Asumsi yang digunakan dalam Simulasi KPR
  • Bunga: 9.5% fixed (3 tahun)
  • Jangka Waktu: 15 tahun
  • DP: 20%
  • Biaya Admin: 1%
Setiap bank/pemberi pinjaman mungkin mempunyai perhitungan KPR yang berbeda.
Pinjaman
Harga Properti Rp.819.000.000 Dana Tunai yang Harus Disiapkan Rp.245.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.655.200.000 Harga Properti - Uang Muka (DP)
Simulasi KPR
Gunakan Kalkulator KPR untuk memudahkan perhitungan Anda
Gunakan Kalkulator
Angsuran Per Bulan (36 bulan pertama)
Rp.6.841.760 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.793.337 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.713.343.840
Total Pembayaran
Rp.1.620.795.840 Uang Muka (DP) + Pokok Pinjaman + Biaya Provisi + Total Bunga
Detail Angsuran Per Bulan
Bulan Ke Angsuran Porsi Pokok Porsi Bunga Sisa Pinjaman
0 Rp.655.200.000
1 Rp.6.841.760 Rp.1.654.760 Rp.5.187.000 Rp.653.545.240
2 Rp.6.841.760 Rp.1.667.860 Rp.5.173.900 Rp.651.877.380
3 Rp.6.841.760 Rp.1.681.064 Rp.5.160.696 Rp.650.196.316
4 Rp.6.841.760 Rp.1.694.372 Rp.5.147.388 Rp.648.501.944
5 Rp.6.841.760 Rp.1.707.786 Rp.5.133.974 Rp.646.794.158
6 Rp.6.841.760 Rp.1.721.306 Rp.5.120.454 Rp.645.072.852
7 Rp.6.841.760 Rp.1.734.933 Rp.5.106.827 Rp.643.337.919
8 Rp.6.841.760 Rp.1.748.668 Rp.5.093.092 Rp.641.589.251
9 Rp.6.841.760 Rp.1.762.512 Rp.5.079.248 Rp.639.826.739
10 Rp.6.841.760 Rp.1.776.465 Rp.5.065.295 Rp.638.050.274
11 Rp.6.841.760 Rp.1.790.529 Rp.5.051.231 Rp.636.259.745
12 Rp.6.841.760 Rp.1.804.704 Rp.5.037.056 Rp.634.455.041
13 Rp.6.841.760 Rp.1.818.991 Rp.5.022.769 Rp.632.636.050
14 Rp.6.841.760 Rp.1.833.391 Rp.5.008.369 Rp.630.802.659
15 Rp.6.841.760 Rp.1.847.906 Rp.4.993.854 Rp.628.954.753
16 Rp.6.841.760 Rp.1.862.535 Rp.4.979.225 Rp.627.092.218
17 Rp.6.841.760 Rp.1.877.280 Rp.4.964.480 Rp.625.214.938
18 Rp.6.841.760 Rp.1.892.142 Rp.4.949.618 Rp.623.322.796
19 Rp.6.841.760 Rp.1.907.121 Rp.4.934.639 Rp.621.415.675
20 Rp.6.841.760 Rp.1.922.219 Rp.4.919.541 Rp.619.493.456
21 Rp.6.841.760 Rp.1.937.437 Rp.4.904.323 Rp.617.556.019
22 Rp.6.841.760 Rp.1.952.775 Rp.4.888.985 Rp.615.603.244
23 Rp.6.841.760 Rp.1.968.234 Rp.4.873.526 Rp.613.635.010
24 Rp.6.841.760 Rp.1.983.816 Rp.4.857.944 Rp.611.651.194
25 Rp.6.841.760 Rp.1.999.521 Rp.4.842.239 Rp.609.651.673
