Rp.7.167.175 Rp.16.223.458 Rp.2.042.111.784
32 Rp.23.390.633 Rp.7.223.915 Rp.16.166.718 Rp.2.034.887.869
33 Rp.23.390.633 Rp.7.281.104 Rp.16.109.529 Rp.2.027.606.765
34 Rp.23.390.633 Rp.7.338.746 Rp.16.051.887 Rp.2.020.268.019
35 Rp.23.390.633 Rp.7.396.845 Rp.15.993.788 Rp.2.012.871.174
36 Rp.23.390.633 Rp.7.455.403 Rp.15.935.230 Rp.2.005.415.771
37 Rp.26.643.886 Rp.6.171.933 Rp.20.471.953 Rp.1.999.243.838
38 Rp.26.643.886 Rp.6.234.938 Rp.20.408.948 Rp.1.993.008.900
39 Rp.26.643.886 Rp.6.298.587 Rp.20.345.299 Rp.1.986.710.313
40 Rp.26.643.886 Rp.6.362.885 Rp.20.281.001 Rp.1.980.347.428
41 Rp.26.643.886 Rp.6.427.839 Rp.20.216.047 Rp.1.973.919.589
42 Rp.26.643.886 Rp.6.493.457 Rp.20.150.429 Rp.1.967.426.132
43 Rp.26.643.886 Rp.6.559.744 Rp.20.084.142 Rp.1.960.866.388
44 Rp.26.643.886 Rp.6.626.708 Rp.20.017.178 Rp.1.954.239.680
45 Rp.26.643.886 Rp.6.694.356 Rp.19.949.530 Rp.1.947.545.324
46 Rp.26.643.886 Rp.6.762.694 Rp.19.881.192 Rp.1.940.782.630
47 Rp.26.643.886 Rp.6.831.730 Rp.19.812.156 Rp.1.933.950.900
48 Rp.26.643.886 Rp.6.901.471 Rp.19.742.415 Rp.1.927.049.429
49 Rp.26.643.886 Rp.6.971.923 Rp.19.671.963 Rp.1.920.077.506
50 Rp.26.643.886 Rp.7.043.095 Rp.19.600.791 Rp.1.913.034.411
51 Rp.26.643.886 Rp.7.114.993 Rp.19.528.893 Rp.1.905.919.418
52 Rp.26.643.886 Rp.7.187.625 Rp.19.456.261 Rp.1.898.731.793
53 Rp.26.643.886 Rp.7.260.999 Rp.19.382.887 Rp.1.891.470.794
54 Rp.26.643.886 Rp.7.335.122 Rp.19.308.764 Rp.1.884.135.672
55 Rp.26.643.886 Rp.7.410.001 Rp.19.233.885 Rp.1.876.725.671
56 Rp.26.643.886 Rp.7.485.645 Rp.19.158.241 Rp.1.869.240.026
57 Rp.26.643.886 Rp.7.562.061 Rp.19.081.825 Rp.1.861.677.965
58 Rp.26.643.886 Rp.7.639.257 Rp.19.004.629 Rp.1.854.038.708
59 Rp.26.643.886 Rp.7.717.241 Rp.18.926.645 Rp.1.846.321.467
60 Rp.26.643.886 Rp.7.796.021 Rp.18.847.865 Rp.1.838.525.446
61 Rp.26.643.886 Rp.7.875.605 Rp.18.768.281 Rp.1.830.649.841
62 Rp.26.643.886 Rp.7.956.002 Rp.18.687.884 Rp.1.822.693.839
63 Rp.26.643.886 Rp.8.037.220 Rp.18.606.666 Rp.1.814.656.619
64 Rp.26.643.886 Rp.8.119.266 Rp.18.524.620 Rp.1.806.537.353
65 Rp.26.643.886 Rp.8.202.151 Rp.18.441.735 Rp.1.798.335.202
66 Rp.26.643.886 Rp.8.285.881 Rp.18.358.005 Rp.1.790.049.321
67 Rp.26.643.886 Rp.8.370.466 Rp.18.273.420 Rp.1.781.678.855
68 Rp.26.643.886 Rp.8.455.914 Rp.18.187.972 Rp.1.773.222.941
69 Rp.26.643.886 Rp.8.542.235 Rp.18.101.651 Rp.1.764.680.706
70 Rp.26.643.886 Rp.8.629.437 Rp.18.014.449 Rp.1.756.051.269
71 Rp.26.643.886 Rp.8.717.529 Rp.17.926.357 Rp.1.747.333.740
72 Rp.26.643.886 Rp.8.806.521 Rp.17.837.365 Rp.1.738.527.219
73 Rp.26.643.886 Rp.8.896.421 Rp.17.747.465 Rp.1.729.630.798
74 Rp.26.643.886 Rp.8.987.238 Rp.17.656.648 Rp.1.720.643.560
