Data Pinjaman Anda

Harga Rumah : Rp 350.000.000,00

Uang Muka : Rp 140.000.000,00

(DP) (40 %)

Tenor : 10 tahun
(120 bulan)

Bunga : 14.6 % / tahun

(1.22 % / bulan)

Perhitungan Bunga : Anuitas

KPR Anda
Plafon Pinjaman : Rp 210.000.000,00
(Harga Rumah - Uang Muka)

Angsuran per Periode : Rp 3.336.778,42

Total Periode : 120 bulan

Biaya & Pajak

Biaya Provisi : Rp 3.150.000,00
(1.5 % plafon)

Biaya Appraisal : Rp 500.000,00

Biaya Administrasi : Rp 450.000,00

Biaya Notaris : Rp 12.000.000,00

Biaya Asuransi : Rp 7.500.000,00

Pajak Pembeli / BPHTB : Rp 5.000.000,00

(5% x (Harga Jual - NJOPTKP/NPTKP))

________________ (+)

Total Biaya & Pajak : Rp 28.600.000,00

Pembayaran Pertama Kali

Uang Muka : Rp 140.000.000,00

Biaya dan Pajak : Rp 28.600.000,00

________________ (+)

Total Pembayaran Pertama : Rp 168.600.000,00

Tabel Angsuran
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa pinjaman
0 0 0 0 Rp 210.000.000,00

