Simulasi KPR

Rincian Pinjaman
ID Propert KAV20160525145342888
Harga Propert Rp 98.495.000
Suku Bunga (per tahun) 5%
Suku Floatng (per tahun) 13%
Lama Pinjaman 240 bulan
Uang Muka (DP) Rp 984.950
Jumlah Pinjaman Maximum Rp 97.510.050

Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 487.550
Asuransi Rp 0
Total Biaya Bank Rp 1.487.550

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 975.101
Perjanjian HT Rp 975.101
Cek Sertfikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 1.950.201

Angsuran per bulan Rp 652.038

Pembayaran Pertama (Angsuran + Uang Muka
+ Total Biaya Bank + Total Biaya Notaris) Rp 5.074.739
Catatan: Perhitungan ini berdasarkan asumsi
kami pada aplikasi KPR secara umum.

Bulan Sisa Pinjam Porsi Pokok

1 Rp 97.264.342 Rp 245.708
2 Rp 97.018.634 Rp 245.708
3 Rp 96.772.926 Rp 245.708
4 Rp 96.527.218 Rp 245.708
5 Rp 96.281.509 Rp 245.708
6 Rp 96.035.801 Rp 245.708
7 Rp 95.790.093 Rp 245.708
8 Rp 95.544.385 Rp 245.708
9 Rp 95.298.677 Rp 245.708
10 Rp 95.052.969 Rp 245.708
11 Rp 94.807.261 Rp 245.708
12 Rp 94.561.553 Rp 245.708
13 Rp 94.305.937 Rp 255.616
14 Rp 94.047.943 Rp 257.994
15 Rp 93.789.950 Rp 257.994
16 Rp 93.531.956 Rp 257.994
17 Rp 93.273.963 Rp 257.994
18 Rp 93.015.969 Rp 257.994
19 Rp 92.757.976 Rp 257.994
20 Rp 92.499.982 Rp 257.994
21 Rp 92.241.989 Rp 257.994
22 Rp 91.983.995 Rp 257.994
23 Rp 91.726.001 Rp 257.994
24 Rp 91.468.008 Rp 257.994
25 Rp 91.199.619 Rp 268.389
26 Rp 90.928.736 Rp 270.883
27 Rp 90.657.853 Rp 270.883
28 Rp 90.386.970 Rp 270.883
29 Rp 90.116.086 Rp 270.883
30 Rp 89.845.203 Rp 270.883
31 Rp 89.574.320 Rp 270.883
32 Rp 89.303.436 Rp 270.883
33 Rp 89.032.553 Rp 270.883
34 Rp 88.761.670 Rp 270.883
35 Rp 88.490.786 Rp 270.883
36 Rp 88.219.903 Rp 270.883
37 Rp 87.938.106 Rp 281.798
38 Rp 87.653.688 Rp 284.417
39 Rp 87.369.271 Rp 284.417
40 Rp 87.084.854 Rp 284.417
41 Rp 86.800.437 Rp 284.417
42 Rp 86.516.020 Rp 284.417
43 Rp 86.231.603 Rp 284.417
44 Rp 85.947.186 Rp 284.417
45 Rp 85.662.769 Rp 284.417
46 Rp 85.378.352 Rp 284.417
47 Rp 85.093.935 Rp 284.417
48 Rp 84.809.518 Rp 284.417
49 Rp 84.513.641 Rp 295.877
50 Rp 84.215.014 Rp 298.627
51 Rp 83.916.387 Rp 298.627
52 Rp 83.617.760 Rp 298.627
53 Rp 83.319.133 Rp 298.627
54 Rp 83.020.506 Rp 298.627
55 Rp 82.721.879 Rp 298.627
56 Rp 82.423.252 Rp 298.627
57 Rp 82.124.625 Rp 298.627
 58 Rp 81.825.998 Rp 298.627
59 Rp 81.527.371 Rp 298.627
60 Rp 81.228.744 Rp 298.627
61 Rp 80.918.085 Rp 310.659
62 Rp 80.604.538 Rp 313.547
63 Rp 80.290.991 Rp 313.547
64 Rp 79.977.444 Rp 313.547
65 Rp 79.663.897 Rp 313.547
66 Rp 79.350.350 Rp 313.547
67 Rp 79.036.803 Rp 313.547
68 Rp 78.723.256 Rp 313.547
69 Rp 78.409.710 Rp 313.547
70 Rp 78.096.163 Rp 313.547
71 Rp 77.782.616 Rp 313.547
72 Rp 77.469.069 Rp 313.547
73 Rp 77.142.889 Rp 326.180
74 Rp 76.813.676 Rp 329.212
75 Rp 76.484.464 Rp 329.212
76 Rp 76.155.252 Rp 329.212
77 Rp 75.826.040 Rp 329.212
78 Rp 75.496.828 Rp 329.212
79 Rp 75.167.615 Rp 329.212
80 Rp 74.838.403 Rp 329.212
81 Rp 74.509.191 Rp 329.212
82 Rp 74.179.979 Rp 329.212
83 Rp 73.850.766 Rp 329.212
84 Rp 73.521.554 Rp 329.212
