Simulasi KPR Konvensional

www.btnproperti.co.id

Rincian Pinjaman

Harga Properti Rp250.000.000

Suku bunga (per tahun) 5.46%
Suku Bunga Floating (per tahun) 13.5%
Kredit Fix 180 Bulan
Lama Pinjaman 180 Bulan
Uang Muka (DP) Rp75.000.000
Jumlah Pinjaman Maksimal Rp175.000.000

Biaya Bank
Appraisal Rp1.500.000
Administrasi Rp0
Proses Rp0
Provisi Rp1.750.000
Asuransi Rp1.750.000
Total Biaya Bank Rp5.000.000

Biaya Notaris
Akta Jual Beli Rp1.750.000
Bea Balik Nama Rp1.750.000
SKMHT Rp875.000
APHT Rp1.750.000
Perjanjian HT Rp1.750.000
Cek Sertifikat, ZNT, PNBP HT Rp875.000
Total Biaya Notaris Rp8.750.000

Angsuran per bulan Rp1.449.014

Pembayaran Pertama (Angsuran + Uang Muka Rp90.199.014
+ Total Biaya Bank + Total Biaya Notaris)

Catatan: Perhitungan ini berdasarkan asumsi kami pada aplikasi KPR secara umum.
Detail Angsuran

Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga

1 Rp174.347.250 Rp652.750 Rp796.250 Rp1.449.000 5.46%
2 Rp173.694.500 Rp652.750 Rp796.250 Rp1.449.000 5.46%
3 Rp173.041.750 Rp652.750 Rp796.250 Rp1.449.000 5.46%
4 Rp172.389.000 Rp652.750 Rp796.250 Rp1.449.000 5.46%
5 Rp171.736.250 Rp652.750 Rp796.250 Rp1.449.000 5.46%
6 Rp171.083.500 Rp652.750 Rp796.250 Rp1.449.000 5.46%
7 Rp170.430.750 Rp652.750 Rp796.250 Rp1.449.000 5.46%
8 Rp169.778.000 Rp652.750 Rp796.250 Rp1.449.000 5.46%
9 Rp169.125.250 Rp652.750 Rp796.250 Rp1.449.000 5.46%
10 Rp168.472.500 Rp652.750 Rp796.250 Rp1.449.000 5.46%
11 Rp167.819.750 Rp652.750 Rp796.250 Rp1.449.000 5.46%
12 Rp167.167.000 Rp652.750 Rp796.250 Rp1.449.000 5.46%
13 Rp166.485.508 Rp681.492 Rp767.508 Rp1.449.000 5.46%
14 Rp165.797.118 Rp688.390 Rp760.610 Rp1.449.000 5.46%
15 Rp165.108.728 Rp688.390 Rp760.610 Rp1.449.000 5.46%
16 Rp164.420.337 Rp688.390 Rp760.610 Rp1.449.000 5.46%
17 Rp163.731.947 Rp688.390 Rp760.610 Rp1.449.000 5.46%
18 Rp163.043.557 Rp688.390 Rp760.610 Rp1.449.000 5.46%
19 Rp162.355.167 Rp688.390 Rp760.610 Rp1.449.000 5.46%
20 Rp161.666.777 Rp688.390 Rp760.610 Rp1.449.000 5.46%
21 Rp160.978.387 Rp688.390 Rp760.610 Rp1.449.000 5.46%
22 Rp160.289.997 Rp688.390 Rp760.610 Rp1.449.000 5.46%
23 Rp159.601.606 Rp688.390 Rp760.610 Rp1.449.000 5.46%
24 Rp158.913.216 Rp688.390 Rp760.610 Rp1.449.000 5.46%
25 Rp158.194.540 Rp718.676 Rp730.324 Rp1.449.000 5.46%
26 Rp157.468.595 Rp725.945 Rp723.055 Rp1.449.000 5.46%
27 Rp156.742.650 Rp725.945 Rp723.055 Rp1.449.000 5.46%
28 Rp156.016.705 Rp725.945 Rp723.055 Rp1.449.000 5.46%
29 Rp155.290.761 Rp725.945 Rp723.055 Rp1.449.000 5.46%
30 Rp154.564.816 Rp725.945 Rp723.055 Rp1.449.000 5.46%
31 Rp153.838.871 Rp725.945 Rp723.055 Rp1.449.000 5.46%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
32 Rp153.112.926 Rp725.945 Rp723.055 Rp1.449.000 5.46%
33 Rp152.386.981 Rp725.945 Rp723.055 Rp1.449.000 5.46%
34 Rp151.661.036 Rp725.945 Rp723.055 Rp1.449.000 5.46%
35 Rp150.935.091 Rp725.945 Rp723.055 Rp1.449.000 5.46%
36 Rp150.209.147 Rp725.945 Rp723.055 Rp1.449.000 5.46%
37 Rp149.451.263 Rp757.883 Rp691.117 Rp1.449.000 5.46%
38 Rp148.685.715 Rp765.548 Rp683.452 Rp1.449.000 5.46%
39 Rp147.920.167 Rp765.548 Rp683.452 Rp1.449.000 5.46%
40 Rp147.154.618 Rp765.548 Rp683.452 Rp1.449.000 5.46%
41 Rp146.389.070 Rp765.548 Rp683.452 Rp1.449.000 5.46%
42 Rp145.623.521 Rp765.548 Rp683.452 Rp1.449.000 5.46%
43 Rp144.857.973 Rp765.548 Rp683.452 Rp1.449.000 5.46%
44 Rp144.092.425 Rp765.548 Rp683.452 Rp1.449.000 5.46%
45 Rp143.326.876 Rp765.548 Rp683.452 Rp1.449.000 5.46%
46 Rp142.561.328 Rp765.548 Rp683.452 Rp1.449.000 5.46%
47 Rp141.795.780 Rp765.548 Rp683.452 Rp1.449.000 5.46%
48 Rp141.030.231 Rp765.548 Rp683.452 Rp1.449.000 5.46%
49 Rp140.231.002 Rp799.229 Rp649.771 Rp1.449.000 5.46%
50 Rp139.423.690 Rp807.312 Rp641.688 Rp1.449.000 5.46%
51 Rp138.616.377 Rp807.312 Rp641.688 Rp1.449.000 5.46%
52 Rp137.809.065 Rp807.312 Rp641.688 Rp1.449.000 5.46%
53 Rp137.001.752 Rp807.312 Rp641.688 Rp1.449.000 5.46%
54 Rp136.194.440 Rp807.312 Rp641.688 Rp1.449.000 5.46%
55 Rp135.387.127 Rp807.312 Rp641.688 Rp1.449.000 5.46%