1 Rp 2.555.000,00 Rp 781.778,42 Rp 3.336.778,42 Rp 209.218.221,58

2 Rp 2.545.488,36 Rp 791.290,06 Rp 3.336.778,42 Rp 208.426.931,52

3 Rp 2.535.861,00 Rp 800.917,42 Rp 3.336.778,42 Rp 207.626.014,09

4 Rp 2.526.116,50 Rp 810.661,92 Rp 3.336.778,42 Rp 206.815.352,17

5 Rp 2.516.253,45 Rp 820.524,97 Rp 3.336.778,42 Rp 205.994.827,20

6 Rp 2.506.270,40 Rp 830.508,03 Rp 3.336.778,42 Rp 205.164.319,18

7 Rp 2.496.165,88 Rp 840.612,54 Rp 3.336.778,42 Rp 204.323.706,64

8 Rp 2.485.938,43 Rp 850.839,99 Rp 3.336.778,42 Rp 203.472.866,65

9 Rp 2.475.586,54 Rp 861.191,88 Rp 3.336.778,42 Rp 202.611.674,77

10 Rp 2.465.108,71 Rp 871.669,71 Rp 3.336.778,42 Rp 201.740.005,05

11 Rp 2.454.503,39 Rp 882.275,03 Rp 3.336.778,42 Rp 200.857.730,02

12 Rp 2.443.769,05 Rp 893.009,37 Rp 3.336.778,42 Rp 199.964.720,65

13 Rp 2.432.904,10 Rp 903.874,32 Rp 3.336.778,42 Rp 199.060.846,33

14 Rp 2.421.906,96 Rp 914.871,46 Rp 3.336.778,42 Rp 198.145.974,87

15 Rp 2.410.776,03 Rp 926.002,40 Rp 3.336.778,42 Rp 197.219.972,47

16 Rp 2.399.509,67 Rp 937.268,76 Rp 3.336.778,42 Rp 196.282.703,71

17 Rp 2.388.106,23 Rp 948.672,19 Rp 3.336.778,42 Rp 195.334.031,52

18 Rp 2.376.564,05 Rp 960.214,37 Rp 3.336.778,42 Rp 194.373.817,15

19 Rp 2.364.881,44 Rp 971.896,98 Rp 3.336.778,42 Rp 193.401.920,17

 20 Rp 2.353.056,70 Rp 983.721,73 Rp 3.336.778,42 Rp 192.418.198,44

21 Rp 2.341.088,08 Rp 995.690,34 Rp 3.336.778,42 Rp 191.422.508,10

22 Rp 2.328.973,85 Rp 1.007.804,57 Rp 3.336.778,42 Rp 190.414.703,52

23 Rp 2.316.712,23 Rp 1.020.066,20 Rp 3.336.778,42 Rp 189.394.637,32

24 Rp 2.304.301,42 Rp 1.032.477,00 Rp 3.336.778,42 Rp 188.362.160,32

25 Rp 2.291.739,62 Rp 1.045.038,81 Rp 3.336.778,42 Rp 187.317.121,52

26 Rp 2.279.024,98 Rp 1.057.753,44 Rp 3.336.778,42 Rp 186.259.368,07

27 Rp 2.266.155,64 Rp 1.070.622,78 Rp 3.336.778,42 Rp 185.188.745,29

28 Rp 2.253.129,73 Rp 1.083.648,69 Rp 3.336.778,42 Rp 184.105.096,60

29 Rp 2.239.945,34 Rp 1.096.833,08 Rp 3.336.778,42 Rp 183.008.263,52

30 Rp 2.226.600,54 Rp 1.110.177,88 Rp 3.336.778,42 Rp 181.898.085,64

31 Rp 2.213.093,38 Rp 1.123.685,05 Rp 3.336.778,42 Rp 180.774.400,59

32 Rp 2.199.421,87 Rp 1.137.356,55 Rp 3.336.778,42 Rp 179.637.044,04

33 Rp 2.185.584,04 Rp 1.151.194,39 Rp 3.336.778,42 Rp 178.485.849,66

34 Rp 2.171.577,84 Rp 1.165.200,59 Rp 3.336.778,42 Rp 177.320.649,07

35 Rp 2.157.401,23 Rp 1.179.377,19 Rp 3.336.778,42 Rp 176.141.271,88

