Simulasi KPR

Rincian Pinjaman
ID Propert
Harga Propert Rp 1.030.000.000
Suku Bunga (per tahun) 8%
Suku Floatng (per tahun) 12.5%
Lama Pinjaman 180 bulan
Uang Muka (DP) Rp 412.000.000
Jumlah Pinjaman Maximum Rp 618.000.000

Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 3.090.000
Asuransi Rp 0
Total Biaya Bank Rp 4.090.000

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 6.180.000
Perjanjian HT Rp 6.180.000
Cek Sertfikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 12.360.000

Angsuran per bulan Rp 6.016.722

Pembayaran Pertama (Angsuran + Uang Muka

+ Total Biaya Bank + Total Biaya Notaris) Rp 434.466.722

Catatan: Perhitungan ini berdasarkan asumsi

kami pada aplikasi KPR secara umum.

Bulan Sisa Pinjam Porsi Pokok

1 Rp 616.103.300 Rp 1.896.700
2 Rp 614.206.600 Rp 1.896.700
3 Rp 612.309.900 Rp 1.896.700
4 Rp 610.413.200 Rp 1.896.700
5 Rp 608.516.500 Rp 1.896.700
 6 Rp 606.619.800 Rp 1.896.700
7 Rp 604.723.100 Rp 1.896.700
8 Rp 602.826.400 Rp 1.896.700
9 Rp 600.929.700 Rp 1.896.700
10 Rp 599.033.000 Rp 1.896.700
11 Rp 597.136.300 Rp 1.896.700
12 Rp 595.239.600 Rp 1.896.700
13 Rp 593.220.532 Rp 2.019.068
14 Rp 591.172.096 Rp 2.048.436
15 Rp 589.123.660 Rp 2.048.436
16 Rp 587.075.224 Rp 2.048.436
17 Rp 585.026.788 Rp 2.048.436
18 Rp 582.978.352 Rp 2.048.436
19 Rp 580.929.916 Rp 2.048.436
20 Rp 578.881.480 Rp 2.048.436
21 Rp 576.833.044 Rp 2.048.436
22 Rp 574.784.608 Rp 2.048.436
23 Rp 572.736.172 Rp 2.048.436
24 Rp 570.687.736 Rp 2.048.436
25 Rp 569.076.000 Rp 1.611.736
26 Rp 567.414.764 Rp 1.661.236
27 Rp 565.753.528 Rp 1.661.236
28 Rp 564.092.292 Rp 1.661.236
29 Rp 562.431.056 Rp 1.661.236
30 Rp 560.769.819 Rp 1.661.236
31 Rp 559.108.583 Rp 1.661.236
32 Rp 557.447.347 Rp 1.661.236
33 Rp 555.786.111 Rp 1.661.236
34 Rp 554.124.875 Rp 1.661.236
35 Rp 552.463.639 Rp 1.661.236
36 Rp 550.802.403 Rp 1.661.236
37 Rp 548.974.119 Rp 1.828.284
38 Rp 547.105.744 Rp 1.868.375
39 Rp 545.237.370 Rp 1.868.375
40 Rp 543.368.995 Rp 1.868.375
41 Rp 541.500.620 Rp 1.868.375
42 Rp 539.632.245 Rp 1.868.375
43 Rp 537.763.870 Rp 1.868.375
44 Rp 535.895.495 Rp 1.868.375
45 Rp 534.027.120 Rp 1.868.375
46 Rp 532.158.745 Rp 1.868.375
47 Rp 530.290.370 Rp 1.868.375
48 Rp 528.421.995 Rp 1.868.375
49 Rp 526.365.612 Rp 2.056.382
50 Rp 524.264.108 Rp 2.101.504
51 Rp 522.162.604 Rp 2.101.504
52 Rp 520.061.100 Rp 2.101.504
53 Rp 517.959.595 Rp 2.101.504
54 Rp 515.858.091 Rp 2.101.504
55 Rp 513.756.587 Rp 2.101.504
56 Rp 511.655.083 Rp 2.101.504
57 Rp 509.553.579 Rp 2.101.504
58 Rp 507.452.074 Rp 2.101.504
59 Rp 505.350.570 Rp 2.101.504
60 Rp 503.249.066 Rp 2.101.504