85 Rp 73.179.078 Rp 342.477
86 Rp 72.833.417 Rp 345.660
87 Rp 72.487.757 Rp 345.660
88 Rp 72.142.097 Rp 345.660
89 Rp 71.796.437 Rp 345.660
90 Rp 71.450.777 Rp 345.660
91 Rp 71.105.116 Rp 345.660
92 Rp 70.759.456 Rp 345.660
93 Rp 70.413.796 Rp 345.660
94 Rp 70.068.136 Rp 345.660
95 Rp 69.722.476 Rp 345.660
96 Rp 69.376.815 Rp 345.660
97 Rp 69.017.228 Rp 359.587
98 Rp 68.654.298 Rp 362.930
99 Rp 68.291.368 Rp 362.930
100 Rp 67.928.438 Rp 362.930
101 Rp 67.565.508 Rp 362.930
102 Rp 67.202.578 Rp 362.930
103 Rp 66.839.648 Rp 362.930
104 Rp 66.476.719 Rp 362.930
105 Rp 66.113.789 Rp 362.930
106 Rp 65.750.859 Rp 362.930
107 Rp 65.387.929 Rp 362.930
108 Rp 65.024.999 Rp 362.930
109 Rp 64.647.446 Rp 377.553
110 Rp 64.266.383 Rp 381.063
111 Rp 63.885.321 Rp 381.063
112 Rp 63.504.258 Rp 381.063
113 Rp 63.123.196 Rp 381.063
114 Rp 62.742.133 Rp 381.063
115 Rp 62.361.071 Rp 381.063
116 Rp 61.980.008 Rp 381.063
117 Rp 61.598.946 Rp 381.063
118 Rp 61.217.883 Rp 381.063
119 Rp 60.836.821 Rp 381.063
120 Rp 60.455.758 Rp 381.063
121 Rp 60.059.342 Rp 396.416
122 Rp 59.659.241 Rp 400.101
123 Rp 59.259.140 Rp 400.101
124 Rp 58.859.039 Rp 400.101
125 Rp 58.458.938 Rp 400.101
126 Rp 58.058.837 Rp 400.101
127 Rp 57.658.736 Rp 400.101
128 Rp 57.258.635 Rp 400.101
129 Rp 56.858.534 Rp 400.101
130 Rp 56.458.433 Rp 400.101
131 Rp 56.058.332 Rp 400.101
132 Rp 55.658.231 Rp 400.101
133 Rp 55.242.009 Rp 416.222
134 Rp 54.821.919 Rp 420.091
135 Rp 54.401.828 Rp 420.091
136 Rp 53.981.737 Rp 420.091
137 Rp 53.561.646 Rp 420.091
138 Rp 53.141.556 Rp 420.091
139 Rp 52.721.465 Rp 420.091
140 Rp 52.301.374 Rp 420.091
141 Rp 51.881.284 Rp 420.091
142 Rp 51.461.193 Rp 420.091
143 Rp 51.041.102 Rp 420.091
144 Rp 50.621.012 Rp 420.091
145 Rp 50.183.995 Rp 437.017
146 Rp 49.742.916 Rp 441.079
147 Rp 49.301.836 Rp 441.079
148 Rp 48.860.757 Rp 441.079
149 Rp 48.419.678 Rp 441.079
150 Rp 47.978.599 Rp 441.079
151 Rp 47.537.520 Rp 441.079
152 Rp 47.096.441 Rp 441.079
153 Rp 46.655.362 Rp 441.079
154 Rp 46.214.283 Rp 441.079
155 Rp 45.773.204 Rp 441.079
156 Rp 45.332.124 Rp 441.079
157 Rp 44.873.273 Rp 458.851
158 Rp 44.410.157 Rp 463.116
159 Rp 43.947.041 Rp 463.116
160 Rp 43.483.925 Rp 463.116
161 Rp 43.020.809 Rp 463.116
162 Rp 42.557.693 Rp 463.116
163 Rp 42.094.577 Rp 463.116
164 Rp 41.631.460 Rp 463.116
165 Rp 41.168.344 Rp 463.116
166 Rp 40.705.228 Rp 463.116
167 Rp 40.242.112 Rp 463.116
168 Rp 39.778.996 Rp 463.116
169 Rp 39.297.220 Rp 481.776
170 Rp 38.810.966 Rp 486.254
171 Rp 38.324.712 Rp 486.254
172 Rp 37.838.457 Rp 486.254
173 Rp 37.352.203 Rp 486.254
174 Rp 36.865.949 Rp 486.254
175 Rp 36.379.695 Rp 486.254
176 Rp 35.893.441 Rp 486.254
177 Rp 35.407.187 Rp 486.254
178 Rp 34.920.932 Rp 486.254
179 Rp 34.434.678 Rp 486.254
180 Rp 33.948.424 Rp 486.254
181 Rp 33.437.876 Rp 510.548
182 Rp 32.927.328 Rp 510.548
183 Rp 32.416.779 Rp 510.548
184 Rp 31.906.231 Rp 510.548
185 Rp 31.395.683 Rp 510.548
186 Rp 30.885.135 Rp 510.548
187 Rp 30.374.586 Rp 510.548
188 Rp 29.864.038 Rp 510.548
189 Rp 29.353.490 Rp 510.548
190 Rp 28.842.942 Rp 510.548
191 Rp 28.332.393 Rp 510.548
