rumah lux 2lti dikahfi 1 dkt Golf Matoa jagakarsa

Jl. Moh. Kafi I Jagakarsa Jakarta Selatan Jakarta

Rp1,14mily
KPR: 9,52jt/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.1.140.000.000 Dana Tunai yang Harus Disiapkan Rp.342.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.912.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.9.523.329 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.10.847.868 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.992.932.851
Total Pembayaran
Rp.2.256.052.851 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.912.000.000
1 Rp.9.523.329 Rp.2.303.329 Rp.7.220.000 Rp.909.696.671
2 Rp.9.523.329 Rp.2.321.564 Rp.7.201.765 Rp.907.375.107
3 Rp.9.523.329 Rp.2.339.943 Rp.7.183.386 Rp.905.035.164
4 Rp.9.523.329 Rp.2.358.467 Rp.7.164.862 Rp.902.676.697
5 Rp.9.523.329 Rp.2.377.138 Rp.7.146.191 Rp.900.299.559
6 Rp.9.523.329 Rp.2.395.957 Rp.7.127.372 Rp.897.903.602
7 Rp.9.523.329 Rp.2.414.925 Rp.7.108.404 Rp.895.488.677
8 Rp.9.523.329 Rp.2.434.044 Rp.7.089.285 Rp.893.054.633
9 Rp.9.523.329 Rp.2.453.313 Rp.7.070.016 Rp.890.601.320
10 Rp.9.523.329 Rp.2.472.735 Rp.7.050.594 Rp.888.128.585
11 Rp.9.523.329 Rp.2.492.311 Rp.7.031.018 Rp.885.636.274
12 Rp.9.523.329 Rp.2.512.042 Rp.7.011.287 Rp.883.124.232
13 Rp.9.523.329 Rp.2.531.929 Rp.6.991.400 Rp.880.592.303
14 Rp.9.523.329 Rp.2.551.973 Rp.6.971.356 Rp.878.040.330
15 Rp.9.523.329 Rp.2.572.176 Rp.6.951.153 Rp.875.468.154
16 Rp.9.523.329 Rp.2.592.539 Rp.6.930.790 Rp.872.875.615
17 Rp.9.523.329 Rp.2.613.064 Rp.6.910.265 Rp.870.262.551
18 Rp.9.523.329 Rp.2.633.750 Rp.6.889.579 Rp.867.628.801
19 Rp.9.523.329 Rp.2.654.601 Rp.6.868.728 Rp.864.974.200
20 Rp.9.523.329 Rp.2.675.617 Rp.6.847.712 Rp.862.298.583
21 Rp.9.523.329 Rp.2.696.799 Rp.6.826.530 Rp.859.601.784
22 Rp.9.523.329 Rp.2.718.148 Rp.6.805.181 Rp.856.883.636
23 Rp.9.523.329 Rp.2.739.667 Rp.6.783.662 Rp.854.143.969
24 Rp.9.523.329 Rp.2.761.356 Rp.6.761.973 Rp.851.382.613
25 Rp.9.523.329 Rp.2.783.217 Rp.6.740.112 Rp.848.599.396
26 Rp.9.523.329 Rp.2.805.250 Rp.6.718.079 Rp.845.794.146
27 Rp.9.523.329 Rp.2.827.459 Rp.6.695.870 Rp.842.966.687
28 Rp.9.523.329 Rp.2.849.843 Rp.6.673.486 Rp.840.116.844
29 Rp.9.523.329 Rp.2.872.404 Rp.6.650.925 Rp.837.244.440
30 Rp.9.523.329 Rp.2.895.144 Rp.6.628.185 Rp.834.349.296