61 Rp 500.936.096 Rp 2.312.970
62 Rp 498.572.373 Rp 2.363.722
63 Rp 496.208.651 Rp 2.363.722
64 Rp 493.844.929 Rp 2.363.722
65 Rp 491.481.207 Rp 2.363.722
66 Rp 489.117.484 Rp 2.363.722
67 Rp 486.753.762 Rp 2.363.722
68 Rp 484.390.040 Rp 2.363.722
69 Rp 482.026.318 Rp 2.363.722
70 Rp 479.662.596 Rp 2.363.722
71 Rp 477.298.873 Rp 2.363.722
72 Rp 474.935.151 Rp 2.363.722
73 Rp 472.333.577 Rp 2.601.574
74 Rp 469.674.918 Rp 2.658.659
75 Rp 467.016.259 Rp 2.658.659
76 Rp 464.357.600 Rp 2.658.659
77 Rp 461.698.941 Rp 2.658.659
78 Rp 459.040.282 Rp 2.658.659
79 Rp 456.381.624 Rp 2.658.659
80 Rp 453.722.965 Rp 2.658.659
81 Rp 451.064.306 Rp 2.658.659
82 Rp 448.405.647 Rp 2.658.659
83 Rp 445.746.988 Rp 2.658.659
84 Rp 443.088.329 Rp 2.658.659
85 Rp 440.162.140 Rp 2.926.189
86 Rp 437.171.744 Rp 2.990.397
87 Rp 434.181.347 Rp 2.990.397
88 Rp 431.190.950 Rp 2.990.397
89 Rp 428.200.554 Rp 2.990.397
90 Rp 425.210.157 Rp 2.990.397
91 Rp 422.219.761 Rp 2.990.397
92 Rp 419.229.364 Rp 2.990.397
93 Rp 416.238.968 Rp 2.990.397
94 Rp 413.248.571 Rp 2.990.397
95 Rp 410.258.174 Rp 2.990.397
 96 Rp 407.267.778 Rp 2.990.397
97 Rp 403.976.469 Rp 3.291.308
98 Rp 400.612.942 Rp 3.363.527
99 Rp 397.249.415 Rp 3.363.527
100 Rp 393.885.888 Rp 3.363.527
101 Rp 390.522.360 Rp 3.363.527
102 Rp 387.158.833 Rp 3.363.527
103 Rp 383.795.306 Rp 3.363.527
104 Rp 380.431.778 Rp 3.363.527
105 Rp 377.068.251 Rp 3.363.527
106 Rp 373.704.724 Rp 3.363.527
107 Rp 370.341.196 Rp 3.363.527
108 Rp 366.977.669 Rp 3.363.527
109 Rp 363.275.683 Rp 3.701.986
110 Rp 359.492.467 Rp 3.783.216
111 Rp 355.709.251 Rp 3.783.216
112 Rp 351.926.035 Rp 3.783.216
113 Rp 348.142.819 Rp 3.783.216
114 Rp 344.359.603 Rp 3.783.216
115 Rp 340.576.387 Rp 3.783.216
116 Rp 336.793.171 Rp 3.783.216
117 Rp 333.009.956 Rp 3.783.216
118 Rp 329.226.740 Rp 3.783.216
119 Rp 325.443.524 Rp 3.783.216
120 Rp 321.660.308 Rp 3.783.216
121 Rp 317.496.402 Rp 4.163.906
122 Rp 313.241.130 Rp 4.255.272
123 Rp 308.985.858 Rp 4.255.272
124 Rp 304.730.586 Rp 4.255.272
125 Rp 300.475.314 Rp 4.255.272
126 Rp 296.220.043 Rp 4.255.272
127 Rp 291.964.771 Rp 4.255.272
128 Rp 287.709.499 Rp 4.255.272
129 Rp 283.454.227 Rp 4.255.272
130 Rp 279.198.955 Rp 4.255.272
131 Rp 274.943.684 Rp 4.255.272
132 Rp 270.688.412 Rp 4.255.272
133 Rp 266.004.949 Rp 4.683.463
134 Rp 261.218.720 Rp 4.786.229
135 Rp 256.432.491 Rp 4.786.229
136 Rp 251.646.262 Rp 4.786.229
137 Rp 246.860.032 Rp 4.786.229
138 Rp 242.073.803 Rp 4.786.229
139 Rp 237.287.574 Rp 4.786.229
140 Rp 232.501.345 Rp 4.786.229
141 Rp 227.715.116 Rp 4.786.229
142 Rp 222.928.887 Rp 4.786.229
143 Rp 218.142.658 Rp 4.786.229
