Dijual rumah tinggal & kontrakan di kemang Jakarta Selatan (Ir)

Jl.Kemang Utara VII, Jakarta Selatan Jl.Kemang Utara VII, Jakarta Selatan Kemang Jakarta Selatan Jakarta Selatan Jakarta

Rp12,5mily
Bisa Nego
KPR: 104jt/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.12.500.000.000 Dana Tunai yang Harus Disiapkan Rp.3.750.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.10.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.104.422.468 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.118.945.921 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.10.887.421.419
Total Pembayaran
Rp.24.737.421.419 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.10.000.000.000
1 Rp.104.422.468 Rp.25.255.801 Rp.79.166.667 Rp.9.974.744.199
2 Rp.104.422.468 Rp.25.455.743 Rp.78.966.725 Rp.9.949.288.456
3 Rp.104.422.468 Rp.25.657.268 Rp.78.765.200 Rp.9.923.631.188
4 Rp.104.422.468 Rp.25.860.388 Rp.78.562.080 Rp.9.897.770.800
5 Rp.104.422.468 Rp.26.065.116 Rp.78.357.352 Rp.9.871.705.684
6 Rp.104.422.468 Rp.26.271.465 Rp.78.151.003 Rp.9.845.434.219
7 Rp.104.422.468 Rp.26.479.447 Rp.77.943.021 Rp.9.818.954.772
8 Rp.104.422.468 Rp.26.689.076 Rp.77.733.392 Rp.9.792.265.696
9 Rp.104.422.468 Rp.26.900.365 Rp.77.522.103 Rp.9.765.365.331
10 Rp.104.422.468 Rp.27.113.326 Rp.77.309.142 Rp.9.738.252.005
11 Rp.104.422.468 Rp.27.327.973 Rp.77.094.495 Rp.9.710.924.032
12 Rp.104.422.468 Rp.27.544.319 Rp.76.878.149 Rp.9.683.379.713
13 Rp.104.422.468 Rp.27.762.379 Rp.76.660.089 Rp.9.655.617.334
14 Rp.104.422.468 Rp.27.982.164 Rp.76.440.304 Rp.9.627.635.170
15 Rp.104.422.468 Rp.28.203.690 Rp.76.218.778 Rp.9.599.431.480
16 Rp.104.422.468 Rp.28.426.969 Rp.75.995.499 Rp.9.571.004.511
17 Rp.104.422.468 Rp.28.652.016 Rp.75.770.452 Rp.9.542.352.495
18 Rp.104.422.468 Rp.28.878.844 Rp.75.543.624 Rp.9.513.473.651
19 Rp.104.422.468 Rp.29.107.468 Rp.75.315.000 Rp.9.484.366.183
20 Rp.104.422.468 Rp.29.337.902 Rp.75.084.566 Rp.9.455.028.281
21 Rp.104.422.468 Rp.29.570.161 Rp.74.852.307 Rp.9.425.458.120
22 Rp.104.422.468 Rp.29.804.258 Rp.74.618.210 Rp.9.395.653.862
23 Rp.104.422.468 Rp.30.040.208 Rp.74.382.260 Rp.9.365.613.654
24 Rp.104.422.468 Rp.30.278.027 Rp.74.144.441 Rp.9.335.335.627
25 Rp.104.422.468 Rp.30.517.728 Rp.73.904.740 Rp.9.304.817.899
26 Rp.104.422.468 Rp.30.759.326 Rp.73.663.142 Rp.9.274.058.573
27 Rp.104.422.468 Rp.31.002.838 Rp.73.419.630 Rp.9.243.055.735
28 Rp.104.422.468 Rp.31.248.277 Rp.73.174.191 Rp.9.211.807.458
29 Rp.104.422.468 Rp.31.495.659 Rp.72.926.809 Rp.9.180.311.799
30 Rp.104.422.468 Rp.31.745.000 Rp.72.677.468 Rp.9.148.566.799
31 Rp.104.422.468 Rp.31.996.314 Rp.72.426.154 Rp.9.116.570.485