31 Rp.9.523.329 Rp.2.918.064 Rp.6.605.265 Rp.831.431.232
32 Rp.9.523.329 Rp.2.941.165 Rp.6.582.164 Rp.828.490.067
33 Rp.9.523.329 Rp.2.964.449 Rp.6.558.880 Rp.825.525.618
34 Rp.9.523.329 Rp.2.987.918 Rp.6.535.411 Rp.822.537.700
35 Rp.9.523.329 Rp.3.011.572 Rp.6.511.757 Rp.819.526.128
36 Rp.9.523.329 Rp.3.035.414 Rp.6.487.915 Rp.816.490.714
37 Rp.10.847.868 Rp.2.512.859 Rp.8.335.009 Rp.813.977.855
38 Rp.10.847.868 Rp.2.538.511 Rp.8.309.357 Rp.811.439.344
39 Rp.10.847.868 Rp.2.564.425 Rp.8.283.443 Rp.808.874.919
40 Rp.10.847.868 Rp.2.590.603 Rp.8.257.265 Rp.806.284.316
41 Rp.10.847.868 Rp.2.617.049 Rp.8.230.819 Rp.803.667.267
42 Rp.10.847.868 Rp.2.643.765 Rp.8.204.103 Rp.801.023.502
43 Rp.10.847.868 Rp.2.670.753 Rp.8.177.115 Rp.798.352.749
44 Rp.10.847.868 Rp.2.698.017 Rp.8.149.851 Rp.795.654.732
45 Rp.10.847.868 Rp.2.725.559 Rp.8.122.309 Rp.792.929.173
46 Rp.10.847.868 Rp.2.753.383 Rp.8.094.485 Rp.790.175.790
47 Rp.10.847.868 Rp.2.781.490 Rp.8.066.378 Rp.787.394.300
48 Rp.10.847.868 Rp.2.809.885 Rp.8.037.983 Rp.784.584.415
49 Rp.10.847.868 Rp.2.838.569 Rp.8.009.299 Rp.781.745.846
50 Rp.10.847.868 Rp.2.867.546 Rp.7.980.322 Rp.778.878.300
51 Rp.10.847.868 Rp.2.896.819 Rp.7.951.049 Rp.775.981.481
52 Rp.10.847.868 Rp.2.926.390 Rp.7.921.478 Rp.773.055.091
53 Rp.10.847.868 Rp.2.956.264 Rp.7.891.604 Rp.770.098.827
54 Rp.10.847.868 Rp.2.986.442 Rp.7.861.426 Rp.767.112.385
55 Rp.10.847.868 Rp.3.016.929 Rp.7.830.939 Rp.764.095.456
56 Rp.10.847.868 Rp.3.047.727 Rp.7.800.141 Rp.761.047.729
57 Rp.10.847.868 Rp.3.078.839 Rp.7.769.029 Rp.757.968.890
58 Rp.10.847.868 Rp.3.110.269 Rp.7.737.599 Rp.754.858.621
59 Rp.10.847.868 Rp.3.142.020 Rp.7.705.848 Rp.751.716.601
60 Rp.10.847.868 Rp.3.174.094 Rp.7.673.774 Rp.748.542.507
61 Rp.10.847.868 Rp.3.206.497 Rp.7.641.371 Rp.745.336.010
62 Rp.10.847.868 Rp.3.239.230 Rp.7.608.638 Rp.742.096.780
63 Rp.10.847.868 Rp.3.272.297 Rp.7.575.571 Rp.738.824.483
64 Rp.10.847.868 Rp.3.305.701 Rp.7.542.167 Rp.735.518.782
65 Rp.10.847.868 Rp.3.339.447 Rp.7.508.421 Rp.732.179.335
66 Rp.10.847.868 Rp.3.373.537 Rp.7.474.331 Rp.728.805.798
67 Rp.10.847.868 Rp.3.407.975 Rp.7.439.893 Rp.725.397.823
68 Rp.10.847.868 Rp.3.442.765 Rp.7.405.103 Rp.721.955.058
69 Rp.10.847.868 Rp.3.477.910 Rp.7.369.958 Rp.718.477.148
70 Rp.10.847.868 Rp.3.513.414 Rp.7.334.454 Rp.714.963.734