144 Rp 213.356.429 Rp 4.786.229
145 Rp 208.088.581 Rp 5.267.849
146 Rp 202.705.143 Rp 5.383.437
147 Rp 197.321.706 Rp 5.383.437
148 Rp 191.938.269 Rp 5.383.437
149 Rp 186.554.832 Rp 5.383.437
150 Rp 181.171.395 Rp 5.383.437
151 Rp 175.787.957 Rp 5.383.437
152 Rp 170.404.520 Rp 5.383.437
153 Rp 165.021.083 Rp 5.383.437
154 Rp 159.637.646 Rp 5.383.437
155 Rp 154.254.209 Rp 5.383.437
156 Rp 148.870.772 Rp 5.383.437
157 Rp 142.945.620 Rp 5.925.151
158 Rp 136.890.457 Rp 6.055.163
159 Rp 130.835.295 Rp 6.055.163
160 Rp 124.780.132 Rp 6.055.163
161 Rp 118.724.969 Rp 6.055.163
162 Rp 112.669.806 Rp 6.055.163
163 Rp 106.614.643 Rp 6.055.163
164 Rp 100.559.481 Rp 6.055.163
165 Rp 94.504.318 Rp 6.055.163
166 Rp 88.449.155 Rp 6.055.163
167 Rp 82.393.992 Rp 6.055.163
168 Rp 76.338.829 Rp 6.055.163
169 Rp 69.674.359 Rp 6.664.470
170 Rp 62.863.655 Rp 6.810.704
171 Rp 56.052.952 Rp 6.810.704
172 Rp 49.242.248 Rp 6.810.704
173 Rp 42.431.544 Rp 6.810.704
174 Rp 35.620.840 Rp 6.810.704
175 Rp 28.810.136 Rp 6.810.704
176 Rp 21.999.432 Rp 6.810.704
177 Rp 15.188.728 Rp 6.810.704
178 Rp 8.378.025 Rp 6.810.704
179 Rp 1.567.321 Rp 6.810.704
180 Rp 0 Rp 1.567.321
 Porsi Bunga Angsuran Bunga
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 4.120.000 Rp 6.016.700 8%
Rp 3.997.632 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 3.968.264 Rp 6.016.700 8%
Rp 5.994.164 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.944.664 Rp 7.605.900 12.5%
Rp 5.777.616 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.737.525 Rp 7.605.900 12.5%
Rp 5.549.518 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.504.396 Rp 7.605.900 12.5%
Rp 5.292.930 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.242.178 Rp 7.605.900 12.5%
Rp 5.004.326 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.947.241 Rp 7.605.900 12.5%
Rp 4.679.711 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.615.503 Rp 7.605.900 12.5%
Rp 4.314.592 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 4.242.373 Rp 7.605.900 12.5%
Rp 3.903.914 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.822.684 Rp 7.605.900 12.5%
Rp 3.441.994 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 3.350.628 Rp 7.605.900 12.5%
Rp 2.922.437 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.819.671 Rp 7.605.900 12.5%
Rp 2.338.051 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 2.222.463 Rp 7.605.900 12.5%
Rp 1.680.749 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 1.550.737 Rp 7.605.900 12.5%
Rp 941.430 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 7.605.900 12.5%
Rp 795.196 Rp 2.362.517 12.5%