Dijual Apartemen Strategis di HQuarters Business Residence Bandung

Hquarters Business Residence Jl. Asia Afrika No. 158-162 Braga Bandung Jawa Barat

Rp1,65mily
KPR: 13,8jt/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.1.657.401.087 Dana Tunai yang Harus Disiapkan Rp.497.220.326,1 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.325.920.869,6 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.13.845.593 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.15.771.288 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.443.585.914
Total Pembayaran
Rp.3.279.986.318,396 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.1.325.920.869,6
1 Rp.13.845.593 Rp.3.348.719 Rp.10.496.874 Rp.1.322.572.150,6
2 Rp.13.845.593 Rp.3.375.230 Rp.10.470.363 Rp.1.319.196.920,6
3 Rp.13.845.593 Rp.3.401.951 Rp.10.443.642 Rp.1.315.794.969,6
4 Rp.13.845.593 Rp.3.428.883 Rp.10.416.710 Rp.1.312.366.086,6
5 Rp.13.845.593 Rp.3.456.028 Rp.10.389.565 Rp.1.308.910.058,6
6 Rp.13.845.593 Rp.3.483.388 Rp.10.362.205 Rp.1.305.426.670,6
7 Rp.13.845.593 Rp.3.510.965 Rp.10.334.628 Rp.1.301.915.705,6
8 Rp.13.845.593 Rp.3.538.760 Rp.10.306.833 Rp.1.298.376.945,6
9 Rp.13.845.593 Rp.3.566.776 Rp.10.278.817 Rp.1.294.810.169,6
10 Rp.13.845.593 Rp.3.595.012 Rp.10.250.581 Rp.1.291.215.157,6
11 Rp.13.845.593 Rp.3.623.473 Rp.10.222.120 Rp.1.287.591.684,6
12 Rp.13.845.593 Rp.3.652.159 Rp.10.193.434 Rp.1.283.939.525,6
13 Rp.13.845.593 Rp.3.681.072 Rp.10.164.521 Rp.1.280.258.453,6
14 Rp.13.845.593 Rp.3.710.214 Rp.10.135.379 Rp.1.276.548.239,6
15 Rp.13.845.593 Rp.3.739.586 Rp.10.106.007 Rp.1.272.808.653,6
16 Rp.13.845.593 Rp.3.769.191 Rp.10.076.402 Rp.1.269.039.462,6
17 Rp.13.845.593 Rp.3.799.031 Rp.10.046.562 Rp.1.265.240.431,6
18 Rp.13.845.593 Rp.3.829.106 Rp.10.016.487 Rp.1.261.411.325,6
19 Rp.13.845.593 Rp.3.859.420 Rp.9.986.173 Rp.1.257.551.905,6
20 Rp.13.845.593 Rp.3.889.974 Rp.9.955.619 Rp.1.253.661.931,6
21 Rp.13.845.593 Rp.3.920.769 Rp.9.924.824 Rp.1.249.741.162,6
22 Rp.13.845.593 Rp.3.951.809 Rp.9.893.784 Rp.1.245.789.353,6
23 Rp.13.845.593 Rp.3.983.094 Rp.9.862.499 Rp.1.241.806.259,6
24 Rp.13.845.593 Rp.4.014.627 Rp.9.830.966 Rp.1.237.791.632,6
25 Rp.13.845.593 Rp.4.046.409 Rp.9.799.184 Rp.1.233.745.223,6
26 Rp.13.845.593 Rp.4.078.443 Rp.9.767.150 Rp.1.229.666.780,6
27 Rp.13.845.593 Rp.4.110.731 Rp.9.734.862 Rp.1.225.556.049,6
28 Rp.13.845.593 Rp.4.143.274 Rp.9.702.319 Rp.1.221.412.775,6
29 Rp.13.845.593 Rp.4.176.075 Rp.9.669.518 Rp.1.217.236.700,6