71 Rp.10.847.868 Rp.3.549.280 Rp.7.298.588 Rp.711.414.454
72 Rp.10.847.868 Rp.3.585.512 Rp.7.262.356 Rp.707.828.942
73 Rp.10.847.868 Rp.3.622.114 Rp.7.225.754 Rp.704.206.828
74 Rp.10.847.868 Rp.3.659.090 Rp.7.188.778 Rp.700.547.738
75 Rp.10.847.868 Rp.3.696.443 Rp.7.151.425 Rp.696.851.295
76 Rp.10.847.868 Rp.3.734.178 Rp.7.113.690 Rp.693.117.117
77 Rp.10.847.868 Rp.3.772.297 Rp.7.075.571 Rp.689.344.820
78 Rp.10.847.868 Rp.3.810.806 Rp.7.037.062 Rp.685.534.014
79 Rp.10.847.868 Rp.3.849.708 Rp.6.998.160 Rp.681.684.306
80 Rp.10.847.868 Rp.3.889.007 Rp.6.958.861 Rp.677.795.299
81 Rp.10.847.868 Rp.3.928.708 Rp.6.919.160 Rp.673.866.591
82 Rp.10.847.868 Rp.3.968.813 Rp.6.879.055 Rp.669.897.778
83 Rp.10.847.868 Rp.4.009.328 Rp.6.838.540 Rp.665.888.450
84 Rp.10.847.868 Rp.4.050.257 Rp.6.797.611 Rp.661.838.193
85 Rp.10.847.868 Rp.4.091.603 Rp.6.756.265 Rp.657.746.590
86 Rp.10.847.868 Rp.4.133.372 Rp.6.714.496 Rp.653.613.218
87 Rp.10.847.868 Rp.4.175.566 Rp.6.672.302 Rp.649.437.652
88 Rp.10.847.868 Rp.4.218.192 Rp.6.629.676 Rp.645.219.460
89 Rp.10.847.868 Rp.4.261.253 Rp.6.586.615 Rp.640.958.207
90 Rp.10.847.868 Rp.4.304.753 Rp.6.543.115 Rp.636.653.454
91 Rp.10.847.868 Rp.4.348.697 Rp.6.499.171 Rp.632.304.757
92 Rp.10.847.868 Rp.4.393.090 Rp.6.454.778 Rp.627.911.667
93 Rp.10.847.868 Rp.4.437.936 Rp.6.409.932 Rp.623.473.731
94 Rp.10.847.868 Rp.4.483.240 Rp.6.364.628 Rp.618.990.491
95 Rp.10.847.868 Rp.4.529.007 Rp.6.318.861 Rp.614.461.484
96 Rp.10.847.868 Rp.4.575.240 Rp.6.272.628 Rp.609.886.244
97 Rp.10.847.868 Rp.4.621.946 Rp.6.225.922 Rp.605.264.298
98 Rp.10.847.868 Rp.4.669.128 Rp.6.178.740 Rp.600.595.170
99 Rp.10.847.868 Rp.4.716.792 Rp.6.131.076 Rp.595.878.378
100 Rp.10.847.868 Rp.4.764.943 Rp.6.082.925 Rp.591.113.435
101 Rp.10.847.868 Rp.4.813.585 Rp.6.034.283 Rp.586.299.850
102 Rp.10.847.868 Rp.4.862.724 Rp.5.985.144 Rp.581.437.126
103 Rp.10.847.868 Rp.4.912.364 Rp.5.935.504 Rp.576.524.762
104 Rp.10.847.868 Rp.4.962.511 Rp.5.885.357 Rp.571.562.251
105 Rp.10.847.868 Rp.5.013.170 Rp.5.834.698 Rp.566.549.081
106 Rp.10.847.868 Rp.5.064.346 Rp.5.783.522 Rp.561.484.735
107 Rp.10.847.868 Rp.5.116.045 Rp.5.731.823 Rp.556.368.690
108 Rp.10.847.868 Rp.5.168.271 Rp.5.679.597 Rp.551.200.419
109 Rp.10.847.868 Rp.5.221.030 Rp.5.626.838 Rp.545.979.389
110 Rp.10.847.868 Rp.5.274.328 Rp.5.573.540 Rp.540.705.061