36 Rp 2.143.052,14 Rp 1.193.726,28 Rp 3.336.778,42 Rp 174.947.545,59

37 Rp 2.128.528,47 Rp 1.208.249,95 Rp 3.336.778,42 Rp 173.739.295,64

38 Rp 2.113.828,10 Rp 1.222.950,33 Rp 3.336.778,42 Rp 172.516.345,32

39 Rp 2.098.948,87 Rp 1.237.829,56 Rp 3.336.778,42 Rp 171.278.515,76

40 Rp 2.083.888,61 Rp 1.252.889,81 Rp 3.336.778,42 Rp 170.025.625,95

41 Rp 2.068.645,12 Rp 1.268.133,31 Rp 3.336.778,42 Rp 168.757.492,64

42 Rp 2.053.216,16 Rp 1.283.562,26 Rp 3.336.778,42 Rp 167.473.930,38

43 Rp 2.037.599,49 Rp 1.299.178,94 Rp 3.336.778,42 Rp 166.174.751,44

44 Rp 2.021.792,81 Rp 1.314.985,61 Rp 3.336.778,42 Rp 164.859.765,83

45 Rp 2.005.793,82 Rp 1.330.984,61 Rp 3.336.778,42 Rp 163.528.781,22

46 Rp 1.989.600,17 Rp 1.347.178,25 Rp 3.336.778,42 Rp 162.181.602,97

47 Rp 1.973.209,50 Rp 1.363.568,92 Rp 3.336.778,42 Rp 160.818.034,05

48 Rp 1.956.619,41 Rp 1.380.159,01 Rp 3.336.778,42 Rp 159.437.875,04

49 Rp 1.939.827,48 Rp 1.396.950,94 Rp 3.336.778,42 Rp 158.040.924,10

50 Rp 1.922.831,24 Rp 1.413.947,18 Rp 3.336.778,42 Rp 156.626.976,92

51 Rp 1.905.628,22 Rp 1.431.150,20 Rp 3.336.778,42 Rp 155.195.826,71

52 Rp 1.888.215,89 Rp 1.448.562,53 Rp 3.336.778,42 Rp 153.747.264,18

53 Rp 1.870.591,71 Rp 1.466.186,71 Rp 3.336.778,42 Rp 152.281.077,47

54 Rp 1.852.753,11 Rp 1.484.025,31 Rp 3.336.778,42 Rp 150.797.052,16

55 Rp 1.834.697,47 Rp 1.502.080,96 Rp 3.336.778,42 Rp 149.294.971,20

56 Rp 1.816.422,15 Rp 1.520.356,27 Rp 3.336.778,42 Rp 147.774.614,93

57 Rp 1.797.924,48 Rp 1.538.853,94 Rp 3.336.778,42 Rp 146.235.760,99

58 Rp 1.779.201,76 Rp 1.557.576,66 Rp 3.336.778,42 Rp 144.678.184,32

59 Rp 1.760.251,24 Rp 1.576.527,18 Rp 3.336.778,42 Rp 143.101.657,14

60 Rp 1.741.070,16 Rp 1.595.708,26 Rp 3.336.778,42 Rp 141.505.948,88

61 Rp 1.721.655,71 Rp 1.615.122,71 Rp 3.336.778,42 Rp 139.890.826,17

62 Rp 1.702.005,05 Rp 1.634.773,37 Rp 3.336.778,42 Rp 138.256.052,80

63 Rp 1.682.115,31 Rp 1.654.663,11 Rp 3.336.778,42 Rp 136.601.389,68

64 Rp 1.661.983,57 Rp 1.674.794,85 Rp 3.336.778,42 Rp 134.926.594,84

65 Rp 1.641.606,90 Rp 1.695.171,52 Rp 3.336.778,42 Rp 133.231.423,32

66 Rp 1.620.982,32 Rp 1.715.796,11 Rp 3.336.778,42 Rp 131.515.627,21

67 Rp 1.600.106,80 Rp 1.736.671,63 Rp 3.336.778,42 Rp 129.778.955,58

Like 2.4K 68
Share Rp 1.578.977,29
Follow @SimulasiKredit 437 followers Rp 1.757.801,13 Rp 3.336.778,42 Rp 128.021.154,45

