Harga Rumah 135,000,000 rupiah Harga Rumah 150,000,000

Down Payment 0% ( DP ) Down Payment 0%

atau 0 rupiah atau 0
Diskon / DP 50,000,000 rupiah Diskon / DP 50,000,000
Plafond KPR 85,000,000 rupiah)** Plafond KPR 100,000,000
Angsur / Tenor 10 tahun (max. 20) Angsur / Tenor 15
atau 120 bulan atau 180
Bunga 12.00% per tahun Bunga 12.00%
Angsuran 1,219,503 per bulan)* Angsuran 1,200,168
Cicilan Ekstra 12 bulan Cicilan Ekstra 12
periode setiap 6 bulan periode setiap 4
total per periode 14,634,037 rupiah total per periode 14,402,017
min penghasilan 2,560,956 rupiah (+110%)* min penghasilan 2,520,353
Total Bunga 23,731,968 rupiah Total Bunga 27,173,487
rasio bunga 21.83% terhadap pokok rasio bunga 21.37%
Total Pokok 85,000,000 rupiah)** Total Pokok 100,000,000
total KPR 108,731,968 rupiah total KPR 127,173,487
lunas setelah 30 bulan lunas setelah 28
atau 2.5 tahun atau 2.3
23,731,968 60%
Bulan Pinjaman Pokok Angsuran Angsuran Bulan Pinjaman Pokok Angsuran
ke Tersisa (Rp) Pokok (Rp) Bunga (Rp) ke Tersisa (Rp) Pokok (Rp)
1 85,000,000 369,503 850,000 1 100,000,000 200,168
2 84,630,497 373,198 846,305 2 99,799,832 202,170
3 84,257,299 376,930 842,573 3 99,597,662 204,191
4 83,880,369 380,699 838,804 4 99,393,471 14,608,250
5 83,499,669 384,506 834,997 5 84,785,221 208,296
6 83,115,163 15,022,388 831,152 6 84,576,925 210,379
7 68,092,775 392,235 827,268 7 84,366,546 212,482
8 67,700,540 396,157 823,346 8 84,154,064 14,616,624
9 67,304,383 400,119 819,384 9 69,537,440 216,753
10 66,904,264 404,120 815,383 10 69,320,687 218,921
11 66,500,144 408,161 811,342 11 69,101,766 221,110
12 66,091,982 15,046,280 807,260 12 68,880,656 14,625,338
13 51,045,703 416,365 803,138 13 54,255,318 225,554
14 50,629,338 420,529 798,974 14 54,029,763 227,810
15 50,208,809 424,734 794,769 15 53,801,953 230,088
16 49,784,074 428,982 790,521 16 53,571,865 14,634,406
17 49,355,093 433,271 786,232 17 38,937,460 234,713
18 48,921,821 15,071,641 781,899 18 38,702,747 237,060
19 33,850,181 441,980 777,523 19 38,465,687 239,431
20 33,408,200 446,400 773,103 20 38,226,256 14,643,842
21 32,961,800 450,864 768,639 21 23,582,415 244,243
22 32,510,936 455,373 764,130 22 23,338,172 246,686
23 32,055,564 459,926 759,577 23 23,091,486 249,152
24 31,595,638 15,098,562 754,977 24 22,842,334 14,653,661
25 16,497,075 469,171 750,332 25 8,188,673 254,160
26 16,027,904 473,863 745,641 26 7,934,513 256,702
27 15,554,042 478,601 740,902 27 7,677,811 259,269
28 15,075,441 483,387 736,116 28 7,418,542 7,418,542
29 14,592,053 488,221 731,282 29 0
30 14,103,832 14,103,832 726,400 30
31 0 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
39 39
40 40
41 41
42 42
43 43
44 44
45 45
46 46
47 47
48 48
49 49
50 50
51 51
52 52
53 53
54 54
55 55
56 56
57 57
58 58
59 59
60 60
61 61
62 62
63 63
64 64
65 65
66 66
67 67
68 68
69 69
70 70
71 71
72 72
73 73
 74 74
75 75
76 76
77 77
78 78
79 79
80 80
81 81
82 82
83 83
84 84
85 85
86 86
87 87
88 88
89 89
90 90
91 91
92 92
93 93
94 94
95 95
96 96
97 97
98 98
99 99
100 100
101 101
102 102
103 103
104 104
105 105
106 106
107 107
108 108
109 109
110 110
111 111
112 112
113 113
114 114
115 115
116 116
117 117
118 118
119 119
120 120
121 121
122 122
123 123
124 124
125 125
126 126
127 127
128 128
129 129
130 130
131 131
132 132
133 133
134 134
135 135
136 136
137 137
138 138
139 139
140 140
141 141
142 142
143 143
144 144
145 145
146 146
147 147
148 148
149 149
150 150
151 151
152 152
153 153
154 154
155 155
156 156
157 157
158 158
159 159
160 160
161 161
162 162
163 163
164 164
165 165
166 166
167 167
168 168
169 169
170 170
171 171
172 172
173 173
174 174
175 175
176 176
177 177
178 178
179 179
180 180
181 181
182 182
183 183
184 184
185 185
186 186
187 187
188 188
189 189
190 190
191 191
192 192
193 193
194 194
195 195
196 196
197 197
198 198
199 199
200 200
201 201
202 202
203 203
204 204
205 205
206 206
207 207
208 208
209 209
210 210
211 211
212 212
213 213
214 214
215 215
216 216
217 217
218 218
219 219
220 220
221 221
222 222
223 223
224 224
225 225
226 226
227 227
228 228
229 229
230 230
231 231
232 232
233 233
234 234
235 235
236 236
237 237
238 238
239 239
240 240
rupiah Harga Rumah 220,000,000 rupiah
( DP ) Down Payment 20% ( DP )
rupiah atau 44,000,000 rupiah
rupiah Diskon / DP 0 rupiah
rupiah)** Plafond KPR 176,000,000 rupiah)**
tahun (max. 20) Angsur / Tenor 20 tahun (max. 20)
bulan atau 240 bulan
per tahun Bunga 12.00% per tahun
per bulan)* Angsuran 1,937,912 per bulan)*
bulan Cicilan Ekstra 12 bulan
bulan periode setiap 6 bulan
rupiah total per periode 23,254,939 rupiah
rupiah (+110%)* min penghasilan 4,069,614 rupiah (+110%)*
rupiah Total Bunga 82,127,545 rupiah
terhadap pokok rasio bunga 31.82% terhadap pokok
rupiah)** Total Pokok 176,000,000 rupiah)**
rupiah total KPR 258,127,545 rupiah
bulan lunas setelah 48 bulan
tahun atau 4.0 tahun