26 Rp.6.841.760 Rp.2.015.351 Rp.4.826.409 Rp.607.636.322
27 Rp.6.841.760 Rp.2.031.306 Rp.4.810.454 Rp.605.605.016
28 Rp.6.841.760 Rp.2.047.387 Rp.4.794.373 Rp.603.557.629
29 Rp.6.841.760 Rp.2.063.595 Rp.4.778.165 Rp.601.494.034
30 Rp.6.841.760 Rp.2.079.932 Rp.4.761.828 Rp.599.414.102
31 Rp.6.841.760 Rp.2.096.398 Rp.4.745.362 Rp.597.317.704
32 Rp.6.841.760 Rp.2.112.995 Rp.4.728.765 Rp.595.204.709
33 Rp.6.841.760 Rp.2.129.723 Rp.4.712.037 Rp.593.074.986
34 Rp.6.841.760 Rp.2.146.583 Rp.4.695.177 Rp.590.928.403
35 Rp.6.841.760 Rp.2.163.577 Rp.4.678.183 Rp.588.764.826
36 Rp.6.841.760 Rp.2.180.705 Rp.4.661.055 Rp.586.584.121
37 Rp.7.793.337 Rp.1.805.291 Rp.5.988.046 Rp.584.778.830
38 Rp.7.793.337 Rp.1.823.720 Rp.5.969.617 Rp.582.955.110
39 Rp.7.793.337 Rp.1.842.337 Rp.5.951.000 Rp.581.112.773
40 Rp.7.793.337 Rp.1.861.144 Rp.5.932.193 Rp.579.251.629
41 Rp.7.793.337 Rp.1.880.143 Rp.5.913.194 Rp.577.371.486
42 Rp.7.793.337 Rp.1.899.336 Rp.5.894.001 Rp.575.472.150
43 Rp.7.793.337 Rp.1.918.725 Rp.5.874.612 Rp.573.553.425
44 Rp.7.793.337 Rp.1.938.312 Rp.5.855.025 Rp.571.615.113
45 Rp.7.793.337 Rp.1.958.099 Rp.5.835.238 Rp.569.657.014
46 Rp.7.793.337 Rp.1.978.088 Rp.5.815.249 Rp.567.678.926
47 Rp.7.793.337 Rp.1.998.281 Rp.5.795.056 Rp.565.680.645
48 Rp.7.793.337 Rp.2.018.680 Rp.5.774.657 Rp.563.661.965
49 Rp.7.793.337 Rp.2.039.288 Rp.5.754.049 Rp.561.622.677
50 Rp.7.793.337 Rp.2.060.106 Rp.5.733.231 Rp.559.562.571
51 Rp.7.793.337 Rp.2.081.136 Rp.5.712.201 Rp.557.481.435
52 Rp.7.793.337 Rp.2.102.381 Rp.5.690.956 Rp.555.379.054
53 Rp.7.793.337 Rp.2.123.842 Rp.5.669.495 Rp.553.255.212
54 Rp.7.793.337 Rp.2.145.523 Rp.5.647.814 Rp.551.109.689
55 Rp.7.793.337 Rp.2.167.426 Rp.5.625.911 Rp.548.942.263
56 Rp.7.793.337 Rp.2.189.551 Rp.5.603.786 Rp.546.752.712
57 Rp.7.793.337 Rp.2.211.903 Rp.5.581.434 Rp.544.540.809
58 Rp.7.793.337 Rp.2.234.483 Rp.5.558.854 Rp.542.306.326
59 Rp.7.793.337 Rp.2.257.293 Rp.5.536.044 Rp.540.049.033
60 Rp.7.793.337 Rp.2.280.336 Rp.5.513.001 Rp.537.768.697
61 Rp.7.793.337 Rp.2.303.615 Rp.5.489.722 Rp.535.465.082
62 Rp.7.793.337 Rp.2.327.131 Rp.5.466.206 Rp.533.137.951
63 Rp.7.793.337 Rp.2.350.887 Rp.5.442.450 Rp.530.787.064
64 Rp.7.793.337 Rp.2.374.886 Rp.5.418.451 Rp.528.412.178
