Simulasi KPR Konvensional

Rincian Pinjaman
Harga Properti Rp109,000,000
Suku Bunga (pe 725%
Suku Bunga Flo 0%
Kredit Fix 180 Bulan
Lama Pinjaman 180 Bulan
Uang Muka (DP Rp1,090,000
Jumlah Pinjam Rp107,910,000

Biaya Bank
Appraisal Rp1,000,000
Administrasi 0
Proses 0
Provisi Rp1,079,100
Asuransi Rp1,079,100
Total Biaya Ba Rp3,158,200

Biaya Notaris
Akta Jual Beli Rp1,079,100
Bea Balik Nama Rp1,079,100
SKMHT Rp539,550
APHT Rp1,079,100
Perjanjian HT Rp1,079,100
Cek Sertifikat, Rp539,550
Total Biaya Not Rp5,395,500

Pembayaran
Angsuran per b Rp1,003,000
Pertama
(Angsuran +
Uang Muka +
Total Biaya
Bank + Total
Biaya Notaris) Rp10,646,700

asumsi kami
pada aplikasi
KPR secara
umum

Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran

1 Rp107,559,000 Rp351,000 Rp652,000 Rp1,003,000
2 Rp107,207,900 Rp351,000 Rp652,000 Rp1,003,000
 3 Rp106,856,900 Rp351,000 Rp652,000 Rp1,003,000
4 Rp106,505,800 Rp351,000 Rp652,000 Rp1,003,000
5 Rp106,154,800 Rp351,000 Rp652,000 Rp1,003,000
6 Rp105,803,700 Rp351,000 Rp652,000 Rp1,003,000
7 Rp105,452,700 Rp351,000 Rp652,000 Rp1,003,000
8 Rp105,101,700 Rp351,000 Rp652,000 Rp1,003,000
9 Rp104,750,600 Rp351,000 Rp652,000 Rp1,003,000
10 Rp104,399,600 Rp351,000 Rp652,000 Rp1,003,000
11 Rp104,048,500 Rp351,000 Rp652,000 Rp1,003,000
12 Rp103,697,500 Rp351,000 Rp652,000 Rp1,003,000
13 Rp103,325,900 Rp371,600 Rp631,400 Rp1,003,000
14 Rp102,949,400 Rp376,500 Rp626,500 Rp1,003,000
15 Rp102,572,900 Rp376,500 Rp626,500 Rp1,003,000
16 Rp102,196,400 Rp376,500 Rp626,500 Rp1,003,000
17 Rp101,819,900 Rp376,500 Rp626,500 Rp1,003,000
18 Rp101,443,400 Rp376,500 Rp626,500 Rp1,003,000
19 Rp101,066,900 Rp376,500 Rp626,500 Rp1,003,000
20 Rp100,690,400 Rp376,500 Rp626,500 Rp1,003,000
21 Rp100,314,000 Rp376,500 Rp626,500 Rp1,003,000
22 Rp99,937,500 Rp376,500 Rp626,500 Rp1,003,000
23 Rp99,561,000 Rp376,500 Rp626,500 Rp1,003,000
24 Rp99,184,500 Rp376,500 Rp626,500 Rp1,003,000
25 Rp98,786,000 Rp398,500 Rp604,500 Rp1,003,000
26 Rp98,382,200 Rp403,800 Rp599,200 Rp1,003,000
27 Rp97,978,500 Rp403,800 Rp599,200 Rp1,003,000
28 Rp97,574,700 Rp403,800 Rp599,200 Rp1,003,000
29 Rp97,170,900 Rp403,800 Rp599,200 Rp1,003,000
30 Rp96,767,200 Rp403,800 Rp599,200 Rp1,003,000
31 Rp96,363,400 Rp403,800 Rp599,200 Rp1,003,000
32 Rp95,959,700 Rp403,800 Rp599,200 Rp1,003,000
33 Rp95,555,900 Rp403,800 Rp599,200 Rp1,003,000
34 Rp95,152,100 Rp403,800 Rp599,200 Rp1,003,000