32 Rp.104.422.468 Rp.32.249.618 Rp.72.172.850 Rp.9.084.320.867
33 Rp.104.422.468 Rp.32.504.928 Rp.71.917.540 Rp.9.051.815.939
34 Rp.104.422.468 Rp.32.762.258 Rp.71.660.210 Rp.9.019.053.681
35 Rp.104.422.468 Rp.33.021.626 Rp.71.400.842 Rp.8.986.032.055
36 Rp.104.422.468 Rp.33.283.048 Rp.71.139.420 Rp.8.952.749.007
37 Rp.118.945.921 Rp.27.553.275 Rp.91.392.646 Rp.8.925.195.732
38 Rp.118.945.921 Rp.27.834.548 Rp.91.111.373 Rp.8.897.361.184
39 Rp.118.945.921 Rp.28.118.692 Rp.90.827.229 Rp.8.869.242.492
40 Rp.118.945.921 Rp.28.405.737 Rp.90.540.184 Rp.8.840.836.755
41 Rp.118.945.921 Rp.28.695.712 Rp.90.250.209 Rp.8.812.141.043
42 Rp.118.945.921 Rp.28.988.648 Rp.89.957.273 Rp.8.783.152.395
43 Rp.118.945.921 Rp.29.284.574 Rp.89.661.347 Rp.8.753.867.821
44 Rp.118.945.921 Rp.29.583.520 Rp.89.362.401 Rp.8.724.284.301
45 Rp.118.945.921 Rp.29.885.519 Rp.89.060.402 Rp.8.694.398.782
46 Rp.118.945.921 Rp.30.190.600 Rp.88.755.321 Rp.8.664.208.182
47 Rp.118.945.921 Rp.30.498.796 Rp.88.447.125 Rp.8.633.709.386
48 Rp.118.945.921 Rp.30.810.138 Rp.88.135.783 Rp.8.602.899.248
49 Rp.118.945.921 Rp.31.124.658 Rp.87.821.263 Rp.8.571.774.590
50 Rp.118.945.921 Rp.31.442.389 Rp.87.503.532 Rp.8.540.332.201
51 Rp.118.945.921 Rp.31.763.363 Rp.87.182.558 Rp.8.508.568.838
52 Rp.118.945.921 Rp.32.087.614 Rp.86.858.307 Rp.8.476.481.224
53 Rp.118.945.921 Rp.32.415.175 Rp.86.530.746 Rp.8.444.066.049
54 Rp.118.945.921 Rp.32.746.080 Rp.86.199.841 Rp.8.411.319.969
55 Rp.118.945.921 Rp.33.080.363 Rp.85.865.558 Rp.8.378.239.606
56 Rp.118.945.921 Rp.33.418.058 Rp.85.527.863 Rp.8.344.821.548
57 Rp.118.945.921 Rp.33.759.201 Rp.85.186.720 Rp.8.311.062.347
58 Rp.118.945.921 Rp.34.103.826 Rp.84.842.095 Rp.8.276.958.521
59 Rp.118.945.921 Rp.34.451.969 Rp.84.493.952 Rp.8.242.506.552
60 Rp.118.945.921 Rp.34.803.667 Rp.84.142.254 Rp.8.207.702.885
61 Rp.118.945.921 Rp.35.158.954 Rp.83.786.967 Rp.8.172.543.931
62 Rp.118.945.921 Rp.35.517.868 Rp.83.428.053 Rp.8.137.026.063
63 Rp.118.945.921 Rp.35.880.447 Rp.83.065.474 Rp.8.101.145.616
64 Rp.118.945.921 Rp.36.246.726 Rp.82.699.195 Rp.8.064.898.890
65 Rp.118.945.921 Rp.36.616.745 Rp.82.329.176 Rp.8.028.282.145
66 Rp.118.945.921 Rp.36.990.541 Rp.81.955.380 Rp.7.991.291.604
67 Rp.118.945.921 Rp.37.368.153 Rp.81.577.768 Rp.7.953.923.451
68 Rp.118.945.921 Rp.37.749.619 Rp.81.196.302 Rp.7.916.173.832
69 Rp.118.945.921 Rp.38.134.980 Rp.80.810.941 Rp.7.878.038.852
70 Rp.118.945.921 Rp.38.524.274 Rp.80.421.647 Rp.7.839.514.578
71 Rp.118.945.921 Rp.38.917.543 Rp.80.028.378 Rp.7.800.597.035
72 Rp.118.945.921 Rp.39.314.826 Rp.79.631.095 Rp.7.761.282.209
