Simulasi KPR

Rincian Pinjaman
ID Propert
Harga Propert Rp 130.000.000
Suku Bunga (per tahun) 5%
Suku Floatng (per tahun) 0%
Lama Pinjaman 180 bulan
Uang Muka (DP) Rp 30.000.000
Jumlah Pinjaman Maximum Rp 100.000.000

Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 500.000
Asuransi Rp 0
Total Biaya Bank Rp 1.500.000

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 1.000.000
Perjanjian HT Rp 1.000.000
Cek Sertfikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 2.000.000

Angsuran per bulan Rp 972.222

Pembayaran Pertama (Angsuran + Uang Muka
+ Total Biaya Bank + Total Biaya Notaris) Rp 34.472.222
Catatan: Perhitungan ini berdasarkan asumsi
kami pada aplikasi KPR secara umum.

Bulan Sisa Pinjam Porsi Pokok

1 Rp 99.444.444 Rp 555.556
2 Rp 98.888.889 Rp 555.556
3 Rp 98.333.333 Rp 555.556
4 Rp 97.777.778 Rp 555.556
5 Rp 97.222.222 Rp 555.556
6 Rp 96.666.667 Rp 555.556
7 Rp 96.111.111 Rp 555.556
8 Rp 95.555.556 Rp 555.556
9 Rp 95.000.000 Rp 555.556
10 Rp 94.444.444 Rp 555.556
11 Rp 93.888.889 Rp 555.556
12 Rp 93.333.333 Rp 555.556
13 Rp 92.777.778 Rp 555.556
14 Rp 92.222.222 Rp 555.556
15 Rp 91.666.667 Rp 555.556
16 Rp 91.111.111 Rp 555.556
17 Rp 90.555.556 Rp 555.556
18 Rp 90.000.000 Rp 555.556
19 Rp 89.444.444 Rp 555.556
20 Rp 88.888.889 Rp 555.556
21 Rp 88.333.333 Rp 555.556
22 Rp 87.777.778 Rp 555.556
23 Rp 87.222.222 Rp 555.556
24 Rp 86.666.667 Rp 555.556
25 Rp 86.111.111 Rp 555.556
26 Rp 85.555.556 Rp 555.556
27 Rp 85.000.000 Rp 555.556
28 Rp 84.444.444 Rp 555.556
29 Rp 83.888.889 Rp 555.556
30 Rp 83.333.333 Rp 555.556
31 Rp 82.777.778 Rp 555.556
32 Rp 82.222.222 Rp 555.556
33 Rp 81.666.667 Rp 555.556
34 Rp 81.111.111 Rp 555.556
35 Rp 80.555.556 Rp 555.556
36 Rp 80.000.000 Rp 555.556
37 Rp 79.444.444 Rp 555.556
38 Rp 78.888.889 Rp 555.556
39 Rp 78.333.333 Rp 555.556
40 Rp 77.777.778 Rp 555.556
41 Rp 77.222.222 Rp 555.556
42 Rp 76.666.667 Rp 555.556
43 Rp 76.111.111 Rp 555.556
44 Rp 75.555.556 Rp 555.556
45 Rp 75.000.000 Rp 555.556
46 Rp 74.444.444 Rp 555.556
47 Rp 73.888.889 Rp 555.556
48 Rp 73.333.333 Rp 555.556
49 Rp 72.777.778 Rp 555.556
50 Rp 72.222.222 Rp 555.556
51 Rp 71.666.667 Rp 555.556
52 Rp 71.111.111 Rp 555.556
53 Rp 70.555.556 Rp 555.556
54 Rp 70.000.000 Rp 555.556
55 Rp 69.444.444 Rp 555.556
56 Rp 68.888.889 Rp 555.556
57 Rp 68.333.333 Rp 555.556
 58 Rp 67.777.778 Rp 555.556
59 Rp 67.222.222 Rp 555.556
60 Rp 66.666.667 Rp 555.556
61 Rp 66.111.111 Rp 555.556
62 Rp 65.555.556 Rp 555.556
63 Rp 65.000.000 Rp 555.556
64 Rp 64.444.444 Rp 555.556
65 Rp 63.888.889 Rp 555.556
66 Rp 63.333.333 Rp 555.556
67 Rp 62.777.778 Rp 555.556
68 Rp 62.222.222 Rp 555.556
69 Rp 61.666.667 Rp 555.556
70 Rp 61.111.111 Rp 555.556
71 Rp 60.555.556 Rp 555.556
72 Rp 60.000.000 Rp 555.556
73 Rp 59.444.444 Rp 555.556
74 Rp 58.888.889 Rp 555.556
75 Rp 58.333.333 Rp 555.556
76 Rp 57.777.778 Rp 555.556
77 Rp 57.222.222 Rp 555.556
78 Rp 56.666.667 Rp 555.556
79 Rp 56.111.111 Rp 555.556
80 Rp 55.555.556 Rp 555.556