69 Rp 1.557.590,71 Rp 1.779.187,71 Rp 3.336.778,42 Rp 126.241.966,74

70 Rp 1.535.943,93 Rp 1.800.834,49 Rp 3.336.778,42 Rp 124.441.132,25

71 Rp 1.514.033,78 Rp 1.822.744,65 Rp 3.336.778,42 Rp 122.618.387,60

72 Rp 1.491.857,05 Rp 1.844.921,37 Rp 3.336.778,42 Rp 120.773.466,23

73 Rp 1.469.410,51 Rp 1.867.367,92 Rp 3.336.778,42 Rp 118.906.098,31

 74 Rp 1.446.690,86 Rp 1.890.087,56 Rp 3.336.778,42 Rp 117.016.010,75

75 Rp 1.423.694,80 Rp 1.913.083,63 Rp 3.336.778,42 Rp 115.102.927,12

76 Rp 1.400.418,95 Rp 1.936.359,48 Rp 3.336.778,42 Rp 113.166.567,65

77 Rp 1.376.859,91 Rp 1.959.918,52 Rp 3.336.778,42 Rp 111.206.649,13

78 Rp 1.353.014,23 Rp 1.983.764,19 Rp 3.336.778,42 Rp 109.222.884,94

79 Rp 1.328.878,43 Rp 2.007.899,99 Rp 3.336.778,42 Rp 107.214.984,95

80 Rp 1.304.448,98 Rp 2.032.329,44 Rp 3.336.778,42 Rp 105.182.655,51

81 Rp 1.279.722,31 Rp 2.057.056,11 Rp 3.336.778,42 Rp 103.125.599,39

82 Rp 1.254.694,79 Rp 2.082.083,63 Rp 3.336.778,42 Rp 101.043.515,76

83 Rp 1.229.362,78 Rp 2.107.415,65 Rp 3.336.778,42 Rp 98.936.100,12

84 Rp 1.203.722,55 Rp 2.133.055,87 Rp 3.336.778,42 Rp 96.803.044,24

85 Rp 1.177.770,37 Rp 2.159.008,05 Rp 3.336.778,42 Rp 94.644.036,19

86 Rp 1.151.502,44 Rp 2.185.275,98 Rp 3.336.778,42 Rp 92.458.760,21

87 Rp 1.124.914,92 Rp 2.211.863,51 Rp 3.336.778,42 Rp 90.246.896,70

88 Rp 1.098.003,91 Rp 2.238.774,51 Rp 3.336.778,42 Rp 88.008.122,19

89 Rp 1.070.765,49 Rp 2.266.012,94 Rp 3.336.778,42 Rp 85.742.109,25

90 Rp 1.043.195,66 Rp 2.293.582,76 Rp 3.336.778,42 Rp 83.448.526,49

91 Rp 1.015.290,41 Rp 2.321.488,02 Rp 3.336.778,42 Rp 81.127.038,47

92 Rp 987.045,63 Rp 2.349.732,79 Rp 3.336.778,42 Rp 78.777.305,69

93 Rp 958.457,22 Rp 2.378.321,20 Rp 3.336.778,42 Rp 76.398.984,48

94 Rp 929.520,98 Rp 2.407.257,45 Rp 3.336.778,42 Rp 73.991.727,04

95 Rp 900.232,68 Rp 2.436.545,74 Rp 3.336.778,42 Rp 71.555.181,29

96 Rp 870.588,04 Rp 2.466.190,38 Rp 3.336.778,42 Rp 69.088.990,91

97 Rp 840.582,72 Rp 2.496.195,70 Rp 3.336.778,42 Rp 66.592.795,21

98 Rp 810.212,34 Rp 2.526.566,08 Rp 3.336.778,42 Rp 64.066.229,13

99 Rp 779.472,45 Rp 2.557.305,97 Rp 3.336.778,42 Rp 61.508.923,16

100 Rp 748.358,57 Rp 2.588.419,86 Rp 3.336.778,42 Rp 58.920.503,30

101 Rp 716.866,12 Rp 2.619.912,30 Rp 3.336.778,42 Rp 56.300.591,00

102 Rp 684.990,52 Rp 2.651.787,90 Rp 3.336.778,42 Rp 53.648.803,10

103 Rp 652.727,10 Rp 2.684.051,32 Rp 3.336.778,42 Rp 50.964.751,78

104 Rp 620.071,15 Rp 2.716.707,28 Rp 3.336.778,42 Rp 48.248.044,51

105 Rp 587.017,87 Rp 2.749.760,55 Rp 3.336.778,42 Rp 45.498.283,96

106 Rp 553.562,45 Rp 2.783.215,97 Rp 3.336.778,42 Rp 42.715.067,99

107 Rp 519.699,99 Rp 2.817.078,43 Rp 3.336.778,42 Rp 39.897.989,56

108 Rp 485.425,54 Rp 2.851.352,88 Rp 3.336.778,42 Rp 37.046.636,68

109 Rp 450.734,08 Rp 2.886.044,34 Rp 3.336.778,42 Rp 34.160.592,33

110 Rp 415.620,54 Rp 2.921.157,88 Rp 3.336.778,42 Rp 31.239.434,45

111 Rp 380.079,79 Rp 2.956.698,64 Rp 3.336.778,42 Rp 28.282.735,81

112 Rp 344.106,62 Rp 2.992.671,80 Rp 3.336.778,42 Rp 25.290.064,01

113 Rp 307.695,78 Rp 3.029.082,64 Rp 3.336.778,42 Rp 22.260.981,36

114 Rp 270.841,94 Rp 3.065.936,48 Rp 3.336.778,42 Rp 19.195.044,88

115 Rp 233.539,71 Rp 3.103.238,71 Rp 3.336.778,42 Rp 16.091.806,17

116 Rp 195.783,64 Rp 3.140.994,78 Rp 3.336.778,42 Rp 12.950.811,39

117 Rp 157.568,21 Rp 3.179.210,22 Rp 3.336.778,42 Rp 9.771.601,17

118 Rp 118.887,81 Rp 3.217.890,61 Rp 3.336.778,42 Rp 6.553.710,56

119 Rp 79.736,81 Rp 3.257.041,61 Rp 3.336.778,42 Rp 3.296.668,95

120 Rp 40.109,47 Rp 3.296.668,95 Rp 3.336.778,42 Rp 0,00

Total Rp 190.413.410,78 Rp 210.000.000,00 Rp 400.413.410,78