Simulasi KPR

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

Angsuran per bulan Rp 2.463.624

Pembayaran Pertama (Angsuran + Uang Muka

+ Total Biaya Bank + Total Biaya Notaris) Rp 98.713.624

Catatan: Perhitungan ini berdasarkan asumsi

kami pada aplikasi KPR secara umum.

Bulan Sisa Pinjam Porsi Pokok

1 Rp 209.286.400 713,600
2 Rp 208.572.800 713,600
3 Rp 207.859.200 713,600
4 Rp 207.145.600 713,600
5 Rp 206.432.000 713,600
 6 Rp 205.718.400 713,600
7 Rp 205.004.800 713,600
8 Rp 204.291.200 713,600
9 Rp 203.577.600 713,600
10 Rp 202.864.000 713,600
11 Rp 202.150.400 713,600
12 Rp 201.436.800 713,600
13 Rp 200.665.652 771,148
14 Rp 199.880.692 784,960
15 Rp 199.095.732 784,960
16 Rp 198.310.772 784,960
17 Rp 197.525.812 784,960
18 Rp 196.740.852 784,960
19 Rp 195.955.892 784,960
20 Rp 195.170.932 784,960
21 Rp 194.385.972 784,960
22 Rp 193.601.012 784,960
23 Rp 192.816.052 784,960
24 Rp 192.031.092 784,960
25 Rp 191.182.921 848,170
26 Rp 190.319.580 863,341
27 Rp 189.456.239 863,341
28 Rp 188.592.898 863,341
29 Rp 187.729.558 863,341
30 Rp 186.866.217 863,341
31 Rp 186.002.876 863,341
32 Rp 185.139.535 863,341
33 Rp 184.276.194 863,341
34 Rp 183.412.853 863,341
35 Rp 182.549.512 863,341
36 Rp 181.686.171 863,341
37 Rp 180.852.792 833,379
38 Rp 179.998.557 854,236
39 Rp 179.144.321 854,236
40 Rp 178.290.085 854,236
41 Rp 177.435.849 854,236
42 Rp 176.581.614 854,236
43 Rp 175.727.378 854,236
44 Rp 174.873.142 854,236
45 Rp 174.018.907 854,236
46 Rp 173.164.671 854,236
47 Rp 172.310.435 854,236
48 Rp 171.456.199 854,236
49 Rp 170.516.026 940,173
50 Rp 169.555.228 960,798
51 Rp 168.594.431 960,798
52 Rp 167.633.633 960,798
53 Rp 166.672.835 960,798
54 Rp 165.712.037 960,798
55 Rp 164.751.239 960,798
56 Rp 163.790.441 960,798
57 Rp 162.829.643 960,798
58 Rp 161.868.845 960,798
59 Rp 160.908.047 960,798
60 Rp 159.947.249 960,798
61 Rp 158.889.770 1,057,479
62 Rp 157.809.087 1,080,683
63 Rp 156.728.404 1,080,683
64 Rp 155.647.721 1,080,683
65 Rp 154.567.039 1,080,683
66 Rp 153.486.356 1,080,683
67 Rp 152.405.673 1,080,683
68 Rp 151.324.990 1,080,683
69 Rp 150.244.307 1,080,683
70 Rp 149.163.625 1,080,683
71 Rp 148.082.942 1,080,683
72 Rp 147.002.259 1,080,683
73 Rp 145.812.831 1,189,428
74 Rp 144.597.305 1,215,526
75 Rp 143.381.778 1,215,526
76 Rp 142.166.252 1,215,526
77 Rp 140.950.725 1,215,526
78 Rp 139.735.199 1,215,526
79 Rp 138.519.672 1,215,526
80 Rp 137.304.146 1,215,526
81 Rp 136.088.619 1,215,526
82 Rp 134.873.093 1,215,526
83 Rp 133.657.567 1,215,526
84 Rp 132.442.040 1,215,526
85 Rp 131.104.200 1,337,840
86 Rp 129.737.005 1,367,195
87 Rp 128.369.809 1,367,195
88 Rp 127.002.614 1,367,195
89 Rp 125.635.418 1,367,195
90 Rp 124.268.223 1,367,195
91 Rp 122.901.027 1,367,195
92 Rp 121.533.832 1,367,195
93 Rp 120.166.637 1,367,195
94 Rp 118.799.441 1,367,195
95 Rp 117.432.246 1,367,195
96 Rp 116.065.050 1,367,195
97 Rp 114.560.279 1,504,771
98 Rp 113.022.490 1,537,789
99 Rp 111.484.701 1,537,789
100 Rp 109.946.912 1,537,789
101 Rp 108.409.123 1,537,789
102 Rp 106.871.334 1,537,789
103 Rp 105.333.545 1,537,789
104 Rp 103.795.756 1,537,789
105 Rp 102.257.967 1,537,789
106 Rp 100.720.178 1,537,789
107 Rp 99.182.389 1,537,789
108 Rp 97.644.600 1,537,789
109 Rp 95.952.069 1,692,531
110 Rp 94.222.400 1,729,669
111 Rp 92.492.732 1,729,669
112 Rp 90.763.063 1,729,669
113 Rp 89.033.394 1,729,669
114 Rp 87.303.725 1,729,669
115 Rp 85.574.057 1,729,669
116 Rp 83.844.388 1,729,669
117 Rp 82.114.719 1,729,669
118 Rp 80.385.050 1,729,669
119 Rp 78.655.381 1,729,669
120 Rp 76.925.713 1,729,669
121 Rp 75.021.994 1,903,719
122 Rp 73.076.504 1,945,490
123 Rp 71.131.013 1,945,490
124 Rp 69.185.523 1,945,490
125 Rp 67.240.032 1,945,490
126 Rp 65.294.542 1,945,490
127 Rp 63.349.051 1,945,490
128 Rp 61.403.561 1,945,490
129 Rp 59.458.070 1,945,490
130 Rp 57.512.580 1,945,490
131 Rp 55.567.089 1,945,490
132 Rp 53.621.599 1,945,490
133 Rp 51.480.341 2,141,258
134 Rp 49.292.100 2,188,242
135 Rp 47.103.858 2,188,242
136 Rp 44.915.616 2,188,242
137 Rp 42.727.374 2,188,242
138 Rp 40.539.133 2,188,242
139 Rp 38.350.891 2,188,242
140 Rp 36.162.649 2,188,242
141 Rp 33.974.408 2,188,242
142 Rp 31.786.166 2,188,242
143 Rp 29.597.924 2,188,242
144 Rp 27.409.683 2,188,242
145 Rp 25.001.247 2,408,436
146 Rp 22.539.964 2,461,282
147 Rp 20.078.682 2,461,282
148 Rp 17.617.399 2,461,282
149 Rp 15.156.117 2,461,282
150 Rp 12.694.835 2,461,282
151 Rp 10.233.552 2,461,282
152 Rp 7.772.270 2,461,282
153 Rp 5.310.987 2,461,282
154 Rp 2.849.705 2,461,282
155 Rp 388.422 2,461,282
156 Rp 0 388,422

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