81 Rp 55.000.000 Rp 555.556
82 Rp 54.444.444 Rp 555.556
83 Rp 53.888.889 Rp 555.556
84 Rp 53.333.333 Rp 555.556
85 Rp 52.777.778 Rp 555.556
86 Rp 52.222.222 Rp 555.556
87 Rp 51.666.667 Rp 555.556
88 Rp 51.111.111 Rp 555.556
89 Rp 50.555.556 Rp 555.556
90 Rp 50.000.000 Rp 555.556
91 Rp 49.444.444 Rp 555.556
92 Rp 48.888.889 Rp 555.556
93 Rp 48.333.333 Rp 555.556
94 Rp 47.777.778 Rp 555.556
95 Rp 47.222.222 Rp 555.556
96 Rp 46.666.667 Rp 555.556
97 Rp 46.111.111 Rp 555.556
98 Rp 45.555.556 Rp 555.556
99 Rp 45.000.000 Rp 555.556
100 Rp 44.444.444 Rp 555.556
101 Rp 43.888.889 Rp 555.556
102 Rp 43.333.333 Rp 555.556
103 Rp 42.777.778 Rp 555.556
104 Rp 42.222.222 Rp 555.556
105 Rp 41.666.667 Rp 555.556
106 Rp 41.111.111 Rp 555.556
107 Rp 40.555.556 Rp 555.556
108 Rp 40.000.000 Rp 555.556
109 Rp 39.444.444 Rp 555.556
110 Rp 38.888.889 Rp 555.556
111 Rp 38.333.333 Rp 555.556
112 Rp 37.777.778 Rp 555.556
113 Rp 37.222.222 Rp 555.556
114 Rp 36.666.667 Rp 555.556
115 Rp 36.111.111 Rp 555.556
116 Rp 35.555.556 Rp 555.556
117 Rp 35.000.000 Rp 555.556
118 Rp 34.444.444 Rp 555.556
119 Rp 33.888.889 Rp 555.556
120 Rp 33.333.333 Rp 555.556
121 Rp 32.777.778 Rp 555.556
122 Rp 32.222.222 Rp 555.556
123 Rp 31.666.667 Rp 555.556
124 Rp 31.111.111 Rp 555.556
125 Rp 30.555.556 Rp 555.556
126 Rp 30.000.000 Rp 555.556
127 Rp 29.444.444 Rp 555.556
128 Rp 28.888.889 Rp 555.556
129 Rp 28.333.333 Rp 555.556
130 Rp 27.777.778 Rp 555.556
131 Rp 27.222.222 Rp 555.556
132 Rp 26.666.667 Rp 555.556
133 Rp 26.111.111 Rp 555.556
134 Rp 25.555.556 Rp 555.556
135 Rp 25.000.000 Rp 555.556
136 Rp 24.444.444 Rp 555.556
137 Rp 23.888.889 Rp 555.556
138 Rp 23.333.333 Rp 555.556
139 Rp 22.777.778 Rp 555.556
140 Rp 22.222.222 Rp 555.556
141 Rp 21.666.667 Rp 555.556
142 Rp 21.111.111 Rp 555.556
143 Rp 20.555.556 Rp 555.556
144 Rp 20.000.000 Rp 555.556
145 Rp 19.444.444 Rp 555.556
146 Rp 18.888.889 Rp 555.556
147 Rp 18.333.333 Rp 555.556
148 Rp 17.777.778 Rp 555.556
149 Rp 17.222.222 Rp 555.556
150 Rp 16.666.667 Rp 555.556
151 Rp 16.111.111 Rp 555.556
152 Rp 15.555.556 Rp 555.556
153 Rp 15.000.000 Rp 555.556
154 Rp 14.444.444 Rp 555.556
155 Rp 13.888.889 Rp 555.556
156 Rp 13.333.333 Rp 555.556
157 Rp 12.777.778 Rp 555.556
158 Rp 12.222.222 Rp 555.556
159 Rp 11.666.667 Rp 555.556
160 Rp 11.111.111 Rp 555.556
161 Rp 10.555.556 Rp 555.556
162 Rp 10.000.000 Rp 555.556
163 Rp 9.444.444 Rp 555.556
164 Rp 8.888.889 Rp 555.556
165 Rp 8.333.333 Rp 555.556
166 Rp 7.777.778 Rp 555.556
167 Rp 7.222.222 Rp 555.556
168 Rp 6.666.667 Rp 555.556
169 Rp 6.111.111 Rp 555.556
170 Rp 5.555.556 Rp 555.556
171 Rp 5.000.000 Rp 555.556
172 Rp 4.444.444 Rp 555.556
173 Rp 3.888.889 Rp 555.556
174 Rp 3.333.333 Rp 555.556
175 Rp 2.777.778 Rp 555.556
176 Rp 2.222.222 Rp 555.556
177 Rp 1.666.667 Rp 555.556
178 Rp 1.111.111 Rp 555.556
179 Rp 555.556 Rp 555.556
180 Rp 0 Rp 555.556
Porsi Bunga Angsuran Bunga
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%
Rp 416.667 Rp 972.222 5%