75 Rp.26.643.886 Rp.9.078.983 Rp.17.564.903 Rp.1.711.564.577
76 Rp.26.643.886 Rp.9.171.664 Rp.17.472.222 Rp.1.702.392.913
77 Rp.26.643.886 Rp.9.265.292 Rp.17.378.594 Rp.1.693.127.621
78 Rp.26.643.886 Rp.9.359.875 Rp.17.284.011 Rp.1.683.767.746
79 Rp.26.643.886 Rp.9.455.424 Rp.17.188.462 Rp.1.674.312.322
80 Rp.26.643.886 Rp.9.551.948 Rp.17.091.938 Rp.1.664.760.374
81 Rp.26.643.886 Rp.9.649.457 Rp.16.994.429 Rp.1.655.110.917
82 Rp.26.643.886 Rp.9.747.962 Rp.16.895.924 Rp.1.645.362.955
83 Rp.26.643.886 Rp.9.847.473 Rp.16.796.413 Rp.1.635.515.482
84 Rp.26.643.886 Rp.9.947.999 Rp.16.695.887 Rp.1.625.567.483
85 Rp.26.643.886 Rp.10.049.551 Rp.16.594.335 Rp.1.615.517.932
86 Rp.26.643.886 Rp.10.152.140 Rp.16.491.746 Rp.1.605.365.792
87 Rp.26.643.886 Rp.10.255.777 Rp.16.388.109 Rp.1.595.110.015
88 Rp.26.643.886 Rp.10.360.471 Rp.16.283.415 Rp.1.584.749.544
89 Rp.26.643.886 Rp.10.466.234 Rp.16.177.652 Rp.1.574.283.310
90 Rp.26.643.886 Rp.10.573.077 Rp.16.070.809 Rp.1.563.710.233
91 Rp.26.643.886 Rp.10.681.011 Rp.15.962.875 Rp.1.553.029.222
92 Rp.26.643.886 Rp.10.790.046 Rp.15.853.840 Rp.1.542.239.176
93 Rp.26.643.886 Rp.10.900.194 Rp.15.743.692 Rp.1.531.338.982
94 Rp.26.643.886 Rp.11.011.467 Rp.15.632.419 Rp.1.520.327.515
95 Rp.26.643.886 Rp.11.123.876 Rp.15.520.010 Rp.1.509.203.639
96 Rp.26.643.886 Rp.11.237.432 Rp.15.406.454 Rp.1.497.966.207
97 Rp.26.643.886 Rp.11.352.148 Rp.15.291.738 Rp.1.486.614.059
98 Rp.26.643.886 Rp.11.468.034 Rp.15.175.852 Rp.1.475.146.025
99 Rp.26.643.886 Rp.11.585.104 Rp.15.058.782 Rp.1.463.560.921
100 Rp.26.643.886 Rp.11.703.368 Rp.14.940.518 Rp.1.451.857.553
101 Rp.26.643.886 Rp.11.822.840 Rp.14.821.046 Rp.1.440.034.713
102 Rp.26.643.886 Rp.11.943.532 Rp.14.700.354 Rp.1.428.091.181
103 Rp.26.643.886 Rp.12.065.455 Rp.14.578.431 Rp.1.416.025.726
104 Rp.26.643.886 Rp.12.188.623 Rp.14.455.263 Rp.1.403.837.103
105 Rp.26.643.886 Rp.12.313.049 Rp.14.330.837 Rp.1.391.524.054
106 Rp.26.643.886 Rp.12.438.745 Rp.14.205.141 Rp.1.379.085.309
107 Rp.26.643.886 Rp.12.565.723 Rp.14.078.163 Rp.1.366.519.586
108 Rp.26.643.886 Rp.12.693.999 Rp.13.949.887 Rp.1.353.825.587
109 Rp.26.643.886 Rp.12.823.583 Rp.13.820.303 Rp.1.341.002.004
110 Rp.26.643.886 Rp.12.954.491 Rp.13.689.395 Rp.1.328.047.513
111 Rp.26.643.886 Rp.13.086.734 Rp.13.557.152 Rp.1.314.960.779
112 Rp.26.643.886 Rp.13.220.328 Rp.13.423.558 Rp.1.301.740.451
113 Rp.26.643.886 Rp.13.355.286 Rp.13.288.600 Rp.1.288.385.165
114 Rp.26.643.886 Rp.13.491.621 Rp.13.152.265 Rp.1.274.893.544
115 Rp.26.643.886 Rp.13.629.348 Rp.13.014.538 Rp.1.261.264.196
116 Rp.26.643.886 Rp.13.768.481 Rp.12.875.405 Rp.1.247.495.715