56 Rp134.579.815 Rp807.312 Rp641.688 Rp1.449.000 5.46%
57 Rp133.772.502 Rp807.312 Rp641.688 Rp1.449.000 5.46%
58 Rp132.965.190 Rp807.312 Rp641.688 Rp1.449.000 5.46%
59 Rp132.157.878 Rp807.312 Rp641.688 Rp1.449.000 5.46%
60 Rp131.350.565 Rp807.312 Rp641.688 Rp1.449.000 5.46%
61 Rp130.507.735 Rp842.831 Rp606.169 Rp1.449.000 5.46%
62 Rp129.656.380 Rp851.355 Rp597.645 Rp1.449.000 5.46%
63 Rp128.805.025 Rp851.355 Rp597.645 Rp1.449.000 5.46%
64 Rp127.953.670 Rp851.355 Rp597.645 Rp1.449.000 5.46%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
65 Rp127.102.315 Rp851.355 Rp597.645 Rp1.449.000 5.46%
66 Rp126.250.960 Rp851.355 Rp597.645 Rp1.449.000 5.46%
67 Rp125.399.605 Rp851.355 Rp597.645 Rp1.449.000 5.46%
68 Rp124.548.250 Rp851.355 Rp597.645 Rp1.449.000 5.46%
69 Rp123.696.895 Rp851.355 Rp597.645 Rp1.449.000 5.46%
70 Rp122.845.540 Rp851.355 Rp597.645 Rp1.449.000 5.46%
71 Rp121.994.185 Rp851.355 Rp597.645 Rp1.449.000 5.46%
72 Rp121.142.830 Rp851.355 Rp597.645 Rp1.449.000 5.46%
73 Rp120.254.020 Rp888.811 Rp560.189 Rp1.449.000 5.46%
74 Rp119.356.220 Rp897.800 Rp551.200 Rp1.449.000 5.46%
75 Rp118.458.419 Rp897.800 Rp551.200 Rp1.449.000 5.46%
76 Rp117.560.619 Rp897.800 Rp551.200 Rp1.449.000 5.46%
77 Rp116.662.819 Rp897.800 Rp551.200 Rp1.449.000 5.46%
78 Rp115.765.019 Rp897.800 Rp551.200 Rp1.449.000 5.46%
79 Rp114.867.219 Rp897.800 Rp551.200 Rp1.449.000 5.46%
80 Rp113.969.419 Rp897.800 Rp551.200 Rp1.449.000 5.46%
81 Rp113.071.619 Rp897.800 Rp551.200 Rp1.449.000 5.46%
82 Rp112.173.819 Rp897.800 Rp551.200 Rp1.449.000 5.46%
83 Rp111.276.018 Rp897.800 Rp551.200 Rp1.449.000 5.46%
84 Rp110.378.218 Rp897.800 Rp551.200 Rp1.449.000 5.46%
85 Rp109.440.919 Rp937.299 Rp511.701 Rp1.449.000 5.46%
86 Rp108.494.140 Rp946.779 Rp502.221 Rp1.449.000 5.46%
87 Rp107.547.361 Rp946.779 Rp502.221 Rp1.449.000 5.46%
88 Rp106.600.582 Rp946.779 Rp502.221 Rp1.449.000 5.46%
89 Rp105.653.803 Rp946.779 Rp502.221 Rp1.449.000 5.46%
90 Rp104.707.023 Rp946.779 Rp502.221 Rp1.449.000 5.46%
91 Rp103.760.244 Rp946.779 Rp502.221 Rp1.449.000 5.46%
92 Rp102.813.465 Rp946.779 Rp502.221 Rp1.449.000 5.46%
93 Rp101.866.686 Rp946.779 Rp502.221 Rp1.449.000 5.46%
94 Rp100.919.907 Rp946.779 Rp502.221 Rp1.449.000 5.46%
95 Rp99.973.128 Rp946.779 Rp502.221 Rp1.449.000 5.46%
96 Rp99.026.349 Rp946.779 Rp502.221 Rp1.449.000 5.46%
97 Rp98.037.916 Rp988.433 Rp460.567 Rp1.449.000 5.46%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
98 Rp97.039.486 Rp998.430 Rp450.570 Rp1.449.000 5.46%
99 Rp96.041.055 Rp998.430 Rp450.570 Rp1.449.000 5.46%
100 Rp95.042.625 Rp998.430 Rp450.570 Rp1.449.000 5.46%
101 Rp94.044.195 Rp998.430 Rp450.570 Rp1.449.000 5.46%
102 Rp93.045.765 Rp998.430 Rp450.570 Rp1.449.000 5.46%
103 Rp92.047.335 Rp998.430 Rp450.570 Rp1.449.000 5.46%
104 Rp91.048.905 Rp998.430 Rp450.570 Rp1.449.000 5.46%
105 Rp90.050.475 Rp998.430 Rp450.570 Rp1.449.000 5.46%
106 Rp89.052.045 Rp998.430 Rp450.570 Rp1.449.000 5.46%
107 Rp88.053.615 Rp998.430 Rp450.570 Rp1.449.000 5.46%
108 Rp87.055.184 Rp998.430 Rp450.570 Rp1.449.000 5.46%
109 Rp86.012.828 Rp1.042.357 Rp406.643 Rp1.449.000 5.46%
110 Rp84.959.929 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
111 Rp83.907.030 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
112 Rp82.854.131 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
113 Rp81.801.232 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
114 Rp80.748.333 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
115 Rp79.695.434 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
116 Rp78.642.535 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
117 Rp77.589.637 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
118 Rp76.536.738 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
119 Rp75.483.839 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
120 Rp74.430.940 Rp1.052.899 Rp396.101 Rp1.449.000 5.46%
121 Rp73.331.718 Rp1.099.222 Rp349.778 Rp1.449.000 5.46%
122 Rp72.221.379 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