30 Rp.13.845.593 Rp.4.209.136 Rp.9.636.457 Rp.1.213.027.564,6
31 Rp.13.845.593 Rp.4.242.458 Rp.9.603.135 Rp.1.208.785.106,6
32 Rp.13.845.593 Rp.4.276.044 Rp.9.569.549 Rp.1.204.509.062,6
33 Rp.13.845.593 Rp.4.309.896 Rp.9.535.697 Rp.1.200.199.166,6
34 Rp.13.845.593 Rp.4.344.016 Rp.9.501.577 Rp.1.195.855.150,6
35 Rp.13.845.593 Rp.4.378.406 Rp.9.467.187 Rp.1.191.476.744,6
36 Rp.13.845.593 Rp.4.413.069 Rp.9.432.524 Rp.1.187.063.675,6
37 Rp.15.771.288 Rp.3.653.346 Rp.12.117.942 Rp.1.183.410.329,6
38 Rp.15.771.288 Rp.3.690.641 Rp.12.080.647 Rp.1.179.719.688,6
39 Rp.15.771.288 Rp.3.728.316 Rp.12.042.972 Rp.1.175.991.372,6
40 Rp.15.771.288 Rp.3.766.376 Rp.12.004.912 Rp.1.172.224.996,6
41 Rp.15.771.288 Rp.3.804.824 Rp.11.966.464 Rp.1.168.420.172,6
42 Rp.15.771.288 Rp.3.843.665 Rp.11.927.623 Rp.1.164.576.507,6
43 Rp.15.771.288 Rp.3.882.903 Rp.11.888.385 Rp.1.160.693.604,6
44 Rp.15.771.288 Rp.3.922.541 Rp.11.848.747 Rp.1.156.771.063,6
45 Rp.15.771.288 Rp.3.962.583 Rp.11.808.705 Rp.1.152.808.480,6
46 Rp.15.771.288 Rp.4.003.035 Rp.11.768.253 Rp.1.148.805.445,6
47 Rp.15.771.288 Rp.4.043.899 Rp.11.727.389 Rp.1.144.761.546,6
48 Rp.15.771.288 Rp.4.085.181 Rp.11.686.107 Rp.1.140.676.365,6
49 Rp.15.771.288 Rp.4.126.883 Rp.11.644.405 Rp.1.136.549.482,6
50 Rp.15.771.288 Rp.4.169.012 Rp.11.602.276 Rp.1.132.380.470,6
51 Rp.15.771.288 Rp.4.211.571 Rp.11.559.717 Rp.1.128.168.899,6
52 Rp.15.771.288 Rp.4.254.564 Rp.11.516.724 Rp.1.123.914.335,6
53 Rp.15.771.288 Rp.4.297.996 Rp.11.473.292 Rp.1.119.616.339,6
54 Rp.15.771.288 Rp.4.341.871 Rp.11.429.417 Rp.1.115.274.468,6
55 Rp.15.771.288 Rp.4.386.194 Rp.11.385.094 Rp.1.110.888.274,6
56 Rp.15.771.288 Rp.4.430.970 Rp.11.340.318 Rp.1.106.457.304,6
57 Rp.15.771.288 Rp.4.476.203 Rp.11.295.085 Rp.1.101.981.101,6
58 Rp.15.771.288 Rp.4.521.898 Rp.11.249.390 Rp.1.097.459.203,6
59 Rp.15.771.288 Rp.4.568.059 Rp.11.203.229 Rp.1.092.891.144,6
60 Rp.15.771.288 Rp.4.614.691 Rp.11.156.597 Rp.1.088.276.453,6
61 Rp.15.771.288 Rp.4.661.799 Rp.11.109.489 Rp.1.083.614.654,6
62 Rp.15.771.288 Rp.4.709.388 Rp.11.061.900 Rp.1.078.905.266,6
63 Rp.15.771.288 Rp.4.757.463 Rp.11.013.825 Rp.1.074.147.803,6
64 Rp.15.771.288 Rp.4.806.029 Rp.10.965.259 Rp.1.069.341.774,6
65 Rp.15.771.288 Rp.4.855.091 Rp.10.916.197 Rp.1.064.486.683,6
66 Rp.15.771.288 Rp.4.904.653 Rp.10.866.635 Rp.1.059.582.030,6
67 Rp.15.771.288 Rp.4.954.721 Rp.10.816.567 Rp.1.054.627.309,6
68 Rp.15.771.288 Rp.5.005.301 Rp.10.765.987 Rp.1.049.622.008,6