117 Rp.26.643.886 Rp.13.909.034 Rp.12.734.852 Rp.1.233.586.681
118 Rp.26.643.886 Rp.14.051.022 Rp.12.592.864 Rp.1.219.535.659
119 Rp.26.643.886 Rp.14.194.459 Rp.12.449.427 Rp.1.205.341.200
120 Rp.26.643.886 Rp.14.339.361 Rp.12.304.525 Rp.1.191.001.839
121 Rp.26.643.886 Rp.14.485.742 Rp.12.158.144 Rp.1.176.516.097
122 Rp.26.643.886 Rp.14.633.618 Rp.12.010.268 Rp.1.161.882.479
123 Rp.26.643.886 Rp.14.783.002 Rp.11.860.884 Rp.1.147.099.477
124 Rp.26.643.886 Rp.14.933.912 Rp.11.709.974 Rp.1.132.165.565
125 Rp.26.643.886 Rp.15.086.363 Rp.11.557.523 Rp.1.117.079.202
126 Rp.26.643.886 Rp.15.240.369 Rp.11.403.517 Rp.1.101.838.833
127 Rp.26.643.886 Rp.15.395.948 Rp.11.247.938 Rp.1.086.442.885
128 Rp.26.643.886 Rp.15.553.115 Rp.11.090.771 Rp.1.070.889.770
129 Rp.26.643.886 Rp.15.711.886 Rp.10.932.000 Rp.1.055.177.884
130 Rp.26.643.886 Rp.15.872.278 Rp.10.771.608 Rp.1.039.305.606
131 Rp.26.643.886 Rp.16.034.308 Rp.10.609.578 Rp.1.023.271.298
132 Rp.26.643.886 Rp.16.197.991 Rp.10.445.895 Rp.1.007.073.307
133 Rp.26.643.886 Rp.16.363.346 Rp.10.280.540 Rp.990.709.961
134 Rp.26.643.886 Rp.16.530.388 Rp.10.113.498 Rp.974.179.573
135 Rp.26.643.886 Rp.16.699.136 Rp.9.944.750 Rp.957.480.437
136 Rp.26.643.886 Rp.16.869.607 Rp.9.774.279 Rp.940.610.830
137 Rp.26.643.886 Rp.17.041.817 Rp.9.602.069 Rp.923.569.013
138 Rp.26.643.886 Rp.17.215.786 Rp.9.428.100 Rp.906.353.227
139 Rp.26.643.886 Rp.17.391.530 Rp.9.252.356 Rp.888.961.697
140 Rp.26.643.886 Rp.17.569.069 Rp.9.074.817 Rp.871.392.628
141 Rp.26.643.886 Rp.17.748.420 Rp.8.895.466 Rp.853.644.208
142 Rp.26.643.886 Rp.17.929.601 Rp.8.714.285 Rp.835.714.607
143 Rp.26.643.886 Rp.18.112.633 Rp.8.531.253 Rp.817.601.974
144 Rp.26.643.886 Rp.18.297.533 Rp.8.346.353 Rp.799.304.441
145 Rp.26.643.886 Rp.18.484.320 Rp.8.159.566 Rp.780.820.121
146 Rp.26.643.886 Rp.18.673.014 Rp.7.970.872 Rp.762.147.107
147 Rp.26.643.886 Rp.18.863.634 Rp.7.780.252 Rp.743.283.473
148 Rp.26.643.886 Rp.19.056.201 Rp.7.587.685 Rp.724.227.272
149 Rp.26.643.886 Rp.19.250.733 Rp.7.393.153 Rp.704.976.539
150 Rp.26.643.886 Rp.19.447.250 Rp.7.196.636 Rp.685.529.289
151 Rp.26.643.886 Rp.19.645.775 Rp.6.998.111 Rp.665.883.514
152 Rp.26.643.886 Rp.19.846.325 Rp.6.797.561 Rp.646.037.189
153 Rp.26.643.886 Rp.20.048.923 Rp.6.594.963 Rp.625.988.266
154 Rp.26.643.886 Rp.20.253.589 Rp.6.390.297 Rp.605.734.677
155 Rp.26.643.886 Rp.20.460.345 Rp.6.183.541 Rp.585.274.332
156 Rp.26.643.886 Rp.20.669.211 Rp.5.974.675 Rp.564.605.121
157 Rp.26.643.886 Rp.20.880.209 Rp.5.763.677 Rp.543.724.912
158 Rp.26.643.886 Rp.21.093.361 Rp.5.550.525 Rp.522.631.551
159 Rp.26.643.886 Rp.21.308.689 Rp.5.335.197 Rp.501.322.862
160 Rp.26.643.886 Rp.21.526.215 Rp.5.117.671 Rp.479.796.647