123 Rp71.111.040 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
124 Rp70.000.700 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
125 Rp68.890.361 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
126 Rp67.780.022 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
127 Rp66.669.683 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
128 Rp65.559.344 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
129 Rp64.449.004 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
130 Rp63.338.665 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
131 Rp62.228.326 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
132 Rp61.117.987 Rp1.110.339 Rp338.661 Rp1.449.000 5.46%
133 Rp59.958.797 Rp1.159.189 Rp289.811 Rp1.449.000 5.46%
134 Rp58.787.884 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
135 Rp57.616.971 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
136 Rp56.446.058 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
137 Rp55.275.145 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
138 Rp54.104.232 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
139 Rp52.933.318 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
140 Rp51.762.405 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
141 Rp50.591.492 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
142 Rp49.420.579 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
143 Rp48.249.666 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
144 Rp47.078.753 Rp1.170.913 Rp278.087 Rp1.449.000 5.46%
145 Rp45.856.325 Rp1.222.428 Rp226.572 Rp1.449.000 5.46%
146 Rp44.621.533 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
147 Rp43.386.741 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
148 Rp42.151.950 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
149 Rp40.917.158 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
150 Rp39.682.366 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
151 Rp38.447.575 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
152 Rp37.212.783 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
153 Rp35.977.991 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
154 Rp34.743.200 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
155 Rp33.508.408 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
156 Rp32.273.616 Rp1.234.792 Rp214.208 Rp1.449.000 5.46%
157 Rp30.984.499 Rp1.289.117 Rp159.883 Rp1.449.000 5.46%
158 Rp29.682.344 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
159 Rp28.380.189 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
160 Rp27.078.034 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
161 Rp25.775.879 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
162 Rp24.473.724 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
163 Rp23.171.569 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
164 Rp21.869.414 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
165 Rp20.567.259 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
166 Rp19.265.104 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
167 Rp17.962.949 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
168 Rp16.660.794 Rp1.302.155 Rp146.845 Rp1.449.000 5.46%
169 Rp15.301.350 Rp1.359.444 Rp89.556 Rp1.449.000 5.46%
170 Rp13.928.156 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
171 Rp12.554.963 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
172 Rp11.181.769 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
173 Rp9.808.576 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
174 Rp8.435.383 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
175 Rp7.062.189 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
176 Rp5.688.996 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
177 Rp4.315.803 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
178 Rp2.942.609 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
179 Rp1.569.416 Rp1.373.193 Rp75.807 Rp1.449.000 5.46%
180 Rp0 Rp1.373.193 Rp75.807 Rp1.645.222 5.46%