Angsuran Bulan Pinjaman Pokok Angsuran Angsuran

Bunga (Rp) ke Tersisa (Rp) Pokok (Rp) Bunga (Rp)
1,000,000 1 176,000,000 177,912 1,760,000
997,998 2 175,822,088 179,691 1,758,221
995,977 3 175,642,398 181,488 1,756,424
993,935 4 175,460,910 183,302 1,754,609
991,872 5 175,277,608 185,136 1,752,776
989,789 6 175,092,472 23,441,926 1,750,925
987,686 7 151,650,546 188,857 1,749,055
985,561 8 151,461,689 190,745 1,747,166
983,415 9 151,270,944 192,653 1,745,259
981,247 10 151,078,291 194,579 1,743,332
979,058 11 150,883,712 196,525 1,741,387
976,847 12 150,687,187 23,453,429 1,739,421
974,614 13 127,233,757 200,475 1,737,436
972,358 14 127,033,282 202,480 1,735,432
970,080 15 126,830,802 204,505 1,733,407
967,779 16 126,626,297 206,550 1,731,362
965,455 17 126,419,748 208,615 1,729,296
963,108 18 126,211,132 23,465,641 1,727,210
960,738 19 102,745,492 212,809 1,725,103
958,343 20 102,532,683 214,937 1,722,975
955,925 21 102,317,746 217,086 1,720,826
953,483 22 102,100,660 219,257 1,718,655
951,016 23 101,881,404 221,449 1,716,462
948,524 24 101,659,954 23,478,603 1,714,248
946,008 25 78,181,351 225,901 1,712,011
943,466 26 77,955,451 228,160 1,709,752
940,899 27 77,727,291 230,441 1,707,470
938,306 28 77,496,850 232,746 1,705,166
29 77,264,105 235,073 1,702,839
30 77,029,032 23,492,363 1,700,488
31 53,536,669 239,798 1,698,114
32 53,296,871 242,196 1,695,716
33 53,054,675 244,618 1,693,294
34 52,810,057 247,064 1,690,848
35 52,562,993 249,535 1,688,377
36 52,313,458 23,506,969 1,685,882
37 28,806,489 254,550 1,683,361
38 28,551,939 257,096 1,680,816
39 28,294,843 259,667 1,678,245
40 28,035,176 262,263 1,675,648
41 27,772,912 264,886 1,673,025
42 27,508,026 23,522,474 1,670,377
43 3,985,552 270,210 1,667,701
44 3,715,342 272,912 1,664,999
45 3,442,429 275,642 1,662,270
46 3,166,788 278,398 1,659,514
47 2,888,390 281,182 1,656,730
48 2,607,208 2,607,208 1,653,918
49 0
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
 74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
Harga Rumah 135,000,000 rupiah Harga Rumah 318,000,000 rupiah
Down Payment 0% ( DP ) Down Payment 30% ( DP )
atau 0 rupiah atau 95,400,000 rupiah
Diskon 50,000,000 rupiah Diskon 0 rupiah
Plafond KPR 85,000,000 rupiah)** Plafond KPR 222,600,000 rupiah)**
Angsur / Tenor 10 tahun (max. 20) Angsur / Tenor 15 tahun (max. 20)
atau 120 bulan atau 180 bulan
Bunga 8.25% per tahun Bunga 8.25% per tahun
Angsuran 1,292,708 per bulan)* Angsuran 2,767,042 per bulan)*
min penghasilan 1,809,792 rupiah (+40%)* min penghasilan 3,873,858 rupiah (+40%)*
Total Nisbah 70,125,000 rupiah Total Nisbah 275,467,500 rupiah
rasio nisbah 82.50% terhadap pokok rasio nisbah 123.75% terhadap pokok
Total KPR 155,125,000 rupiah)** Total KPR 498,067,500 rupiah)**
Harga Rumah 318,000,000 rupiah
Down Payment 20% ( DP )
atau 63,600,000 rupiah
Diskon 0 rupiah
Plafond KPR 254,400,000 rupiah)**
Angsur / Tenor 15 tahun (max. 20)
atau 180 bulan
Bunga 8.25% per tahun
Angsuran 3,162,333 per bulan)*
min penghasilan 4,427,267 rupiah (+40%)*
Total Nisbah 314,820,000 rupiah
rasio nisbah 123.75% terhadap pokok
Total KPR 569,220,000 rupiah)**