69 Rp.15.771.288 Rp.5.056.397 Rp.10.714.891 Rp.1.044.565.611,6
70 Rp.15.771.288 Rp.5.108.014 Rp.10.663.274 Rp.1.039.457.597,6
71 Rp.15.771.288 Rp.5.160.158 Rp.10.611.130 Rp.1.034.297.439,6
72 Rp.15.771.288 Rp.5.212.835 Rp.10.558.453 Rp.1.029.084.604,6
73 Rp.15.771.288 Rp.5.266.049 Rp.10.505.239 Rp.1.023.818.555,6
74 Rp.15.771.288 Rp.5.319.807 Rp.10.451.481 Rp.1.018.498.748,6
75 Rp.15.771.288 Rp.5.374.113 Rp.10.397.175 Rp.1.013.124.635,6
76 Rp.15.771.288 Rp.5.428.974 Rp.10.342.314 Rp.1.007.695.661,6
77 Rp.15.771.288 Rp.5.484.395 Rp.10.286.893 Rp.1.002.211.266,6
78 Rp.15.771.288 Rp.5.540.381 Rp.10.230.907 Rp.996.670.885,6
79 Rp.15.771.288 Rp.5.596.939 Rp.10.174.349 Rp.991.073.946,6
80 Rp.15.771.288 Rp.5.654.075 Rp.10.117.213 Rp.985.419.871,6
81 Rp.15.771.288 Rp.5.711.793 Rp.10.059.495 Rp.979.708.078,6
82 Rp.15.771.288 Rp.5.770.101 Rp.10.001.187 Rp.973.937.977,6
83 Rp.15.771.288 Rp.5.829.004 Rp.9.942.284 Rp.968.108.973,6
84 Rp.15.771.288 Rp.5.888.509 Rp.9.882.779 Rp.962.220.464,6
85 Rp.15.771.288 Rp.5.948.621 Rp.9.822.667 Rp.956.271.843,6
86 Rp.15.771.288 Rp.6.009.346 Rp.9.761.942 Rp.950.262.497,6
87 Rp.15.771.288 Rp.6.070.692 Rp.9.700.596 Rp.944.191.805,6
88 Rp.15.771.288 Rp.6.132.663 Rp.9.638.625 Rp.938.059.142,6
89 Rp.15.771.288 Rp.6.195.268 Rp.9.576.020 Rp.931.863.874,6
90 Rp.15.771.288 Rp.6.258.511 Rp.9.512.777 Rp.925.605.363,6
91 Rp.15.771.288 Rp.6.322.400 Rp.9.448.888 Rp.919.282.963,6
92 Rp.15.771.288 Rp.6.386.941 Rp.9.384.347 Rp.912.896.022,6
93 Rp.15.771.288 Rp.6.452.141 Rp.9.319.147 Rp.906.443.881,6
94 Rp.15.771.288 Rp.6.518.007 Rp.9.253.281 Rp.899.925.874,6
95 Rp.15.771.288 Rp.6.584.545 Rp.9.186.743 Rp.893.341.329,6
96 Rp.15.771.288 Rp.6.651.762 Rp.9.119.526 Rp.886.689.567,6
97 Rp.15.771.288 Rp.6.719.665 Rp.9.051.623 Rp.879.969.902,6
98 Rp.15.771.288 Rp.6.788.262 Rp.8.983.026 Rp.873.181.640,6
99 Rp.15.771.288 Rp.6.857.559 Rp.8.913.729 Rp.866.324.081,6
100 Rp.15.771.288 Rp.6.927.563 Rp.8.843.725 Rp.859.396.518,6
101 Rp.15.771.288 Rp.6.998.282 Rp.8.773.006 Rp.852.398.236,6
102 Rp.15.771.288 Rp.7.069.723 Rp.8.701.565 Rp.845.328.513,6
103 Rp.15.771.288 Rp.7.141.893 Rp.8.629.395 Rp.838.186.620,6
104 Rp.15.771.288 Rp.7.214.800 Rp.8.556.488 Rp.830.971.820,6
105 Rp.15.771.288 Rp.7.288.451 Rp.8.482.837 Rp.823.683.369,6
106 Rp.15.771.288 Rp.7.362.854 Rp.8.408.434 Rp.816.320.515,6
107 Rp.15.771.288 Rp.7.438.016 Rp.8.333.272 Rp.808.882.499,6
108 Rp.15.771.288 Rp.7.513.946 Rp.8.257.342 Rp.801.368.553,6
109 Rp.15.771.288 Rp.7.590.651 Rp.8.180.637 Rp.793.777.902,6