35 Rp94,748,400 Rp403,800 Rp599,200 Rp1,003,000
36 Rp94,344,600 Rp403,800 Rp599,200 Rp1,003,000
37 Rp93,917,300 Rp427,300 Rp575,700 Rp1,003,000
38 Rp93,484,300 Rp433,000 Rp570,000 Rp1,003,000
39 Rp93,051,300 Rp433,000 Rp570,000 Rp1,003,000
40 Rp92,618,300 Rp433,000 Rp570,000 Rp1,003,000
41 Rp92,185,300 Rp433,000 Rp570,000 Rp1,003,000
42 Rp91,752,300 Rp433,000 Rp570,000 Rp1,003,000
43 Rp91,319,300 Rp433,000 Rp570,000 Rp1,003,000
44 Rp90,886,300 Rp433,000 Rp570,000 Rp1,003,000
45 Rp90,453,300 Rp433,000 Rp570,000 Rp1,003,000
46 Rp90,020,300 Rp433,000 Rp570,000 Rp1,003,000
47 Rp89,587,300 Rp433,000 Rp570,000 Rp1,003,000
48 Rp89,154,300 Rp433,000 Rp570,000 Rp1,003,000
49 Rp88,696,000 Rp458,300 Rp544,700 Rp1,003,000
50 Rp88,231,600 Rp464,400 Rp538,600 Rp1,003,000
51 Rp87,767,300 Rp464,400 Rp538,600 Rp1,003,000
52 Rp87,302,900 Rp464,400 Rp538,600 Rp1,003,000
53 Rp86,838,500 Rp464,400 Rp538,600 Rp1,003,000
54 Rp86,374,200 Rp464,400 Rp538,600 Rp1,003,000
55 Rp85,909,800 Rp464,400 Rp538,600 Rp1,003,000
56 Rp85,445,500 Rp464,400 Rp538,600 Rp1,003,000
57 Rp84,981,100 Rp464,400 Rp538,600 Rp1,003,000
58 Rp84,516,700 Rp464,400 Rp538,600 Rp1,003,000
59 Rp84,052,400 Rp464,400 Rp538,600 Rp1,003,000
60 Rp83,588,000 Rp464,400 Rp538,600 Rp1,003,000
61 Rp83,096,500 Rp491,500 Rp511,500 Rp1,003,000
62 Rp82,598,500 Rp498,000 Rp505,000 Rp1,003,000
63 Rp82,100,600 Rp498,000 Rp505,000 Rp1,003,000
64 Rp81,602,600 Rp498,000 Rp505,000 Rp1,003,000
65 Rp81,104,600 Rp498,000 Rp505,000 Rp1,003,000
66 Rp80,606,600 Rp498,000 Rp505,000 Rp1,003,000
67 Rp80,108,600 Rp498,000 Rp505,000 Rp1,003,000
68 Rp79,610,600 Rp498,000 Rp505,000 Rp1,003,000
69 Rp79,112,600 Rp498,000 Rp505,000 Rp1,003,000
70 Rp78,614,600 Rp498,000 Rp505,000 Rp1,003,000
71 Rp78,116,600 Rp498,000 Rp505,000 Rp1,003,000
72 Rp77,618,700 Rp498,000 Rp505,000 Rp1,003,000
73 Rp77,091,600 Rp527,100 Rp475,900 Rp1,003,000
74 Rp76,557,500 Rp534,100 Rp468,900 Rp1,003,000
75 Rp76,023,500 Rp534,100 Rp468,900 Rp1,003,000
76 Rp75,489,400 Rp534,100 Rp468,900 Rp1,003,000
77 Rp74,955,400 Rp534,100 Rp468,900 Rp1,003,000
78 Rp74,421,300 Rp534,100 Rp468,900 Rp1,003,000
79 Rp73,887,300 Rp534,100 Rp468,900 Rp1,003,000
80 Rp73,353,200 Rp534,100 Rp468,900 Rp1,003,000
81 Rp72,819,200 Rp534,100 Rp468,900 Rp1,003,000
82 Rp72,285,100 Rp534,100 Rp468,900 Rp1,003,000
83 Rp71,751,000 Rp534,100 Rp468,900 Rp1,003,000
84 Rp71,217,000 Rp534,100 Rp468,900 Rp1,003,000
