Rumah nyaman Budi Indah Setiabudi Bandung Utara

Budi Indah Jl. Budi Indah Setiabudi Bandung Jawa Barat

Rp4,23mily
KPR: 35,3jt/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.4.235.000.000 Dana Tunai yang Harus Disiapkan Rp.1.270.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.388.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.35.378.332 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.40.298.878 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.688.658.399
Total Pembayaran
Rp.8.381.038.399 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.3.388.000.000
1 Rp.35.378.332 Rp.8.556.665 Rp.26.821.667 Rp.3.379.443.335
2 Rp.35.378.332 Rp.8.624.406 Rp.26.753.926 Rp.3.370.818.929
3 Rp.35.378.332 Rp.8.692.682 Rp.26.685.650 Rp.3.362.126.247
4 Rp.35.378.332 Rp.8.761.499 Rp.26.616.833 Rp.3.353.364.748
5 Rp.35.378.332 Rp.8.830.861 Rp.26.547.471 Rp.3.344.533.887
6 Rp.35.378.332 Rp.8.900.772 Rp.26.477.560 Rp.3.335.633.115
7 Rp.35.378.332 Rp.8.971.237 Rp.26.407.095 Rp.3.326.661.878
8 Rp.35.378.332 Rp.9.042.259 Rp.26.336.073 Rp.3.317.619.619
9 Rp.35.378.332 Rp.9.113.843 Rp.26.264.489 Rp.3.308.505.776
10 Rp.35.378.332 Rp.9.185.995 Rp.26.192.337 Rp.3.299.319.781
11 Rp.35.378.332 Rp.9.258.717 Rp.26.119.615 Rp.3.290.061.064
12 Rp.35.378.332 Rp.9.332.015 Rp.26.046.317 Rp.3.280.729.049
13 Rp.35.378.332 Rp.9.405.894 Rp.25.972.438 Rp.3.271.323.155
14 Rp.35.378.332 Rp.9.480.357 Rp.25.897.975 Rp.3.261.842.798
15 Rp.35.378.332 Rp.9.555.410 Rp.25.822.922 Rp.3.252.287.388
16 Rp.35.378.332 Rp.9.631.057 Rp.25.747.275 Rp.3.242.656.331
17 Rp.35.378.332 Rp.9.707.303 Rp.25.671.029 Rp.3.232.949.028
18 Rp.35.378.332 Rp.9.784.152 Rp.25.594.180 Rp.3.223.164.876
19 Rp.35.378.332 Rp.9.861.610 Rp.25.516.722 Rp.3.213.303.266
20 Rp.35.378.332 Rp.9.939.681 Rp.25.438.651 Rp.3.203.363.585
21 Rp.35.378.332 Rp.10.018.370 Rp.25.359.962 Rp.3.193.345.215
22 Rp.35.378.332 Rp.10.097.682 Rp.25.280.650 Rp.3.183.247.533
23 Rp.35.378.332 Rp.10.177.622 Rp.25.200.710 Rp.3.173.069.911
24 Rp.35.378.332 Rp.10.258.195 Rp.25.120.137 Rp.3.162.811.716
25 Rp.35.378.332 Rp.10.339.406 Rp.25.038.926 Rp.3.152.472.310
26 Rp.35.378.332 Rp.10.421.260 Rp.24.957.072 Rp.3.142.051.050
27 Rp.35.378.332 Rp.10.503.761 Rp.24.874.571 Rp.3.131.547.289
28 Rp.35.378.332 Rp.10.586.916 Rp.24.791.416 Rp.3.120.960.373
29 Rp.35.378.332 Rp.10.670.729 Rp.24.707.603 Rp.3.110.289.644
30 Rp.35.378.332 Rp.10.755.206 Rp.24.623.126 Rp.3.099.534.438
31 Rp.35.378.332 Rp.10.840.351 Rp.24.537.981 Rp.3.088.694.087
32 Rp.35.378.332 Rp.10.926.170 Rp.24.452.162 Rp.3.077.767.917
33 Rp.35.378.332 Rp.11.012.669 Rp.24.365.663 Rp.3.066.755.248
34 Rp.35.378.332 Rp.11.099.853 Rp.24.278.479 Rp.3.055.655.395
35 Rp.35.378.332 Rp.11.187.727 Rp.24.190.605 Rp.3.044.467.668
36 Rp.35.378.332 Rp.11.276.296 Rp.24.102.036 Rp.3.033.191.372
37 Rp.40.298.878 Rp.9.335.049 Rp.30.963.829 Rp.3.023.856.323
38 Rp.40.298.878 Rp.9.430.345 Rp.30.868.533 Rp.3.014.425.978
39 Rp.40.298.878 Rp.9.526.613 Rp.30.772.265 Rp.3.004.899.365
40 Rp.40.298.878 Rp.9.623.864 Rp.30.675.014 Rp.2.995.275.501
41 Rp.40.298.878 Rp.9.722.107 Rp.30.576.771 Rp.2.985.553.394
42 Rp.40.298.878 Rp.9.821.354 Rp.30.477.524 Rp.2.975.732.040
43 Rp.40.298.878 Rp.9.921.613 Rp.30.377.265 Rp.2.965.810.427
44 Rp.40.298.878 Rp.10.022.897 Rp.30.275.981 Rp.2.955.787.530
45 Rp.40.298.878 Rp.10.125.214 Rp.30.173.664 Rp.2.945.662.316
46 Rp.40.298.878 Rp.10.228.575 Rp.30.070.303 Rp.2.935.433.741
47 Rp.40.298.878 Rp.10.332.992 Rp.29.965.886 Rp.2.925.100.749
48 Rp.40.298.878 Rp.10.438.475 Rp.29.860.403 Rp.2.914.662.274
49 Rp.40.298.878 Rp.10.545.034 Rp.29.753.844 Rp.2.904.117.240
50 Rp.40.298.878 Rp.10.652.681 Rp.29.646.197 Rp.2.893.464.559
51 Rp.40.298.878 Rp.10.761.427 Rp.29.537.451 Rp.2.882.703.132
52 Rp.40.298.878 Rp.10.871.284 Rp.29.427.594 Rp.2.871.831.848
53 Rp.40.298.878 Rp.10.982.261 Rp.29.316.617 Rp.2.860.849.587
54 Rp.40.298.878 Rp.11.094.372 Rp.29.204.506 Rp.2.849.755.215
55 Rp.40.298.878 Rp.11.207.627 Rp.29.091.251 Rp.2.838.547.588
56 Rp.40.298.878 Rp.11.322.038 Rp.28.976.840 Rp.2.827.225.550
57 Rp.40.298.878 Rp.11.437.617 Rp.28.861.261 Rp.2.815.787.933
58 Rp.40.298.878 Rp.11.554.376 Rp.28.744.502 Rp.2.804.233.557
59 Rp.40.298.878 Rp.11.672.327 Rp.28.626.551 Rp.2.792.561.230
60 Rp.40.298.878 Rp.11.791.482 Rp.28.507.396 Rp.2.780.769.748
61 Rp.40.298.878 Rp.11.911.853 Rp.28.387.025 Rp.2.768.857.895
62 Rp.40.298.878 Rp.12.033.454 Rp.28.265.424 Rp.2.756.824.441
63 Rp.40.298.878 Rp.12.156.295 Rp.28.142.583 Rp.2.744.668.146
64 Rp.40.298.878 Rp.12.280.391 Rp.28.018.487 Rp.2.732.387.755
65 Rp.40.298.878 Rp.12.405.753 Rp.27.893.125 Rp.2.719.982.002
66 Rp.40.298.878 Rp.12.532.395 Rp.27.766.483 Rp.2.707.449.607
67 Rp.40.298.878 Rp.12.660.330 Rp.27.638.548 Rp.2.694.789.277
68 Rp.40.298.878 Rp.12.789.571 Rp.27.509.307 Rp.2.681.999.706
69 Rp.40.298.878 Rp.12.920.131 Rp.27.378.747 Rp.2.669.079.575
70 Rp.40.298.878 Rp.13.052.024 Rp.27.246.854 Rp.2.656.027.551
71 Rp.40.298.878 Rp.13.185.263 Rp.27.113.615 Rp.2.642.842.288
72 Rp.40.298.878 Rp.13.319.863 Rp.26.979.015 Rp.2.629.522.425
73 Rp.40.298.878 Rp.13.455.837 Rp.26.843.041 Rp.2.616.066.588
74 Rp.40.298.878 Rp.13.593.198 Rp.26.705.680 Rp.2.602.473.390
75 Rp.40.298.878 Rp.13.731.962 Rp.26.566.916 Rp.2.588.741.428
76 Rp.40.298.878 Rp.13.872.143 Rp.26.426.735 Rp.2.574.869.285
77 Rp.40.298.878 Rp.14.013.754 Rp.26.285.124 Rp.2.560.855.531
78 Rp.40.298.878 Rp.14.156.811 Rp.26.142.067 Rp.2.546.698.720
79 Rp.40.298.878 Rp.14.301.329 Rp.25.997.549 Rp.2.532.397.391
80 Rp.40.298.878 Rp.14.447.321 Rp.25.851.557 Rp.2.517.950.070
81 Rp.40.298.878 Rp.14.594.804 Rp.25.704.074 Rp.2.503.355.266
82 Rp.40.298.878 Rp.14.743.793 Rp.25.555.085 Rp.2.488.611.473
83 Rp.40.298.878 Rp.14.894.303 Rp.25.404.575 Rp.2.473.717.170
84 Rp.40.298.878 Rp.15.046.349 Rp.25.252.529 Rp.2.458.670.821
85 Rp.40.298.878 Rp.15.199.947 Rp.25.098.931 Rp.2.443.470.874
86 Rp.40.298.878 Rp.15.355.113 Rp.24.943.765 Rp.2.428.115.761
87 Rp.40.298.878 Rp.15.511.863 Rp.24.787.015 Rp.2.412.603.898
88 Rp.40.298.878 Rp.15.670.213 Rp.24.628.665 Rp.2.396.933.685
89 Rp.40.298.878 Rp.15.830.180 Rp.24.468.698 Rp.2.381.103.505
90 Rp.40.298.878 Rp.15.991.780 Rp.24.307.098 Rp.2.365.111.725
91 Rp.40.298.878 Rp.16.155.029 Rp.24.143.849 Rp.2.348.956.696
92 Rp.40.298.878 Rp.16.319.945 Rp.23.978.933 Rp.2.332.636.751
93 Rp.40.298.878 Rp.16.486.545 Rp.23.812.333 Rp.2.316.150.206
94 Rp.40.298.878 Rp.16.654.845 Rp.23.644.033 Rp.2.299.495.361
95 Rp.40.298.878 Rp.16.824.863 Rp.23.474.015 Rp.2.282.670.498
96 Rp.40.298.878 Rp.16.996.617 Rp.23.302.261 Rp.2.265.673.881
97 Rp.40.298.878 Rp.17.170.124 Rp.23.128.754 Rp.2.248.503.757
98 Rp.40.298.878 Rp.17.345.402 Rp.22.953.476 Rp.2.231.158.355
99 Rp.40.298.878 Rp.17.522.470 Rp.22.776.408 Rp.2.213.635.885
100 Rp.40.298.878 Rp.17.701.345 Rp.22.597.533 Rp.2.195.934.540
101 Rp.40.298.878 Rp.17.882.046 Rp.22.416.832 Rp.2.178.052.494
102 Rp.40.298.878 Rp.18.064.592 Rp.22.234.286 Rp.2.159.987.902
103 Rp.40.298.878 Rp.18.249.002 Rp.22.049.876 Rp.2.141.738.900
104 Rp.40.298.878 Rp.18.435.293 Rp.21.863.585 Rp.2.123.303.607
105 Rp.40.298.878 Rp.18.623.487 Rp.21.675.391 Rp.2.104.680.120
106 Rp.40.298.878 Rp.18.813.602 Rp.21.485.276 Rp.2.085.866.518
107 Rp.40.298.878 Rp.19.005.657 Rp.21.293.221 Rp.2.066.860.861
108 Rp.40.298.878 Rp.19.199.673 Rp.21.099.205 Rp.2.047.661.188
109 Rp.40.298.878 Rp.19.395.670 Rp.20.903.208 Rp.2.028.265.518
110 Rp.40.298.878 Rp.19.593.668 Rp.20.705.210 Rp.2.008.671.850
111 Rp.40.298.878 Rp.19.793.686 Rp.20.505.192 Rp.1.988.878.164
112 Rp.40.298.878 Rp.19.995.747 Rp.20.303.131 Rp.1.968.882.417
113 Rp.40.298.878 Rp.20.199.870 Rp.20.099.008 Rp.1.948.682.547
114 Rp.40.298.878 Rp.20.406.077 Rp.19.892.801 Rp.1.928.276.470
115 Rp.40.298.878 Rp.20.614.389 Rp.19.684.489 Rp.1.907.662.081
116 Rp.40.298.878 Rp.20.824.828 Rp.19.474.050 Rp.1.886.837.253
117 Rp.40.298.878 Rp.21.037.414 Rp.19.261.464 Rp.1.865.799.839
118 Rp.40.298.878 Rp.21.252.171 Rp.19.046.707 Rp.1.844.547.668
119 Rp.40.298.878 Rp.21.469.121 Rp.18.829.757 Rp.1.823.078.547
120 Rp.40.298.878 Rp.21.688.284 Rp.18.610.594 Rp.1.801.390.263
121 Rp.40.298.878 Rp.21.909.686 Rp.18.389.192 Rp.1.779.480.577
122 Rp.40.298.878 Rp.22.133.347 Rp.18.165.531 Rp.1.757.347.230
123 Rp.40.298.878 Rp.22.359.292 Rp.17.939.586 Rp.1.734.987.938
124 Rp.40.298.878 Rp.22.587.543 Rp.17.711.335 Rp.1.712.400.395
125 Rp.40.298.878 Rp.22.818.124 Rp.17.480.754 Rp.1.689.582.271
126 Rp.40.298.878 Rp.23.051.059 Rp.17.247.819 Rp.1.666.531.212
127 Rp.40.298.878 Rp.23.286.372 Rp.17.012.506 Rp.1.643.244.840
128 Rp.40.298.878 Rp.23.524.087 Rp.16.774.791 Rp.1.619.720.753
129 Rp.40.298.878 Rp.23.764.229 Rp.16.534.649 Rp.1.595.956.524
130 Rp.40.298.878 Rp.24.006.822 Rp.16.292.056 Rp.1.571.949.702
131 Rp.40.298.878 Rp.24.251.891 Rp.16.046.987 Rp.1.547.697.811
132 Rp.40.298.878 Rp.24.499.463 Rp.15.799.415 Rp.1.523.198.348
133 Rp.40.298.878 Rp.24.749.562 Rp.15.549.316 Rp.1.498.448.786
134 Rp.40.298.878 Rp.25.002.213 Rp.15.296.665 Rp.1.473.446.573
135 Rp.40.298.878 Rp.25.257.444 Rp.15.041.434 Rp.1.448.189.129
136 Rp.40.298.878 Rp.25.515.281 Rp.14.783.597 Rp.1.422.673.848
137 Rp.40.298.878 Rp.25.775.749 Rp.14.523.129 Rp.1.396.898.099
138 Rp.40.298.878 Rp.26.038.877 Rp.14.260.001 Rp.1.370.859.222
139 Rp.40.298.878 Rp.26.304.690 Rp.13.994.188 Rp.1.344.554.532
140 Rp.40.298.878 Rp.26.573.217 Rp.13.725.661 Rp.1.317.981.315
141 Rp.40.298.878 Rp.26.844.485 Rp.13.454.393 Rp.1.291.136.830
142 Rp.40.298.878 Rp.27.118.523 Rp.13.180.355 Rp.1.264.018.307
143 Rp.40.298.878 Rp.27.395.358 Rp.12.903.520 Rp.1.236.622.949
144 Rp.40.298.878 Rp.27.675.019 Rp.12.623.859 Rp.1.208.947.930
145 Rp.40.298.878 Rp.27.957.535 Rp.12.341.343 Rp.1.180.990.395
146 Rp.40.298.878 Rp.28.242.934 Rp.12.055.944 Rp.1.152.747.461
147 Rp.40.298.878 Rp.28.531.248 Rp.11.767.630 Rp.1.124.216.213
148 Rp.40.298.878 Rp.28.822.504 Rp.11.476.374 Rp.1.095.393.709
149 Rp.40.298.878 Rp.29.116.734 Rp.11.182.144 Rp.1.066.276.975
150 Rp.40.298.878 Rp.29.413.967 Rp.10.884.911 Rp.1.036.863.008
151 Rp.40.298.878 Rp.29.714.235 Rp.10.584.643 Rp.1.007.148.773
152 Rp.40.298.878 Rp.30.017.568 Rp.10.281.310 Rp.977.131.205
153 Rp.40.298.878 Rp.30.323.997 Rp.9.974.881 Rp.946.807.208
154 Rp.40.298.878 Rp.30.633.554 Rp.9.665.324 Rp.916.173.654
155 Rp.40.298.878 Rp.30.946.272 Rp.9.352.606 Rp.885.227.382
156 Rp.40.298.878 Rp.31.262.182 Rp.9.036.696 Rp.853.965.200
157 Rp.40.298.878 Rp.31.581.317 Rp.8.717.561 Rp.822.383.883
158 Rp.40.298.878 Rp.31.903.709 Rp.8.395.169 Rp.790.480.174
159 Rp.40.298.878 Rp.32.229.393 Rp.8.069.485 Rp.758.250.781
160 Rp.40.298.878 Rp.32.558.401 Rp.7.740.477 Rp.725.692.380
161 Rp.40.298.878 Rp.32.890.768 Rp.7.408.110 Rp.692.801.612
162 Rp.40.298.878 Rp.33.226.528 Rp.7.072.350 Rp.659.575.084
163 Rp.40.298.878 Rp.33.565.716 Rp.6.733.162 Rp.626.009.368
164 Rp.40.298.878 Rp.33.908.366 Rp.6.390.512 Rp.592.101.002
165 Rp.40.298.878 Rp.34.254.514 Rp.6.044.364 Rp.557.846.488
166 Rp.40.298.878 Rp.34.604.195 Rp.5.694.683 Rp.523.242.293
167 Rp.40.298.878 Rp.34.957.446 Rp.5.341.432 Rp.488.284.847
168 Rp.40.298.878 Rp.35.314.304 Rp.4.984.574 Rp.452.970.543
169 Rp.40.298.878 Rp.35.674.804 Rp.4.624.074 Rp.417.295.739
170 Rp.40.298.878 Rp.36.038.984 Rp.4.259.894 Rp.381.256.755
171 Rp.40.298.878 Rp.36.406.882 Rp.3.891.996 Rp.344.849.873
172 Rp.40.298.878 Rp.36.778.536 Rp.3.520.342 Rp.308.071.337
173 Rp.40.298.878 Rp.37.153.983 Rp.3.144.895 Rp.270.917.354
174 Rp.40.298.878 Rp.37.533.263 Rp.2.765.615 Rp.233.384.091
175 Rp.40.298.878 Rp.37.916.415 Rp.2.382.463 Rp.195.467.676
176 Rp.40.298.878 Rp.38.303.479 Rp.1.995.399 Rp.157.164.197
177 Rp.40.298.878 Rp.38.694.493 Rp.1.604.385 Rp.118.469.704
178 Rp.40.298.878 Rp.39.089.500 Rp.1.209.378 Rp.79.380.204
179 Rp.40.298.878 Rp.39.488.538 Rp.810.340 Rp.39.891.666
180 Rp.40.298.878 Rp.39.891.666 Rp.407.227 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily

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