Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 150.000.000
DP
Rp. 30.000.000
DP 20%
Pokok Pinjaman
Rp. 120.000.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 1.253.070
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 1.427.351
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 130.649.064
Estimasi total bunga
Total Pembayaran
Rp. 250.649.064
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 120.000.000
1 Rp. 1.253.070 Rp. 303.070 Rp. 950.000 Rp. 119.696.930
2 Rp. 1.253.070 Rp. 305.469 Rp. 947.601 Rp. 119.391.461
3 Rp. 1.253.070 Rp. 307.888 Rp. 945.182 Rp. 119.083.573
4 Rp. 1.253.070 Rp. 310.325 Rp. 942.745 Rp. 118.773.248
5 Rp. 1.253.070 Rp. 312.782 Rp. 940.288 Rp. 118.460.466
6 Rp. 1.253.070 Rp. 315.258 Rp. 937.812 Rp. 118.145.208
7 Rp. 1.253.070 Rp. 317.754 Rp. 935.316 Rp. 117.827.454
8 Rp. 1.253.070 Rp. 320.269 Rp. 932.801 Rp. 117.507.185
9 Rp. 1.253.070 Rp. 322.805 Rp. 930.265 Rp. 117.184.380
10 Rp. 1.253.070 Rp. 325.360 Rp. 927.710 Rp. 116.859.020
11 Rp. 1.253.070 Rp. 327.936 Rp. 925.134 Rp. 116.531.084
12 Rp. 1.253.070 Rp. 330.532 Rp. 922.538 Rp. 116.200.552
13 Rp. 1.253.070 Rp. 333.149 Rp. 919.921 Rp. 115.867.403
14 Rp. 1.253.070 Rp. 335.786 Rp. 917.284 Rp. 115.531.617
15 Rp. 1.253.070 Rp. 338.445 Rp. 914.625 Rp. 115.193.172
16 Rp. 1.253.070 Rp. 341.124 Rp. 911.946 Rp. 114.852.048
17 Rp. 1.253.070 Rp. 343.825 Rp. 909.245 Rp. 114.508.223
18 Rp. 1.253.070 Rp. 346.547 Rp. 906.523 Rp. 114.161.676
19 Rp. 1.253.070 Rp. 349.290 Rp. 903.780 Rp. 113.812.386
20 Rp. 1.253.070 Rp. 352.055 Rp. 901.015 Rp. 113.460.331
21 Rp. 1.253.070 Rp. 354.842 Rp. 898.228 Rp. 113.105.489
22 Rp. 1.253.070 Rp. 357.652 Rp. 895.418 Rp. 112.747.837
23 Rp. 1.253.070 Rp. 360.483 Rp. 892.587 Rp. 112.387.354
24 Rp. 1.253.070 Rp. 363.337 Rp. 889.733 Rp. 112.024.017
25 Rp. 1.253.070 Rp. 366.213 Rp. 886.857 Rp. 111.657.804
26 Rp. 1.253.070 Rp. 369.112 Rp. 883.958 Rp. 111.288.692
27 Rp. 1.253.070 Rp. 372.035 Rp. 881.035 Rp. 110.916.657
28 Rp. 1.253.070 Rp. 374.980 Rp. 878.090 Rp. 110.541.677
29 Rp. 1.253.070 Rp. 377.948 Rp. 875.122 Rp. 110.163.729
30 Rp. 1.253.070 Rp. 380.940 Rp. 872.130 Rp. 109.782.789
31 Rp. 1.253.070 Rp. 383.956 Rp. 869.114 Rp. 109.398.833
32 Rp. 1.253.070 Rp. 386.996 Rp. 866.074 Rp. 109.011.837