85 Rp70,651,700 Rp565,200 Rp437,800 Rp1,003,000
86 Rp70,079,000 Rp572,700 Rp430,300 Rp1,003,000
87 Rp69,506,300 Rp572,700 Rp430,300 Rp1,003,000
88 Rp68,933,600 Rp572,700 Rp430,300 Rp1,003,000
89 Rp68,360,800 Rp572,700 Rp430,300 Rp1,003,000
90 Rp67,788,100 Rp572,700 Rp430,300 Rp1,003,000
91 Rp67,215,400 Rp572,700 Rp430,300 Rp1,003,000
92 Rp66,642,600 Rp572,700 Rp430,300 Rp1,003,000
 93 Rp66,069,900 Rp572,700 Rp430,300 Rp1,003,000
94 Rp65,497,200 Rp572,700 Rp430,300 Rp1,003,000
95 Rp64,924,400 Rp572,700 Rp430,300 Rp1,003,000
96 Rp64,351,700 Rp572,700 Rp430,300 Rp1,003,000
97 Rp63,745,500 Rp606,200 Rp396,800 Rp1,003,000
98 Rp63,131,300 Rp614,200 Rp388,800 Rp1,003,000
99 Rp62,517,100 Rp614,200 Rp388,800 Rp1,003,000
100 Rp61,902,900 Rp614,200 Rp388,800 Rp1,003,000
101 Rp61,288,700 Rp614,200 Rp388,800 Rp1,003,000
102 Rp60,674,500 Rp614,200 Rp388,800 Rp1,003,000
103 Rp60,060,300 Rp614,200 Rp388,800 Rp1,003,000
104 Rp59,446,100 Rp614,200 Rp388,800 Rp1,003,000
105 Rp58,831,900 Rp614,200 Rp388,800 Rp1,003,000
106 Rp58,217,700 Rp614,200 Rp388,800 Rp1,003,000
107 Rp57,603,400 Rp614,200 Rp388,800 Rp1,003,000
108 Rp56,989,200 Rp614,200 Rp388,800 Rp1,003,000
109 Rp56,339,200 Rp650,100 Rp352,900 Rp1,003,000
110 Rp55,680,500 Rp658,700 Rp344,300 Rp1,003,000
111 Rp55,021,800 Rp658,700 Rp344,300 Rp1,003,000
112 Rp54,363,100 Rp658,700 Rp344,300 Rp1,003,000
113 Rp53,704,400 Rp658,700 Rp344,300 Rp1,003,000
114 Rp53,045,700 Rp658,700 Rp344,300 Rp1,003,000
115 Rp52,387,000 Rp658,700 Rp344,300 Rp1,003,000
116 Rp51,728,300 Rp658,700 Rp344,300 Rp1,003,000
117 Rp51,069,600 Rp658,700 Rp344,300 Rp1,003,000
118 Rp50,410,900 Rp658,700 Rp344,300 Rp1,003,000
119 Rp49,752,300 Rp658,700 Rp344,300 Rp1,003,000
120 Rp49,093,600 Rp658,700 Rp344,300 Rp1,003,000
121 Rp48,396,400 Rp697,200 Rp305,800 Rp1,003,000
122 Rp47,690,000 Rp706,400 Rp296,600 Rp1,003,000
123 Rp46,983,600 Rp706,400 Rp296,600 Rp1,003,000
124 Rp46,277,200 Rp706,400 Rp296,600 Rp1,003,000
125 Rp45,570,800 Rp706,400 Rp296,600 Rp1,003,000
126 Rp44,864,400 Rp706,400 Rp296,600 Rp1,003,000
127 Rp44,158,000 Rp706,400 Rp296,600 Rp1,003,000
128 Rp43,451,700 Rp706,400 Rp296,600 Rp1,003,000
129 Rp42,745,300 Rp706,400 Rp296,600 Rp1,003,000
130 Rp42,038,900 Rp706,400 Rp296,600 Rp1,003,000
131 Rp41,332,500 Rp706,400 Rp296,600 Rp1,003,000
132 Rp40,626,100 Rp706,400 Rp296,600 Rp1,003,000
133 Rp39,878,400 Rp747,700 Rp255,400 Rp1,003,000