73 Rp.118.945.921 Rp.39.716.165 Rp.79.229.756 Rp.7.721.566.044
74 Rp.118.945.921 Rp.40.121.601 Rp.78.824.320 Rp.7.681.444.443
75 Rp.118.945.921 Rp.40.531.176 Rp.78.414.745 Rp.7.640.913.267
76 Rp.118.945.921 Rp.40.944.931 Rp.78.000.990 Rp.7.599.968.336
77 Rp.118.945.921 Rp.41.362.911 Rp.77.583.010 Rp.7.558.605.425
78 Rp.118.945.921 Rp.41.785.157 Rp.77.160.764 Rp.7.516.820.268
79 Rp.118.945.921 Rp.42.211.714 Rp.76.734.207 Rp.7.474.608.554
80 Rp.118.945.921 Rp.42.642.625 Rp.76.303.296 Rp.7.431.965.929
81 Rp.118.945.921 Rp.43.077.935 Rp.75.867.986 Rp.7.388.887.994
82 Rp.118.945.921 Rp.43.517.689 Rp.75.428.232 Rp.7.345.370.305
83 Rp.118.945.921 Rp.43.961.932 Rp.74.983.989 Rp.7.301.408.373
84 Rp.118.945.921 Rp.44.410.711 Rp.74.535.210 Rp.7.256.997.662
85 Rp.118.945.921 Rp.44.864.070 Rp.74.081.851 Rp.7.212.133.592
86 Rp.118.945.921 Rp.45.322.057 Rp.73.623.864 Rp.7.166.811.535
87 Rp.118.945.921 Rp.45.784.720 Rp.73.161.201 Rp.7.121.026.815
88 Rp.118.945.921 Rp.46.252.106 Rp.72.693.815 Rp.7.074.774.709
89 Rp.118.945.921 Rp.46.724.263 Rp.72.221.658 Rp.7.028.050.446
90 Rp.118.945.921 Rp.47.201.239 Rp.71.744.682 Rp.6.980.849.207
91 Rp.118.945.921 Rp.47.683.085 Rp.71.262.836 Rp.6.933.166.122
92 Rp.118.945.921 Rp.48.169.850 Rp.70.776.071 Rp.6.884.996.272
93 Rp.118.945.921 Rp.48.661.584 Rp.70.284.337 Rp.6.836.334.688
94 Rp.118.945.921 Rp.49.158.338 Rp.69.787.583 Rp.6.787.176.350
95 Rp.118.945.921 Rp.49.660.162 Rp.69.285.759 Rp.6.737.516.188
96 Rp.118.945.921 Rp.50.167.110 Rp.68.778.811 Rp.6.687.349.078
97 Rp.118.945.921 Rp.50.679.232 Rp.68.266.689 Rp.6.636.669.846
98 Rp.118.945.921 Rp.51.196.583 Rp.67.749.338 Rp.6.585.473.263
99 Rp.118.945.921 Rp.51.719.215 Rp.67.226.706 Rp.6.533.754.048
100 Rp.118.945.921 Rp.52.247.182 Rp.66.698.739 Rp.6.481.506.866
101 Rp.118.945.921 Rp.52.780.538 Rp.66.165.383 Rp.6.428.726.328
102 Rp.118.945.921 Rp.53.319.340 Rp.65.626.581 Rp.6.375.406.988
103 Rp.118.945.921 Rp.53.863.641 Rp.65.082.280 Rp.6.321.543.347
104 Rp.118.945.921 Rp.54.413.499 Rp.64.532.422 Rp.6.267.129.848
105 Rp.118.945.921 Rp.54.968.970 Rp.63.976.951 Rp.6.212.160.878
106 Rp.118.945.921 Rp.55.530.112 Rp.63.415.809 Rp.6.156.630.766
107 Rp.118.945.921 Rp.56.096.982 Rp.62.848.939 Rp.6.100.533.784
108 Rp.118.945.921 Rp.56.669.639 Rp.62.276.282 Rp.6.043.864.145
109 Rp.118.945.921 Rp.57.248.141 Rp.61.697.780 Rp.5.986.616.004
110 Rp.118.945.921 Rp.57.832.549 Rp.61.113.372 Rp.5.928.783.455
111 Rp.118.945.921 Rp.58.422.923 Rp.60.522.998 Rp.5.870.360.532
112 Rp.118.945.921 Rp.59.019.324 Rp.59.926.597 Rp.5.811.341.208
113 Rp.118.945.921 Rp.59.621.813 Rp.59.324.108 Rp.5.751.719.395
114 Rp.118.945.921 Rp.60.230.452 Rp.58.715.469 Rp.5.691.488.943