65 Rp.7.793.337 Rp.2.399.129 Rp.5.394.208 Rp.526.013.049
66 Rp.7.793.337 Rp.2.423.620 Rp.5.369.717 Rp.523.589.429
67 Rp.7.793.337 Rp.2.448.362 Rp.5.344.975 Rp.521.141.067
68 Rp.7.793.337 Rp.2.473.355 Rp.5.319.982 Rp.518.667.712
69 Rp.7.793.337 Rp.2.498.604 Rp.5.294.733 Rp.516.169.108
70 Rp.7.793.337 Rp.2.524.111 Rp.5.269.226 Rp.513.644.997
71 Rp.7.793.337 Rp.2.549.878 Rp.5.243.459 Rp.511.095.119
72 Rp.7.793.337 Rp.2.575.908 Rp.5.217.429 Rp.508.519.211
73 Rp.7.793.337 Rp.2.602.203 Rp.5.191.134 Rp.505.917.008
74 Rp.7.793.337 Rp.2.628.768 Rp.5.164.569 Rp.503.288.240
75 Rp.7.793.337 Rp.2.655.603 Rp.5.137.734 Rp.500.632.637
76 Rp.7.793.337 Rp.2.682.712 Rp.5.110.625 Rp.497.949.925
77 Rp.7.793.337 Rp.2.710.098 Rp.5.083.239 Rp.495.239.827
78 Rp.7.793.337 Rp.2.737.764 Rp.5.055.573 Rp.492.502.063
79 Rp.7.793.337 Rp.2.765.712 Rp.5.027.625 Rp.489.736.351
80 Rp.7.793.337 Rp.2.793.945 Rp.4.999.392 Rp.486.942.406
81 Rp.7.793.337 Rp.2.822.467 Rp.4.970.870 Rp.484.119.939
82 Rp.7.793.337 Rp.2.851.279 Rp.4.942.058 Rp.481.268.660
83 Rp.7.793.337 Rp.2.880.386 Rp.4.912.951 Rp.478.388.274
84 Rp.7.793.337 Rp.2.909.790 Rp.4.883.547 Rp.475.478.484
85 Rp.7.793.337 Rp.2.939.494 Rp.4.853.843 Rp.472.538.990
86 Rp.7.793.337 Rp.2.969.501 Rp.4.823.836 Rp.469.569.489
87 Rp.7.793.337 Rp.2.999.815 Rp.4.793.522 Rp.466.569.674
88 Rp.7.793.337 Rp.3.030.438 Rp.4.762.899 Rp.463.539.236
89 Rp.7.793.337 Rp.3.061.374 Rp.4.731.963 Rp.460.477.862
90 Rp.7.793.337 Rp.3.092.625 Rp.4.700.712 Rp.457.385.237
91 Rp.7.793.337 Rp.3.124.196 Rp.4.669.141 Rp.454.261.041
92 Rp.7.793.337 Rp.3.156.089 Rp.4.637.248 Rp.451.104.952
93 Rp.7.793.337 Rp.3.188.307 Rp.4.605.030 Rp.447.916.645
94 Rp.7.793.337 Rp.3.220.855 Rp.4.572.482 Rp.444.695.790
95 Rp.7.793.337 Rp.3.253.734 Rp.4.539.603 Rp.441.442.056
96 Rp.7.793.337 Rp.3.286.949 Rp.4.506.388 Rp.438.155.107
97 Rp.7.793.337 Rp.3.320.504 Rp.4.472.833 Rp.434.834.603
98 Rp.7.793.337 Rp.3.354.400 Rp.4.438.937 Rp.431.480.203
99 Rp.7.793.337 Rp.3.388.643 Rp.4.404.694 Rp.428.091.560
100 Rp.7.793.337 Rp.3.423.236 Rp.4.370.101 Rp.424.668.324
101 Rp.7.793.337 Rp.3.458.181 Rp.4.335.156 Rp.421.210.143
102 Rp.7.793.337 Rp.3.493.483 Rp.4.299.854 Rp.417.716.660
103 Rp.7.793.337 Rp.3.529.146 Rp.4.264.191 Rp.414.187.514