111 Rp.10.847.868 Rp.5.328.171 Rp.5.519.697 Rp.535.376.890
112 Rp.10.847.868 Rp.5.382.562 Rp.5.465.306 Rp.529.994.328
113 Rp.10.847.868 Rp.5.437.509 Rp.5.410.359 Rp.524.556.819
114 Rp.10.847.868 Rp.5.493.017 Rp.5.354.851 Rp.519.063.802
115 Rp.10.847.868 Rp.5.549.092 Rp.5.298.776 Rp.513.514.710
116 Rp.10.847.868 Rp.5.605.739 Rp.5.242.129 Rp.507.908.971
117 Rp.10.847.868 Rp.5.662.964 Rp.5.184.904 Rp.502.246.007
118 Rp.10.847.868 Rp.5.720.773 Rp.5.127.095 Rp.496.525.234
119 Rp.10.847.868 Rp.5.779.173 Rp.5.068.695 Rp.490.746.061
120 Rp.10.847.868 Rp.5.838.169 Rp.5.009.699 Rp.484.907.892
121 Rp.10.847.868 Rp.5.897.767 Rp.4.950.101 Rp.479.010.125
122 Rp.10.847.868 Rp.5.957.973 Rp.4.889.895 Rp.473.052.152
123 Rp.10.847.868 Rp.6.018.794 Rp.4.829.074 Rp.467.033.358
124 Rp.10.847.868 Rp.6.080.236 Rp.4.767.632 Rp.460.953.122
125 Rp.10.847.868 Rp.6.142.305 Rp.4.705.563 Rp.454.810.817
126 Rp.10.847.868 Rp.6.205.008 Rp.4.642.860 Rp.448.605.809
127 Rp.10.847.868 Rp.6.268.350 Rp.4.579.518 Rp.442.337.459
128 Rp.10.847.868 Rp.6.332.340 Rp.4.515.528 Rp.436.005.119
129 Rp.10.847.868 Rp.6.396.982 Rp.4.450.886 Rp.429.608.137
130 Rp.10.847.868 Rp.6.462.285 Rp.4.385.583 Rp.423.145.852
131 Rp.10.847.868 Rp.6.528.254 Rp.4.319.614 Rp.416.617.598
132 Rp.10.847.868 Rp.6.594.897 Rp.4.252.971 Rp.410.022.701
133 Rp.10.847.868 Rp.6.662.220 Rp.4.185.648 Rp.403.360.481
134 Rp.10.847.868 Rp.6.730.230 Rp.4.117.638 Rp.396.630.251
135 Rp.10.847.868 Rp.6.798.934 Rp.4.048.934 Rp.389.831.317
136 Rp.10.847.868 Rp.6.868.340 Rp.3.979.528 Rp.382.962.977
137 Rp.10.847.868 Rp.6.938.454 Rp.3.909.414 Rp.376.024.523
138 Rp.10.847.868 Rp.7.009.284 Rp.3.838.584 Rp.369.015.239
139 Rp.10.847.868 Rp.7.080.837 Rp.3.767.031 Rp.361.934.402
140 Rp.10.847.868 Rp.7.153.121 Rp.3.694.747 Rp.354.781.281
141 Rp.10.847.868 Rp.7.226.142 Rp.3.621.726 Rp.347.555.139
142 Rp.10.847.868 Rp.7.299.909 Rp.3.547.959 Rp.340.255.230
143 Rp.10.847.868 Rp.7.374.429 Rp.3.473.439 Rp.332.880.801
144 Rp.10.847.868 Rp.7.449.710 Rp.3.398.158 Rp.325.431.091
145 Rp.10.847.868 Rp.7.525.759 Rp.3.322.109 Rp.317.905.332
146 Rp.10.847.868 Rp.7.602.584 Rp.3.245.284 Rp.310.302.748
147 Rp.10.847.868 Rp.7.680.194 Rp.3.167.674 Rp.302.622.554
148 Rp.10.847.868 Rp.7.758.596 Rp.3.089.272 Rp.294.863.958
149 Rp.10.847.868 Rp.7.837.798 Rp.3.010.070 Rp.287.026.160