115 Rp.118.945.921 Rp.60.845.305 Rp.58.100.616 Rp.5.630.643.638
116 Rp.118.945.921 Rp.61.466.434 Rp.57.479.487 Rp.5.569.177.204
117 Rp.118.945.921 Rp.62.093.904 Rp.56.852.017 Rp.5.507.083.300
118 Rp.118.945.921 Rp.62.727.779 Rp.56.218.142 Rp.5.444.355.521
119 Rp.118.945.921 Rp.63.368.125 Rp.55.577.796 Rp.5.380.987.396
120 Rp.118.945.921 Rp.64.015.008 Rp.54.930.913 Rp.5.316.972.388
121 Rp.118.945.921 Rp.64.668.495 Rp.54.277.426 Rp.5.252.303.893
122 Rp.118.945.921 Rp.65.328.652 Rp.53.617.269 Rp.5.186.975.241
123 Rp.118.945.921 Rp.65.995.549 Rp.52.950.372 Rp.5.120.979.692
124 Rp.118.945.921 Rp.66.669.253 Rp.52.276.668 Rp.5.054.310.439
125 Rp.118.945.921 Rp.67.349.835 Rp.51.596.086 Rp.4.986.960.604
126 Rp.118.945.921 Rp.68.037.365 Rp.50.908.556 Rp.4.918.923.239
127 Rp.118.945.921 Rp.68.731.913 Rp.50.214.008 Rp.4.850.191.326
128 Rp.118.945.921 Rp.69.433.551 Rp.49.512.370 Rp.4.780.757.775
129 Rp.118.945.921 Rp.70.142.352 Rp.48.803.569 Rp.4.710.615.423
130 Rp.118.945.921 Rp.70.858.389 Rp.48.087.532 Rp.4.639.757.034
131 Rp.118.945.921 Rp.71.581.735 Rp.47.364.186 Rp.4.568.175.299
132 Rp.118.945.921 Rp.72.312.465 Rp.46.633.456 Rp.4.495.862.834
133 Rp.118.945.921 Rp.73.050.655 Rp.45.895.266 Rp.4.422.812.179
134 Rp.118.945.921 Rp.73.796.380 Rp.45.149.541 Rp.4.349.015.799
135 Rp.118.945.921 Rp.74.549.718 Rp.44.396.203 Rp.4.274.466.081
136 Rp.118.945.921 Rp.75.310.746 Rp.43.635.175 Rp.4.199.155.335
137 Rp.118.945.921 Rp.76.079.544 Rp.42.866.377 Rp.4.123.075.791
138 Rp.118.945.921 Rp.76.856.189 Rp.42.089.732 Rp.4.046.219.602
139 Rp.118.945.921 Rp.77.640.763 Rp.41.305.158 Rp.3.968.578.839
140 Rp.118.945.921 Rp.78.433.345 Rp.40.512.576 Rp.3.890.145.494
141 Rp.118.945.921 Rp.79.234.019 Rp.39.711.902 Rp.3.810.911.475
142 Rp.118.945.921 Rp.80.042.866 Rp.38.903.055 Rp.3.730.868.609
143 Rp.118.945.921 Rp.80.859.971 Rp.38.085.950 Rp.3.650.008.638
144 Rp.118.945.921 Rp.81.685.416 Rp.37.260.505 Rp.3.568.323.222
145 Rp.118.945.921 Rp.82.519.288 Rp.36.426.633 Rp.3.485.803.934
146 Rp.118.945.921 Rp.83.361.673 Rp.35.584.248 Rp.3.402.442.261
147 Rp.118.945.921 Rp.84.212.656 Rp.34.733.265 Rp.3.318.229.605
148 Rp.118.945.921 Rp.85.072.327 Rp.33.873.594 Rp.3.233.157.278
149 Rp.118.945.921 Rp.85.940.774 Rp.33.005.147 Rp.3.147.216.504
150 Rp.118.945.921 Rp.86.818.086 Rp.32.127.835 Rp.3.060.398.418
151 Rp.118.945.921 Rp.87.704.354 Rp.31.241.567 Rp.2.972.694.064
152 Rp.118.945.921 Rp.88.599.669 Rp.30.346.252 Rp.2.884.094.395
153 Rp.118.945.921 Rp.89.504.124 Rp.29.441.797 Rp.2.794.590.271
154 Rp.118.945.921 Rp.90.417.812 Rp.28.528.109 Rp.2.704.172.459
155 Rp.118.945.921 Rp.91.340.827 Rp.27.605.094 Rp.2.612.831.632
