Simulasi KPR: Rincian Pinjaman
Simulasi KPR: Rincian Pinjaman
Rincian Pinjaman
ID Propert
Harga Propert Rp 300.000.000
Suku Bunga (per tahun) 10%
Suku Floatng (per tahun) 12.5%
Lama Pinjaman 156 bulan
Uang Muka (DP) Rp 90.000.000
Jumlah Pinjaman Maximum Rp 210.000.000
Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 1.050.000
Asuransi Rp 0
Total Biaya Bank Rp 2.050.000
Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 2.100.000
Perjanjian HT Rp 2.100.000
Cek Sertfikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 4.200.000
sebelum 209,999,993
setelah 166,672,824
Porsi Bunga Angsuran Bunga
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,750,000 2,463,600 10%
1,692,452 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,678,640 2,463,600 10%
1,615,430 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,600,259 2,463,600 10%
1,913,421 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,892,564 2,746,800 12.5%
1,806,627 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,786,002 2,746,800 12.5%
1,689,321 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,666,117 2,746,800 12.5%
1,557,372 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,531,274 2,746,800 12.5%
1,408,960 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,379,605 2,746,800 12.5%
1,242,029 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,209,011 2,746,800 12.5%
1,054,269 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
1,017,131 2,746,800 12.5%
843,081 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
801,310 2,746,800 12.5%
605,542 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
558,558 2,746,800 12.5%
338,364 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 2,746,800 12.5%
285,518 Rp673,940 12.5%
206,232,747 416,232,740
114,174,716 280,847,540