104 Rp.7.793.337 Rp.3.565.173 Rp.4.228.164 Rp.410.622.341
105 Rp.7.793.337 Rp.3.601.567 Rp.4.191.770 Rp.407.020.774
106 Rp.7.793.337 Rp.3.638.333 Rp.4.155.004 Rp.403.382.441
107 Rp.7.793.337 Rp.3.675.475 Rp.4.117.862 Rp.399.706.966
108 Rp.7.793.337 Rp.3.712.995 Rp.4.080.342 Rp.395.993.971
109 Rp.7.793.337 Rp.3.750.899 Rp.4.042.438 Rp.392.243.072
110 Rp.7.793.337 Rp.3.789.189 Rp.4.004.148 Rp.388.453.883
111 Rp.7.793.337 Rp.3.827.870 Rp.3.965.467 Rp.384.626.013
112 Rp.7.793.337 Rp.3.866.946 Rp.3.926.391 Rp.380.759.067
113 Rp.7.793.337 Rp.3.906.422 Rp.3.886.915 Rp.376.852.645
114 Rp.7.793.337 Rp.3.946.300 Rp.3.847.037 Rp.372.906.345
115 Rp.7.793.337 Rp.3.986.585 Rp.3.806.752 Rp.368.919.760
116 Rp.7.793.337 Rp.4.027.281 Rp.3.766.056 Rp.364.892.479
117 Rp.7.793.337 Rp.4.068.393 Rp.3.724.944 Rp.360.824.086
118 Rp.7.793.337 Rp.4.109.924 Rp.3.683.413 Rp.356.714.162
119 Rp.7.793.337 Rp.4.151.880 Rp.3.641.457 Rp.352.562.282
120 Rp.7.793.337 Rp.4.194.264 Rp.3.599.073 Rp.348.368.018
121 Rp.7.793.337 Rp.4.237.080 Rp.3.556.257 Rp.344.130.938
122 Rp.7.793.337 Rp.4.280.334 Rp.3.513.003 Rp.339.850.604
123 Rp.7.793.337 Rp.4.324.029 Rp.3.469.308 Rp.335.526.575
124 Rp.7.793.337 Rp.4.368.170 Rp.3.425.167 Rp.331.158.405
125 Rp.7.793.337 Rp.4.412.762 Rp.3.380.575 Rp.326.745.643
126 Rp.7.793.337 Rp.4.457.809 Rp.3.335.528 Rp.322.287.834
127 Rp.7.793.337 Rp.4.503.315 Rp.3.290.022 Rp.317.784.519
128 Rp.7.793.337 Rp.4.549.287 Rp.3.244.050 Rp.313.235.232
129 Rp.7.793.337 Rp.4.595.727 Rp.3.197.610 Rp.308.639.505
130 Rp.7.793.337 Rp.4.642.642 Rp.3.150.695 Rp.303.996.863
131 Rp.7.793.337 Rp.4.690.036 Rp.3.103.301 Rp.299.306.827
132 Rp.7.793.337 Rp.4.737.913 Rp.3.055.424 Rp.294.568.914
133 Rp.7.793.337 Rp.4.786.279 Rp.3.007.058 Rp.289.782.635
134 Rp.7.793.337 Rp.4.835.139 Rp.2.958.198 Rp.284.947.496
135 Rp.7.793.337 Rp.4.884.498 Rp.2.908.839 Rp.280.062.998
136 Rp.7.793.337 Rp.4.934.361 Rp.2.858.976 Rp.275.128.637
137 Rp.7.793.337 Rp.4.984.732 Rp.2.808.605 Rp.270.143.905
138 Rp.7.793.337 Rp.5.035.618 Rp.2.757.719 Rp.265.108.287
139 Rp.7.793.337 Rp.5.087.023 Rp.2.706.314 Rp.260.021.264
140 Rp.7.793.337 Rp.5.138.953 Rp.2.654.384 Rp.254.882.311
141 Rp.7.793.337 Rp.5.191.413 Rp.2.601.924 Rp.249.690.898