156 Rp.118.945.921 Rp.92.273.265 Rp.26.672.656 Rp.2.520.558.367
157 Rp.118.945.921 Rp.93.215.221 Rp.25.730.700 Rp.2.427.343.146
158 Rp.118.945.921 Rp.94.166.793 Rp.24.779.128 Rp.2.333.176.353
159 Rp.118.945.921 Rp.95.128.079 Rp.23.817.842 Rp.2.238.048.274
160 Rp.118.945.921 Rp.96.099.178 Rp.22.846.743 Rp.2.141.949.096
161 Rp.118.945.921 Rp.97.080.191 Rp.21.865.730 Rp.2.044.868.905
162 Rp.118.945.921 Rp.98.071.218 Rp.20.874.703 Rp.1.946.797.687
163 Rp.118.945.921 Rp.99.072.361 Rp.19.873.560 Rp.1.847.725.326
164 Rp.118.945.921 Rp.100.083.725 Rp.18.862.196 Rp.1.747.641.601
165 Rp.118.945.921 Rp.101.105.413 Rp.17.840.508 Rp.1.646.536.188
166 Rp.118.945.921 Rp.102.137.531 Rp.16.808.390 Rp.1.544.398.657
167 Rp.118.945.921 Rp.103.180.185 Rp.15.765.736 Rp.1.441.218.472
168 Rp.118.945.921 Rp.104.233.482 Rp.14.712.439 Rp.1.336.984.990
169 Rp.118.945.921 Rp.105.297.533 Rp.13.648.388 Rp.1.231.687.457
170 Rp.118.945.921 Rp.106.372.445 Rp.12.573.476 Rp.1.125.315.012
171 Rp.118.945.921 Rp.107.458.330 Rp.11.487.591 Rp.1.017.856.682
172 Rp.118.945.921 Rp.108.555.301 Rp.10.390.620 Rp.909.301.381
173 Rp.118.945.921 Rp.109.663.469 Rp.9.282.452 Rp.799.637.912
174 Rp.118.945.921 Rp.110.782.951 Rp.8.162.970 Rp.688.854.961
175 Rp.118.945.921 Rp.111.913.860 Rp.7.032.061 Rp.576.941.101
176 Rp.118.945.921 Rp.113.056.314 Rp.5.889.607 Rp.463.884.787
177 Rp.118.945.921 Rp.114.210.430 Rp.4.735.491 Rp.349.674.357
178 Rp.118.945.921 Rp.115.376.329 Rp.3.569.592 Rp.234.298.028
179 Rp.118.945.921 Rp.116.554.129 Rp.2.391.792 Rp.117.743.899
180 Rp.118.945.921 Rp.117.743.899 Rp.1.201.969 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp350rb/bln
    • 2
    • 2000
    • 2000
    Lihat Rincian
    Rp350rb/bln
  • KOMERSIAL Dijual
    di Jakarta Selatan
    Rp27mily
    KOMERSIAL Dijual
    di Jakarta Selatan
    Rp27mily
    • 350
    • 1250
    Lihat Rincian
    Rp27mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp54mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp54mily
    • 9
    • 7
    • 1772
    • 1772
    Lihat Rincian
    Rp54mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp28,5jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp28,5jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 3
    • 3
    • 242
    Lihat Rincian
    Rp10,5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    Tersewa
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 2
    • 2
    • 115
    Lihat Rincian
    Rp15jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp18mily
    • 5
    • 4
    • 1050
    • 600
    Lihat Rincian
    Rp18mily

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