192 Rp 27.821.845 Rp 510.548
193 Rp 27.285.770 Rp 536.076
194 Rp 26.749.694 Rp 536.076
195 Rp 26.213.618 Rp 536.076
196 Rp 25.677.543 Rp 536.076
197 Rp 25.141.467 Rp 536.076
198 Rp 24.605.391 Rp 536.076
199 Rp 24.069.316 Rp 536.076
200 Rp 23.533.240 Rp 536.076
201 Rp 22.997.164 Rp 536.076
202 Rp 22.461.089 Rp 536.076
203 Rp 21.925.013 Rp 536.076
204 Rp 21.388.937 Rp 536.076
205 Rp 20.826.058 Rp 562.879
206 Rp 20.263.179 Rp 562.879
207 Rp 19.700.299 Rp 562.879
208 Rp 19.137.420 Rp 562.879
209 Rp 18.574.540 Rp 562.879
210 Rp 18.011.661 Rp 562.879
211 Rp 17.448.781 Rp 562.879
212 Rp 16.885.902 Rp 562.879
213 Rp 16.323.023 Rp 562.879
214 Rp 15.760.143 Rp 562.879
215 Rp 15.197.264 Rp 562.879
216 Rp 14.634.384 Rp 562.879
217 Rp 14.043.361 Rp 591.023
218 Rp 13.452.338 Rp 591.023
219 Rp 12.861.314 Rp 591.023
220 Rp 12.270.291 Rp 591.023
221 Rp 11.679.267 Rp 591.023
222 Rp 11.088.244 Rp 591.023
223 Rp 10.497.221 Rp 591.023
224 Rp 9.906.197 Rp 591.023
225 Rp 9.315.174 Rp 591.023
226 Rp 8.724.150 Rp 591.023
227 Rp 8.133.127 Rp 591.023
228 Rp 7.542.104 Rp 591.023
229 Rp 6.921.529 Rp 620.575
230 Rp 6.300.954 Rp 620.575
231 Rp 5.680.380 Rp 620.575
232 Rp 5.059.805 Rp 620.575
233 Rp 4.439.231 Rp 620.575
234 Rp 3.818.656 Rp 620.575
235 Rp 3.198.082 Rp 620.575
236 Rp 2.577.507 Rp 620.575
237 Rp 1.956.932 Rp 620.575
238 Rp 1.336.358 Rp 620.575
239 Rp 715.783 Rp 620.575
240 Rp 95.209 Rp 620.575
241 Rp 197.040 Rp -101.831
Porsi Bunga Angsuran Bunga
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 406.292 Rp 652.000 5%
Rp 396.384 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 394.006 Rp 652.000 5%
Rp 383.611 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 381.117 Rp 652.000 5%
Rp 370.202 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 367.583 Rp 652.000 5%
Rp 356.123 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 353.373 Rp 652.000 5%
Rp 341.341 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 338.453 Rp 652.000 5%
Rp 325.820 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 322.788 Rp 652.000 5%
Rp 309.523 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 306.340 Rp 652.000 5%
Rp 292.413 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 289.070 Rp 652.000 5%
Rp 274.447 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 270.937 Rp 652.000 5%
Rp 255.584 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 251.899 Rp 652.000 5%
Rp 235.778 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 231.909 Rp 652.000 5%
Rp 214.983 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 210.921 Rp 652.000 5%
Rp 193.149 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 188.884 Rp 652.000 5%
Rp 170.224 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 165.746 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 141.452 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 115.924 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 89.121 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 60.977 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 31.425 Rp 652.000 5%
Rp 1.031 Rp -100.800 13%