134 Rp39,120,900 Rp757,600 Rp245,500 Rp1,003,000
135 Rp38,363,300 Rp757,600 Rp245,500 Rp1,003,000
136 Rp37,605,800 Rp757,600 Rp245,500 Rp1,003,000
137 Rp36,848,200 Rp757,600 Rp245,500 Rp1,003,000
138 Rp36,090,700 Rp757,600 Rp245,500 Rp1,003,000
139 Rp35,333,100 Rp757,600 Rp245,500 Rp1,003,000
140 Rp34,575,600 Rp757,600 Rp245,500 Rp1,003,000
141 Rp33,818,000 Rp757,600 Rp245,500 Rp1,003,000
142 Rp33,060,500 Rp757,600 Rp245,500 Rp1,003,000
143 Rp32,302,900 Rp757,600 Rp245,500 Rp1,003,000
144 Rp31,545,400 Rp757,600 Rp245,500 Rp1,003,000
145 Rp30,743,600 Rp801,800 Rp201,200 Rp1,003,000
146 Rp29,931,200 Rp812,400 Rp190,600 Rp1,003,000
147 Rp29,118,800 Rp812,400 Rp190,600 Rp1,003,000
148 Rp28,306,300 Rp812,400 Rp190,600 Rp1,003,000
149 Rp27,493,900 Rp812,400 Rp190,600 Rp1,003,000
150 Rp26,681,500 Rp812,400 Rp190,600 Rp1,003,000
151 Rp25,869,100 Rp812,400 Rp190,600 Rp1,003,000
152 Rp25,056,700 Rp812,400 Rp190,600 Rp1,003,000
153 Rp24,244,300 Rp812,400 Rp190,600 Rp1,003,000
154 Rp23,431,900 Rp812,400 Rp190,600 Rp1,003,000
155 Rp22,619,400 Rp812,400 Rp190,600 Rp1,003,000
156 Rp21,807,000 Rp812,400 Rp190,600 Rp1,003,000
157 Rp20,947,200 Rp859,900 Rp143,100 Rp1,003,000
158 Rp20,075,900 Rp871,300 Rp131,800 Rp1,003,000
159 Rp19,204,700 Rp871,300 Rp131,800 Rp1,003,000
160 Rp18,333,400 Rp871,300 Rp131,800 Rp1,003,000
161 Rp17,462,200 Rp871,300 Rp131,800 Rp1,003,000
162 Rp16,590,900 Rp871,300 Rp131,800 Rp1,003,000
163 Rp15,719,700 Rp871,300 Rp131,800 Rp1,003,000
164 Rp14,848,400 Rp871,300 Rp131,800 Rp1,003,000
165 Rp13,977,200 Rp871,300 Rp131,800 Rp1,003,000
166 Rp13,105,900 Rp871,300 Rp131,800 Rp1,003,000
167 Rp12,234,700 Rp871,300 Rp131,800 Rp1,003,000
168 Rp11,363,400 Rp871,300 Rp131,800 Rp1,003,000
169 Rp10,441,300 Rp922,100 Rp80,900 Rp1,003,000
170 Rp9,506,900 Rp934,300 Rp68,700 Rp1,003,000
171 Rp8,572,600 Rp934,300 Rp68,700 Rp1,003,000
172 Rp7,638,300 Rp934,300 Rp68,700 Rp1,003,000
173 Rp6,703,900 Rp934,300 Rp68,700 Rp1,003,000
174 Rp5,769,600 Rp934,300 Rp68,700 Rp1,003,000
175 Rp4,835,200 Rp934,300 Rp68,700 Rp1,003,000
176 Rp3,900,900 Rp934,300 Rp68,700 Rp1,003,000
177 Rp2,966,500 Rp934,300 Rp68,700 Rp1,003,000
178 Rp2,032,200 Rp934,300 Rp68,700 Rp1,003,000
179 Rp1,097,800 Rp934,300 Rp68,700 Rp1,003,000
180 0 Rp934,300 Rp68,700 Rp1,166,500
Bunga
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725%
725% 84
725%
725%
725%
725%
725%
725%
725%