142 Rp.7.793.337 Rp.5.244.409 Rp.2.548.928 Rp.244.446.489
143 Rp.7.793.337 Rp.5.297.946 Rp.2.495.391 Rp.239.148.543
144 Rp.7.793.337 Rp.5.352.029 Rp.2.441.308 Rp.233.796.514
145 Rp.7.793.337 Rp.5.406.664 Rp.2.386.673 Rp.228.389.850
146 Rp.7.793.337 Rp.5.461.857 Rp.2.331.480 Rp.222.927.993
147 Rp.7.793.337 Rp.5.517.614 Rp.2.275.723 Rp.217.410.379
148 Rp.7.793.337 Rp.5.573.939 Rp.2.219.398 Rp.211.836.440
149 Rp.7.793.337 Rp.5.630.840 Rp.2.162.497 Rp.206.205.600
150 Rp.7.793.337 Rp.5.688.321 Rp.2.105.016 Rp.200.517.279
151 Rp.7.793.337 Rp.5.746.390 Rp.2.046.947 Rp.194.770.889
152 Rp.7.793.337 Rp.5.805.051 Rp.1.988.286 Rp.188.965.838
153 Rp.7.793.337 Rp.5.864.311 Rp.1.929.026 Rp.183.101.527
154 Rp.7.793.337 Rp.5.924.176 Rp.1.869.161 Rp.177.177.351
155 Rp.7.793.337 Rp.5.984.652 Rp.1.808.685 Rp.171.192.699
156 Rp.7.793.337 Rp.6.045.745 Rp.1.747.592 Rp.165.146.954
157 Rp.7.793.337 Rp.6.107.462 Rp.1.685.875 Rp.159.039.492
158 Rp.7.793.337 Rp.6.169.809 Rp.1.623.528 Rp.152.869.683
159 Rp.7.793.337 Rp.6.232.792 Rp.1.560.545 Rp.146.636.891
160 Rp.7.793.337 Rp.6.296.419 Rp.1.496.918 Rp.140.340.472
161 Rp.7.793.337 Rp.6.360.695 Rp.1.432.642 Rp.133.979.777
162 Rp.7.793.337 Rp.6.425.627 Rp.1.367.710 Rp.127.554.150
163 Rp.7.793.337 Rp.6.491.222 Rp.1.302.115 Rp.121.062.928
164 Rp.7.793.337 Rp.6.557.486 Rp.1.235.851 Rp.114.505.442
165 Rp.7.793.337 Rp.6.624.427 Rp.1.168.910 Rp.107.881.015
166 Rp.7.793.337 Rp.6.692.052 Rp.1.101.285 Rp.101.188.963
167 Rp.7.793.337 Rp.6.760.366 Rp.1.032.971 Rp.94.428.597
168 Rp.7.793.337 Rp.6.829.378 Rp.963.959 Rp.87.599.219
169 Rp.7.793.337 Rp.6.899.095 Rp.894.242 Rp.80.700.124
170 Rp.7.793.337 Rp.6.969.523 Rp.823.814 Rp.73.730.601
171 Rp.7.793.337 Rp.7.040.670 Rp.752.667 Rp.66.689.931
172 Rp.7.793.337 Rp.7.112.544 Rp.680.793 Rp.59.577.387
173 Rp.7.793.337 Rp.7.185.151 Rp.608.186 Rp.52.392.236
174 Rp.7.793.337 Rp.7.258.500 Rp.534.837 Rp.45.133.736
175 Rp.7.793.337 Rp.7.332.597 Rp.460.740 Rp.37.801.139
176 Rp.7.793.337 Rp.7.407.450 Rp.385.887 Rp.30.393.689
177 Rp.7.793.337 Rp.7.483.068 Rp.310.269 Rp.22.910.621
178 Rp.7.793.337 Rp.7.559.458 Rp.233.879 Rp.15.351.163
179 Rp.7.793.337 Rp.7.636.627 Rp.156.710 Rp.7.714.536
180 Rp.7.793.337 Rp.7.714.536 Rp.78.753 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn