Perumahan Bukit Mekar Wangi

Bukit Mekar Wangi, Perumahan Asri !

Perumahan Bukit Mekar Wangi Jl. KH. Ahmad Sya'yani Tanah Sereal Bogor Jawa Barat

Rp300jt
KPR: 2,5jt/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.300.000.000 Dana Tunai yang Harus Disiapkan Rp.90.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.240.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.506.139 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.854.702 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.261.298.142
Total Pembayaran
Rp.593.698.142 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.240.000.000
1 Rp.2.506.139 Rp.606.139 Rp.1.900.000 Rp.239.393.861
2 Rp.2.506.139 Rp.610.938 Rp.1.895.201 Rp.238.782.923
3 Rp.2.506.139 Rp.615.774 Rp.1.890.365 Rp.238.167.149
4 Rp.2.506.139 Rp.620.649 Rp.1.885.490 Rp.237.546.500
5 Rp.2.506.139 Rp.625.563 Rp.1.880.576 Rp.236.920.937
6 Rp.2.506.139 Rp.630.515 Rp.1.875.624 Rp.236.290.422
7 Rp.2.506.139 Rp.635.506 Rp.1.870.633 Rp.235.654.916
8 Rp.2.506.139 Rp.640.538 Rp.1.865.601 Rp.235.014.378
9 Rp.2.506.139 Rp.645.609 Rp.1.860.530 Rp.234.368.769
10 Rp.2.506.139 Rp.650.720 Rp.1.855.419 Rp.233.718.049
11 Rp.2.506.139 Rp.655.871 Rp.1.850.268 Rp.233.062.178
12 Rp.2.506.139 Rp.661.063 Rp.1.845.076 Rp.232.401.115
13 Rp.2.506.139 Rp.666.297 Rp.1.839.842 Rp.231.734.818
14 Rp.2.506.139 Rp.671.572 Rp.1.834.567 Rp.231.063.246
15 Rp.2.506.139 Rp.676.888 Rp.1.829.251 Rp.230.386.358
16 Rp.2.506.139 Rp.682.247 Rp.1.823.892 Rp.229.704.111
17 Rp.2.506.139 Rp.687.648 Rp.1.818.491 Rp.229.016.463
18 Rp.2.506.139 Rp.693.092 Rp.1.813.047 Rp.228.323.371
19 Rp.2.506.139 Rp.698.579 Rp.1.807.560 Rp.227.624.792
20 Rp.2.506.139 Rp.704.109 Rp.1.802.030 Rp.226.920.683
21 Rp.2.506.139 Rp.709.684 Rp.1.796.455 Rp.226.210.999
22 Rp.2.506.139 Rp.715.302 Rp.1.790.837 Rp.225.495.697
23 Rp.2.506.139 Rp.720.965 Rp.1.785.174 Rp.224.774.732
24 Rp.2.506.139 Rp.726.672 Rp.1.779.467 Rp.224.048.060
25 Rp.2.506.139 Rp.732.425 Rp.1.773.714 Rp.223.315.635
26 Rp.2.506.139 Rp.738.224 Rp.1.767.915 Rp.222.577.411
27 Rp.2.506.139 Rp.744.068 Rp.1.762.071 Rp.221.833.343
28 Rp.2.506.139 Rp.749.958 Rp.1.756.181 Rp.221.083.385
29 Rp.2.506.139 Rp.755.896 Rp.1.750.243 Rp.220.327.489
30 Rp.2.506.139 Rp.761.880 Rp.1.744.259 Rp.219.565.609
31 Rp.2.506.139 Rp.767.911 Rp.1.738.228 Rp.218.797.698
32 Rp.2.506.139 Rp.773.991 Rp.1.732.148 Rp.218.023.707
33 Rp.2.506.139 Rp.780.118 Rp.1.726.021 Rp.217.243.589
34 Rp.2.506.139 Rp.786.294 Rp.1.719.845 Rp.216.457.295
35 Rp.2.506.139 Rp.792.519 Rp.1.713.620 Rp.215.664.776
36 Rp.2.506.139 Rp.798.793 Rp.1.707.346 Rp.214.865.983
37 Rp.2.854.702 Rp.661.278 Rp.2.193.424 Rp.214.204.705
38 Rp.2.854.702 Rp.668.029 Rp.2.186.673 Rp.213.536.676
39 Rp.2.854.702 Rp.674.848 Rp.2.179.854 Rp.212.861.828
40 Rp.2.854.702 Rp.681.738 Rp.2.172.964 Rp.212.180.090
41 Rp.2.854.702 Rp.688.697 Rp.2.166.005 Rp.211.491.393
42 Rp.2.854.702 Rp.695.727 Rp.2.158.975 Rp.210.795.666
43 Rp.2.854.702 Rp.702.830 Rp.2.151.872 Rp.210.092.836
44 Rp.2.854.702 Rp.710.004 Rp.2.144.698 Rp.209.382.832
45 Rp.2.854.702 Rp.717.252 Rp.2.137.450 Rp.208.665.580
46 Rp.2.854.702 Rp.724.574 Rp.2.130.128 Rp.207.941.006
47 Rp.2.854.702 Rp.731.971 Rp.2.122.731 Rp.207.209.035
48 Rp.2.854.702 Rp.739.443 Rp.2.115.259 Rp.206.469.592
49 Rp.2.854.702 Rp.746.992 Rp.2.107.710 Rp.205.722.600
50 Rp.2.854.702 Rp.754.617 Rp.2.100.085 Rp.204.967.983
51 Rp.2.854.702 Rp.762.321 Rp.2.092.381 Rp.204.205.662
52 Rp.2.854.702 Rp.770.103 Rp.2.084.599 Rp.203.435.559
53 Rp.2.854.702 Rp.777.964 Rp.2.076.738 Rp.202.657.595
54 Rp.2.854.702 Rp.785.906 Rp.2.068.796 Rp.201.871.689
55 Rp.2.854.702 Rp.793.929 Rp.2.060.773 Rp.201.077.760
56 Rp.2.854.702 Rp.802.033 Rp.2.052.669 Rp.200.275.727
57 Rp.2.854.702 Rp.810.221 Rp.2.044.481 Rp.199.465.506
58 Rp.2.854.702 Rp.818.492 Rp.2.036.210 Rp.198.647.014
59 Rp.2.854.702 Rp.826.847 Rp.2.027.855 Rp.197.820.167
60 Rp.2.854.702 Rp.835.288 Rp.2.019.414 Rp.196.984.879
61 Rp.2.854.702 Rp.843.815 Rp.2.010.887 Rp.196.141.064
62 Rp.2.854.702 Rp.852.429 Rp.2.002.273 Rp.195.288.635
63 Rp.2.854.702 Rp.861.131 Rp.1.993.571 Rp.194.427.504
64 Rp.2.854.702 Rp.869.921 Rp.1.984.781 Rp.193.557.583
65 Rp.2.854.702 Rp.878.802 Rp.1.975.900 Rp.192.678.781
66 Rp.2.854.702 Rp.887.773 Rp.1.966.929 Rp.191.791.008
67 Rp.2.854.702 Rp.896.835 Rp.1.957.867 Rp.190.894.173
68 Rp.2.854.702 Rp.905.991 Rp.1.948.711 Rp.189.988.182
69 Rp.2.854.702 Rp.915.239 Rp.1.939.463 Rp.189.072.943
70 Rp.2.854.702 Rp.924.582 Rp.1.930.120 Rp.188.148.361
71 Rp.2.854.702 Rp.934.021 Rp.1.920.681 Rp.187.214.340
72 Rp.2.854.702 Rp.943.556 Rp.1.911.146 Rp.186.270.784
73 Rp.2.854.702 Rp.953.188 Rp.1.901.514 Rp.185.317.596
74 Rp.2.854.702 Rp.962.918 Rp.1.891.784 Rp.184.354.678
75 Rp.2.854.702 Rp.972.748 Rp.1.881.954 Rp.183.381.930
76 Rp.2.854.702 Rp.982.678 Rp.1.872.024 Rp.182.399.252
77 Rp.2.854.702 Rp.992.710 Rp.1.861.992 Rp.181.406.542
78 Rp.2.854.702 Rp.1.002.844 Rp.1.851.858 Rp.180.403.698
79 Rp.2.854.702 Rp.1.013.081 Rp.1.841.621 Rp.179.390.617
80 Rp.2.854.702 Rp.1.023.423 Rp.1.831.279 Rp.178.367.194
81 Rp.2.854.702 Rp.1.033.870 Rp.1.820.832 Rp.177.333.324
82 Rp.2.854.702 Rp.1.044.424 Rp.1.810.278 Rp.176.288.900
83 Rp.2.854.702 Rp.1.055.086 Rp.1.799.616 Rp.175.233.814
84 Rp.2.854.702 Rp.1.065.857 Rp.1.788.845 Rp.174.167.957
85 Rp.2.854.702 Rp.1.076.737 Rp.1.777.965 Rp.173.091.220
86 Rp.2.854.702 Rp.1.087.729 Rp.1.766.973 Rp.172.003.491
87 Rp.2.854.702 Rp.1.098.833 Rp.1.755.869 Rp.170.904.658
88 Rp.2.854.702 Rp.1.110.050 Rp.1.744.652 Rp.169.794.608
89 Rp.2.854.702 Rp.1.121.382 Rp.1.733.320 Rp.168.673.226
90 Rp.2.854.702 Rp.1.132.829 Rp.1.721.873 Rp.167.540.397
91 Rp.2.854.702 Rp.1.144.394 Rp.1.710.308 Rp.166.396.003
92 Rp.2.854.702 Rp.1.156.076 Rp.1.698.626 Rp.165.239.927
93 Rp.2.854.702 Rp.1.167.878 Rp.1.686.824 Rp.164.072.049
94 Rp.2.854.702 Rp.1.179.800 Rp.1.674.902 Rp.162.892.249
95 Rp.2.854.702 Rp.1.191.844 Rp.1.662.858 Rp.161.700.405
96 Rp.2.854.702 Rp.1.204.010 Rp.1.650.692 Rp.160.496.395
97 Rp.2.854.702 Rp.1.216.301 Rp.1.638.401 Rp.159.280.094
98 Rp.2.854.702 Rp.1.228.718 Rp.1.625.984 Rp.158.051.376
99 Rp.2.854.702 Rp.1.241.261 Rp.1.613.441 Rp.156.810.115
100 Rp.2.854.702 Rp.1.253.932 Rp.1.600.770 Rp.155.556.183
101 Rp.2.854.702 Rp.1.266.733 Rp.1.587.969 Rp.154.289.450
102 Rp.2.854.702 Rp.1.279.664 Rp.1.575.038 Rp.153.009.786
103 Rp.2.854.702 Rp.1.292.727 Rp.1.561.975 Rp.151.717.059
104 Rp.2.854.702 Rp.1.305.924 Rp.1.548.778 Rp.150.411.135
105 Rp.2.854.702 Rp.1.319.255 Rp.1.535.447 Rp.149.091.880
106 Rp.2.854.702 Rp.1.332.722 Rp.1.521.980 Rp.147.759.158
107 Rp.2.854.702 Rp.1.346.327 Rp.1.508.375 Rp.146.412.831
108 Rp.2.854.702 Rp.1.360.071 Rp.1.494.631 Rp.145.052.760
109 Rp.2.854.702 Rp.1.373.955 Rp.1.480.747 Rp.143.678.805
110 Rp.2.854.702 Rp.1.387.981 Rp.1.466.721 Rp.142.290.824
111 Rp.2.854.702 Rp.1.402.150 Rp.1.452.552 Rp.140.888.674
112 Rp.2.854.702 Rp.1.416.463 Rp.1.438.239 Rp.139.472.211
113 Rp.2.854.702 Rp.1.430.923 Rp.1.423.779 Rp.138.041.288
114 Rp.2.854.702 Rp.1.445.531 Rp.1.409.171 Rp.136.595.757
115 Rp.2.854.702 Rp.1.460.287 Rp.1.394.415 Rp.135.135.470
116 Rp.2.854.702 Rp.1.475.194 Rp.1.379.508 Rp.133.660.276
117 Rp.2.854.702 Rp.1.490.253 Rp.1.364.449 Rp.132.170.023
118 Rp.2.854.702 Rp.1.505.466 Rp.1.349.236 Rp.130.664.557
119 Rp.2.854.702 Rp.1.520.835 Rp.1.333.867 Rp.129.143.722
120 Rp.2.854.702 Rp.1.536.360 Rp.1.318.342 Rp.127.607.362
121 Rp.2.854.702 Rp.1.552.044 Rp.1.302.658 Rp.126.055.318
122 Rp.2.854.702 Rp.1.567.887 Rp.1.286.815 Rp.124.487.431
123 Rp.2.854.702 Rp.1.583.893 Rp.1.270.809 Rp.122.903.538
124 Rp.2.854.702 Rp.1.600.062 Rp.1.254.640 Rp.121.303.476
125 Rp.2.854.702 Rp.1.616.396 Rp.1.238.306 Rp.119.687.080
126 Rp.2.854.702 Rp.1.632.896 Rp.1.221.806 Rp.118.054.184
127 Rp.2.854.702 Rp.1.649.566 Rp.1.205.136 Rp.116.404.618
128 Rp.2.854.702 Rp.1.666.405 Rp.1.188.297 Rp.114.738.213
129 Rp.2.854.702 Rp.1.683.416 Rp.1.171.286 Rp.113.054.797
130 Rp.2.854.702 Rp.1.700.601 Rp.1.154.101 Rp.111.354.196
131 Rp.2.854.702 Rp.1.717.961 Rp.1.136.741 Rp.109.636.235
132 Rp.2.854.702 Rp.1.735.499 Rp.1.119.203 Rp.107.900.736
133 Rp.2.854.702 Rp.1.753.215 Rp.1.101.487 Rp.106.147.521
134 Rp.2.854.702 Rp.1.771.113 Rp.1.083.589 Rp.104.376.408
135 Rp.2.854.702 Rp.1.789.193 Rp.1.065.509 Rp.102.587.215
136 Rp.2.854.702 Rp.1.807.458 Rp.1.047.244 Rp.100.779.757
137 Rp.2.854.702 Rp.1.825.909 Rp.1.028.793 Rp.98.953.848
138 Rp.2.854.702 Rp.1.844.548 Rp.1.010.154 Rp.97.109.300
139 Rp.2.854.702 Rp.1.863.378 Rp.991.324 Rp.95.245.922
140 Rp.2.854.702 Rp.1.882.400 Rp.972.302 Rp.93.363.522
141 Rp.2.854.702 Rp.1.901.616 Rp.953.086 Rp.91.461.906
142 Rp.2.854.702 Rp.1.921.028 Rp.933.674 Rp.89.540.878
143 Rp.2.854.702 Rp.1.940.639 Rp.914.063 Rp.87.600.239
144 Rp.2.854.702 Rp.1.960.450 Rp.894.252 Rp.85.639.789
145 Rp.2.854.702 Rp.1.980.462 Rp.874.240 Rp.83.659.327
146 Rp.2.854.702 Rp.2.000.680 Rp.854.022 Rp.81.658.647
147 Rp.2.854.702 Rp.2.021.103 Rp.833.599 Rp.79.637.544
148 Rp.2.854.702 Rp.2.041.735 Rp.812.967 Rp.77.595.809
149 Rp.2.854.702 Rp.2.062.578 Rp.792.124 Rp.75.533.231
150 Rp.2.854.702 Rp.2.083.634 Rp.771.068 Rp.73.449.597
151 Rp.2.854.702 Rp.2.104.904 Rp.749.798 Rp.71.344.693
152 Rp.2.854.702 Rp.2.126.392 Rp.728.310 Rp.69.218.301
153 Rp.2.854.702 Rp.2.148.099 Rp.706.603 Rp.67.070.202
154 Rp.2.854.702 Rp.2.170.027 Rp.684.675 Rp.64.900.175
155 Rp.2.854.702 Rp.2.192.179 Rp.662.523 Rp.62.707.996
156 Rp.2.854.702 Rp.2.214.558 Rp.640.144 Rp.60.493.438
157 Rp.2.854.702 Rp.2.237.165 Rp.617.537 Rp.58.256.273
158 Rp.2.854.702 Rp.2.260.003 Rp.594.699 Rp.55.996.270
159 Rp.2.854.702 Rp.2.283.073 Rp.571.629 Rp.53.713.197
160 Rp.2.854.702 Rp.2.306.380 Rp.548.322 Rp.51.406.817
161 Rp.2.854.702 Rp.2.329.924 Rp.524.778 Rp.49.076.893
162 Rp.2.854.702 Rp.2.353.709 Rp.500.993 Rp.46.723.184
163 Rp.2.854.702 Rp.2.377.736 Rp.476.966 Rp.44.345.448
164 Rp.2.854.702 Rp.2.402.009 Rp.452.693 Rp.41.943.439
165 Rp.2.854.702 Rp.2.426.529 Rp.428.173 Rp.39.516.910
166 Rp.2.854.702 Rp.2.451.300 Rp.403.402 Rp.37.065.610
167 Rp.2.854.702 Rp.2.476.324 Rp.378.378 Rp.34.589.286
168 Rp.2.854.702 Rp.2.501.603 Rp.353.099 Rp.32.087.683
169 Rp.2.854.702 Rp.2.527.140 Rp.327.562 Rp.29.560.543
170 Rp.2.854.702 Rp.2.552.938 Rp.301.764 Rp.27.007.605
171 Rp.2.854.702 Rp.2.578.999 Rp.275.703 Rp.24.428.606
172 Rp.2.854.702 Rp.2.605.327 Rp.249.375 Rp.21.823.279
173 Rp.2.854.702 Rp.2.631.923 Rp.222.779 Rp.19.191.356
174 Rp.2.854.702 Rp.2.658.790 Rp.195.912 Rp.16.532.566
175 Rp.2.854.702 Rp.2.685.932 Rp.168.770 Rp.13.846.634
176 Rp.2.854.702 Rp.2.713.351 Rp.141.351 Rp.11.133.283
177 Rp.2.854.702 Rp.2.741.050 Rp.113.652 Rp.8.392.233
178 Rp.2.854.702 Rp.2.769.031 Rp.85.671 Rp.5.623.202
179 Rp.2.854.702 Rp.2.797.298 Rp.57.404 Rp.2.825.904
180 Rp.2.854.702 Rp.2.825.904 Rp.28.848 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bogor
    Rp984jt
    RUMAH Dijual
    di Bogor
    Rp984jt
    • 3
    • 2
    • 112
    • 80
    Lihat Rincian
    Rp984jt
  • RUMAH Dijual
    di Bogor
    Rp495jt
    RUMAH Dijual
    di Bogor
    Rp495jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp495jt
  • RUMAH Dijual
    di Bogor
    Rp798jt
    RUMAH Dijual
    di Bogor
    Rp798jt
    • 2
    • 1
    • 105
    • 60
    Lihat Rincian
    Rp798jt
  • RUMAH Dijual
    di Bogor
    Rp1,7mily
    Terjual
    RUMAH Dijual
    di Bogor
    Rp1,7mily
    • 3
    • 3
    • 221
    • 133
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Bogor
    Rp1,59mily
    RUMAH Dijual
    di Bogor
    Rp1,59mily
    • 4
    • 3
    • 171
    • 152
    Lihat Rincian
    Rp1,59mily
  • APARTEMEN Dijual
    di Bogor
    Rp650jt
    APARTEMEN Dijual
    di Bogor
    Rp650jt
    • 1
    • 1
    • 27
    Lihat Rincian
    Rp650jt
  • TANAH Dijual
    di Bogor
    Rp3,88mily
    TANAH Dijual
    di Bogor
    Rp3,88mily
    • 817
    Lihat Rincian
    Rp3,88mily
  • RUMAH Dijual
    di Bogor
    Rp1,09mily
    RUMAH Dijual
    di Bogor
    Rp1,09mily
    • 4
    • 3
    • 120
    • 115
    Lihat Rincian
    Rp1,09mily

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