Simulasi KPR

Rincian Pinjaman

ID Properti
Harga Properti Rp 1.646.283.708
Suku Bunga (per tahun) 8.75%
Suku Floating (per tahun) 6%
Lama Pinjaman 60 bulan
Uang Muka (DP) Rp 823.141.854
Jumlah Pinjaman Maximum Rp 823.141.854


Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 4.115.709
Asuransi Rp 0
Total Biaya Bank Rp 5.115.709

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 8.231.419
Perjanjian HT Rp 8.231.419
Cek Sertifikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 16.462.837

Angsuran per bulan Rp 17.521.050

Muka + Total Biaya Bank + Total Biaya

Notaris) Rp 862.241.450
Catatan: Perhitungan ini berdasarkan asumsi
kami pada aplikasi KPR secara umum.

Bulan Sisa Pinjam

1 Rp 811.622.830
2 Rp 800.103.806
3 Rp 788.584.782
4 Rp 777.065.758
5 Rp 765.546.734
6 Rp 754.027.710
7 Rp 742.508.686
8 Rp 730.989.662
9 Rp 719.470.638
10 Rp 707.951.614
11 Rp 696.432.590
12 Rp 684.913.566
13 Rp 672.581.708
14 Rp 660.054.769
15 Rp 647.527.831
16 Rp 635.000.892
17 Rp 622.473.954
18 Rp 609.947.015
19 Rp 597.420.076
20 Rp 584.893.138
21 Rp 572.366.199
22 Rp 559.839.261
23 Rp 547.312.322
24 Rp 534.785.384
25 Rp 521.375.635
26 Rp 507.754.011
27 Rp 494.132.388
28 Rp 480.510.765
29 Rp 466.889.142
30 Rp 453.267.518
31 Rp 439.645.895
32 Rp 426.024.272
33 Rp 412.402.649
34 Rp 398.781.026
35 Rp 385.159.402
36 Rp 371.537.779
37 Rp 356.956.198
38 Rp 342.144.228
39 Rp 327.332.258
40 Rp 312.520.287
41 Rp 297.708.317
42 Rp 282.896.347
43 Rp 268.084.376
44 Rp 253.272.406
45 Rp 238.460.436
46 Rp 223.648.465
47 Rp 208.836.495
48 Rp 194.024.524
49 Rp 178.168.709
50 Rp 162.062.372
51 Rp 145.956.034
52 Rp 129.849.696
53 Rp 113.743.358
54 Rp 97.637.020
55 Rp 81.530.682
56 Rp 65.424.344
57 Rp 49.318.007
58 Rp 33.211.669
59 Rp 17.105.331
60 Rp 0


Porsi Pokok Porsi Bunga Angsuran

Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 11.519.024 Rp 6.002.076 Rp 17.521.100
Rp 12.331.858 Rp 5.189.242 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 12.526.939 Rp 4.994.161 Rp 17.521.100
Rp 13.409.749 Rp 4.111.351 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 13.621.623 Rp 3.899.477 Rp 17.521.100
Rp 14.581.581 Rp 2.939.519 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 14.811.970 Rp 2.709.130 Rp 17.521.100
Rp 15.855.815 Rp 1.665.285 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 16.106.338 Rp 1.414.762 Rp 17.521.100
Rp 17.105.331 Rp 1.414.762 Rp 17.521.100


Bunga
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%