150 Rp.10.847.868 Rp.7.917.809 Rp.2.930.059 Rp.279.108.351
151 Rp.10.847.868 Rp.7.998.637 Rp.2.849.231 Rp.271.109.714
152 Rp.10.847.868 Rp.8.080.290 Rp.2.767.578 Rp.263.029.424
153 Rp.10.847.868 Rp.8.162.776 Rp.2.685.092 Rp.254.866.648
154 Rp.10.847.868 Rp.8.246.104 Rp.2.601.764 Rp.246.620.544
155 Rp.10.847.868 Rp.8.330.283 Rp.2.517.585 Rp.238.290.261
156 Rp.10.847.868 Rp.8.415.322 Rp.2.432.546 Rp.229.874.939
157 Rp.10.847.868 Rp.8.501.228 Rp.2.346.640 Rp.221.373.711
158 Rp.10.847.868 Rp.8.588.011 Rp.2.259.857 Rp.212.785.700
159 Rp.10.847.868 Rp.8.675.681 Rp.2.172.187 Rp.204.110.019
160 Rp.10.847.868 Rp.8.764.245 Rp.2.083.623 Rp.195.345.774
161 Rp.10.847.868 Rp.8.853.713 Rp.1.994.155 Rp.186.492.061
162 Rp.10.847.868 Rp.8.944.095 Rp.1.903.773 Rp.177.547.966
163 Rp.10.847.868 Rp.9.035.399 Rp.1.812.469 Rp.168.512.567
164 Rp.10.847.868 Rp.9.127.636 Rp.1.720.232 Rp.159.384.931
165 Rp.10.847.868 Rp.9.220.813 Rp.1.627.055 Rp.150.164.118
166 Rp.10.847.868 Rp.9.314.943 Rp.1.532.925 Rp.140.849.175
167 Rp.10.847.868 Rp.9.410.033 Rp.1.437.835 Rp.131.439.142
168 Rp.10.847.868 Rp.9.506.093 Rp.1.341.775 Rp.121.933.049
169 Rp.10.847.868 Rp.9.603.135 Rp.1.244.733 Rp.112.329.914
170 Rp.10.847.868 Rp.9.701.167 Rp.1.146.701 Rp.102.628.747
171 Rp.10.847.868 Rp.9.800.200 Rp.1.047.668 Rp.92.828.547
172 Rp.10.847.868 Rp.9.900.243 Rp.947.625 Rp.82.928.304
173 Rp.10.847.868 Rp.10.001.308 Rp.846.560 Rp.72.926.996
174 Rp.10.847.868 Rp.10.103.405 Rp.744.463 Rp.62.823.591
175 Rp.10.847.868 Rp.10.206.544 Rp.641.324 Rp.52.617.047
176 Rp.10.847.868 Rp.10.310.736 Rp.537.132 Rp.42.306.311
177 Rp.10.847.868 Rp.10.415.991 Rp.431.877 Rp.31.890.320
178 Rp.10.847.868 Rp.10.522.321 Rp.325.547 Rp.21.367.999
179 Rp.10.847.868 Rp.10.629.736 Rp.218.132 Rp.10.738.263
180 Rp.10.847.868 Rp.10.738.263 Rp.109.620 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 3
    • 3
    • 242
    Lihat Rincian
    Rp10,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp14,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp14,5mily
    • 3
    • 3
    • 287
    Lihat Rincian
    Rp14,5mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    TANAH Dijual
    di Jakarta Selatan
    Rp219mily
    • 4888
    Lihat Rincian
    Rp219mily

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