161 Rp.26.643.886 Rp.21.745.962 Rp.4.897.924 Rp.458.050.685
162 Rp.26.643.886 Rp.21.967.952 Rp.4.675.934 Rp.436.082.733
163 Rp.26.643.886 Rp.22.192.208 Rp.4.451.678 Rp.413.890.525
164 Rp.26.643.886 Rp.22.418.754 Rp.4.225.132 Rp.391.471.771
165 Rp.26.643.886 Rp.22.647.612 Rp.3.996.274 Rp.368.824.159
166 Rp.26.643.886 Rp.22.878.806 Rp.3.765.080 Rp.345.945.353
167 Rp.26.643.886 Rp.23.112.361 Rp.3.531.525 Rp.322.832.992
168 Rp.26.643.886 Rp.23.348.299 Rp.3.295.587 Rp.299.484.693
169 Rp.26.643.886 Rp.23.586.646 Rp.3.057.240 Rp.275.898.047
170 Rp.26.643.886 Rp.23.827.427 Rp.2.816.459 Rp.252.070.620
171 Rp.26.643.886 Rp.24.070.665 Rp.2.573.221 Rp.227.999.955
172 Rp.26.643.886 Rp.24.316.386 Rp.2.327.500 Rp.203.683.569
173 Rp.26.643.886 Rp.24.564.616 Rp.2.079.270 Rp.179.118.953
174 Rp.26.643.886 Rp.24.815.380 Rp.1.828.506 Rp.154.303.573
175 Rp.26.643.886 Rp.25.068.704 Rp.1.575.182 Rp.129.234.869
176 Rp.26.643.886 Rp.25.324.613 Rp.1.319.273 Rp.103.910.256
177 Rp.26.643.886 Rp.25.583.135 Rp.1.060.751 Rp.78.327.121
178 Rp.26.643.886 Rp.25.844.297 Rp.799.589 Rp.52.482.824
179 Rp.26.643.886 Rp.26.108.124 Rp.535.762 Rp.26.374.700
180 Rp.26.643.886 Rp.26.374.700 Rp.269.242 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Barat
    Rp8,9mily
    RUMAH Dijual
    di Jakarta Barat
    Rp8,9mily
    • 4
    • 4
    • 300
    • 500
    Lihat Rincian
    Rp8,9mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp380jt
    APARTEMEN Dijual
    di Jakarta Barat
    Rp380jt
    • 1
    • 1
    • 35
    Lihat Rincian
    Rp380jt
  • KOST Disewa
    di Jakarta Barat
    Rp1,2jt/bln
    KOST Disewa
    di Jakarta Barat
    Rp1,2jt/bln
    • 1
    • 9
    Lihat Rincian
    Rp1,2jt/bln
  • RUMAH Dijual
    di Jakarta Barat
    Rp3,2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp3,2mily
    • 4
    • 4
    • 120
    • 300
    Lihat Rincian
    Rp3,2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    RUMAH Dijual
    di Jakarta Barat
    Rp33mily
    • 8
    • 8
    • 6602
    • 2651
    Lihat Rincian
    Rp33mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,19mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,19mily
    • 3
    • 1
    • 96
    • 120
    Lihat Rincian
    Rp1,19mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,8mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,8mily
    • 3
    • 3
    • 90
    • 115
    Lihat Rincian
    Rp1,8mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    Terjual
    RUMAH Dijual
    di Jakarta Barat
    Rp10mily
    • 6
    • 6
    • 801
    • 500
    Lihat Rincian
    Rp10mily

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