110 Rp.15.771.288 Rp.7.668.139 Rp.8.103.149 Rp.786.109.763,6
111 Rp.15.771.288 Rp.7.746.417 Rp.8.024.871 Rp.778.363.346,6
112 Rp.15.771.288 Rp.7.825.496 Rp.7.945.792 Rp.770.537.850,6
113 Rp.15.771.288 Rp.7.905.381 Rp.7.865.907 Rp.762.632.469,6
114 Rp.15.771.288 Rp.7.986.082 Rp.7.785.206 Rp.754.646.387,6
115 Rp.15.771.288 Rp.8.067.606 Rp.7.703.682 Rp.746.578.781,6
116 Rp.15.771.288 Rp.8.149.963 Rp.7.621.325 Rp.738.428.818,6
117 Rp.15.771.288 Rp.8.233.160 Rp.7.538.128 Rp.730.195.658,6
118 Rp.15.771.288 Rp.8.317.207 Rp.7.454.081 Rp.721.878.451,6
119 Rp.15.771.288 Rp.8.402.112 Rp.7.369.176 Rp.713.476.339,6
120 Rp.15.771.288 Rp.8.487.884 Rp.7.283.404 Rp.704.988.455,6
121 Rp.15.771.288 Rp.8.574.531 Rp.7.196.757 Rp.696.413.924,6
122 Rp.15.771.288 Rp.8.662.063 Rp.7.109.225 Rp.687.751.861,6
123 Rp.15.771.288 Rp.8.750.488 Rp.7.020.800 Rp.679.001.373,6
124 Rp.15.771.288 Rp.8.839.816 Rp.6.931.472 Rp.670.161.557,6
125 Rp.15.771.288 Rp.8.930.055 Rp.6.841.233 Rp.661.231.502,6
126 Rp.15.771.288 Rp.9.021.216 Rp.6.750.072 Rp.652.210.286,6
127 Rp.15.771.288 Rp.9.113.308 Rp.6.657.980 Rp.643.096.978,6
128 Rp.15.771.288 Rp.9.206.340 Rp.6.564.948 Rp.633.890.638,6
129 Rp.15.771.288 Rp.9.300.321 Rp.6.470.967 Rp.624.590.317,6
130 Rp.15.771.288 Rp.9.395.262 Rp.6.376.026 Rp.615.195.055,6
131 Rp.15.771.288 Rp.9.491.172 Rp.6.280.116 Rp.605.703.883,6
132 Rp.15.771.288 Rp.9.588.061 Rp.6.183.227 Rp.596.115.822,6
133 Rp.15.771.288 Rp.9.685.939 Rp.6.085.349 Rp.586.429.883,6
134 Rp.15.771.288 Rp.9.784.816 Rp.5.986.472 Rp.576.645.067,6
135 Rp.15.771.288 Rp.9.884.703 Rp.5.886.585 Rp.566.760.364,6
136 Rp.15.771.288 Rp.9.985.609 Rp.5.785.679 Rp.556.774.755,6
137 Rp.15.771.288 Rp.10.087.546 Rp.5.683.742 Rp.546.687.209,6
138 Rp.15.771.288 Rp.10.190.523 Rp.5.580.765 Rp.536.496.686,6
139 Rp.15.771.288 Rp.10.294.551 Rp.5.476.737 Rp.526.202.135,6
140 Rp.15.771.288 Rp.10.399.641 Rp.5.371.647 Rp.515.802.494,6
141 Rp.15.771.288 Rp.10.505.804 Rp.5.265.484 Rp.505.296.690,6
142 Rp.15.771.288 Rp.10.613.051 Rp.5.158.237 Rp.494.683.639,6
143 Rp.15.771.288 Rp.10.721.393 Rp.5.049.895 Rp.483.962.246,6
144 Rp.15.771.288 Rp.10.830.840 Rp.4.940.448 Rp.473.131.406,6
145 Rp.15.771.288 Rp.10.941.405 Rp.4.829.883 Rp.462.190.001,6
146 Rp.15.771.288 Rp.11.053.098 Rp.4.718.190 Rp.451.136.903,6
147 Rp.15.771.288 Rp.11.165.932 Rp.4.605.356 Rp.439.970.971,6
148 Rp.15.771.288 Rp.11.279.918 Rp.4.491.370 Rp.428.691.053,6
149 Rp.15.771.288 Rp.11.395.067 Rp.4.376.221 Rp.417.295.986,6
150 Rp.15.771.288 Rp.11.511.391 Rp.4.259.897 Rp.405.784.595,6
151 Rp.15.771.288 Rp.11.628.904 Rp.4.142.384 Rp.394.155.691,6
152 Rp.15.771.288 Rp.11.747.615 Rp.4.023.673 Rp.382.408.076,6
153 Rp.15.771.288 Rp.11.867.539 Rp.3.903.749 Rp.370.540.537,6
154 Rp.15.771.288 Rp.11.988.687 Rp.3.782.601 Rp.358.551.850,6
155 Rp.15.771.288 Rp.12.111.071 Rp.3.660.217 Rp.346.440.779,6
156 Rp.15.771.288 Rp.12.234.705 Rp.3.536.583 Rp.334.206.074,6
157 Rp.15.771.288 Rp.12.359.601 Rp.3.411.687 Rp.321.846.473,6
158 Rp.15.771.288 Rp.12.485.772 Rp.3.285.516 Rp.309.360.701,6
159 Rp.15.771.288 Rp.12.613.231 Rp.3.158.057 Rp.296.747.470,6
160 Rp.15.771.288 Rp.12.741.991 Rp.3.029.297 Rp.284.005.479,6
161 Rp.15.771.288 Rp.12.872.065 Rp.2.899.223 Rp.271.133.414,6
162 Rp.15.771.288 Rp.13.003.468 Rp.2.767.820 Rp.258.129.946,6
163 Rp.15.771.288 Rp.13.136.211 Rp.2.635.077 Rp.244.993.735,6
164 Rp.15.771.288 Rp.13.270.310 Rp.2.500.978 Rp.231.723.425,6
165 Rp.15.771.288 Rp.13.405.778 Rp.2.365.510 Rp.218.317.647,6
166 Rp.15.771.288 Rp.13.542.629 Rp.2.228.659 Rp.204.775.018,6
167 Rp.15.771.288 Rp.13.680.876 Rp.2.090.412 Rp.191.094.142,6
168 Rp.15.771.288 Rp.13.820.535 Rp.1.950.753 Rp.177.273.607,6
169 Rp.15.771.288 Rp.13.961.620 Rp.1.809.668 Rp.163.311.987,6
170 Rp.15.771.288 Rp.14.104.145 Rp.1.667.143 Rp.149.207.842,6
171 Rp.15.771.288 Rp.14.248.125 Rp.1.523.163 Rp.134.959.717,6
172 Rp.15.771.288 Rp.14.393.574 Rp.1.377.714 Rp.120.566.143,6
173 Rp.15.771.288 Rp.14.540.509 Rp.1.230.779 Rp.106.025.634,6
174 Rp.15.771.288 Rp.14.688.943 Rp.1.082.345 Rp.91.336.691,5999999
175 Rp.15.771.288 Rp.14.838.893 Rp.932.395 Rp.76.497.798,5999999
176 Rp.15.771.288 Rp.14.990.373 Rp.780.915 Rp.61.507.425,5999999
177 Rp.15.771.288 Rp.15.143.400 Rp.627.888 Rp.46.364.025,5999999
178 Rp.15.771.288 Rp.15.297.989 Rp.473.299 Rp.31.066.036,5999999
179 Rp.15.771.288 Rp.15.454.156 Rp.317.132 Rp.15.611.880,5999999
180 Rp.15.771.288 Rp.15.611.880,5999999 Rp.159.371 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp500jt
    RUMAH Dijual
    di Bandung
    Rp500jt
    • 2
    • 1
    • 87
    • 50
    Lihat Rincian
    Rp500jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • 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
  • VILA Disewa
    di Bandung
    Rp1,59jt/hari
    VILA Disewa
    di Bandung
    Rp1,59jt/hari
    • 3
    • 2
    • 200
    • 220
    Lihat Rincian
    Rp1,59jt/hari
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily

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