33 Rp. 1.253.070 Rp. 390.060 Rp. 863.010 Rp. 108.621.777
34 Rp. 1.253.070 Rp. 393.148 Rp. 859.922 Rp. 108.228.629
35 Rp. 1.253.070 Rp. 396.260 Rp. 856.810 Rp. 107.832.369
36 Rp. 1.253.070 Rp. 399.397 Rp. 853.673 Rp. 107.432.972
37 Rp. 1.427.351 Rp. 330.639 Rp. 1.096.712 Rp. 107.102.333
38 Rp. 1.427.351 Rp. 334.015 Rp. 1.093.336 Rp. 106.768.318
39 Rp. 1.427.351 Rp. 337.424 Rp. 1.089.927 Rp. 106.430.894
40 Rp. 1.427.351 Rp. 340.869 Rp. 1.086.482 Rp. 106.090.025
41 Rp. 1.427.351 Rp. 344.349 Rp. 1.083.002 Rp. 105.745.676
42 Rp. 1.427.351 Rp. 347.864 Rp. 1.079.487 Rp. 105.397.812
43 Rp. 1.427.351 Rp. 351.415 Rp. 1.075.936 Rp. 105.046.397
44 Rp. 1.427.351 Rp. 355.002 Rp. 1.072.349 Rp. 104.691.395
45 Rp. 1.427.351 Rp. 358.626 Rp. 1.068.725 Rp. 104.332.769
46 Rp. 1.427.351 Rp. 362.287 Rp. 1.065.064 Rp. 103.970.482
47 Rp. 1.427.351 Rp. 365.986 Rp. 1.061.365 Rp. 103.604.496
48 Rp. 1.427.351 Rp. 369.722 Rp. 1.057.629 Rp. 103.234.774
49 Rp. 1.427.351 Rp. 373.496 Rp. 1.053.855 Rp. 102.861.278
50 Rp. 1.427.351 Rp. 377.309 Rp. 1.050.042 Rp. 102.483.969
51 Rp. 1.427.351 Rp. 381.160 Rp. 1.046.191 Rp. 102.102.809
52 Rp. 1.427.351 Rp. 385.051 Rp. 1.042.300 Rp. 101.717.758
53 Rp. 1.427.351 Rp. 388.982 Rp. 1.038.369 Rp. 101.328.776
54 Rp. 1.427.351 Rp. 392.953 Rp. 1.034.398 Rp. 100.935.823
55 Rp. 1.427.351 Rp. 396.964 Rp. 1.030.387 Rp. 100.538.859
56 Rp. 1.427.351 Rp. 401.017 Rp. 1.026.334 Rp. 100.137.842
57 Rp. 1.427.351 Rp. 405.111 Rp. 1.022.240 Rp. 99.732.731
58 Rp. 1.427.351 Rp. 409.246 Rp. 1.018.105 Rp. 99.323.485
59 Rp. 1.427.351 Rp. 413.424 Rp. 1.013.927 Rp. 98.910.061
60 Rp. 1.427.351 Rp. 417.644 Rp. 1.009.707 Rp. 98.492.417
61 Rp. 1.427.351 Rp. 421.908 Rp. 1.005.443 Rp. 98.070.509
62 Rp. 1.427.351 Rp. 426.215 Rp. 1.001.136 Rp. 97.644.294
63 Rp. 1.427.351 Rp. 430.565 Rp. 996.786 Rp. 97.213.729
64 Rp. 1.427.351 Rp. 434.961 Rp. 992.390 Rp. 96.778.768
65 Rp. 1.427.351 Rp. 439.401 Rp. 987.950 Rp. 96.339.367
66 Rp. 1.427.351 Rp. 443.887 Rp. 983.464 Rp. 95.895.480
67 Rp. 1.427.351 Rp. 448.418 Rp. 978.933 Rp. 95.447.062
68 Rp. 1.427.351 Rp. 452.996 Rp. 974.355 Rp. 94.994.066
69 Rp. 1.427.351 Rp. 457.620 Rp. 969.731 Rp. 94.536.446
70 Rp. 1.427.351 Rp. 462.291 Rp. 965.060 Rp. 94.074.155
71 Rp. 1.427.351 Rp. 467.011 Rp. 960.340 Rp. 93.607.144
72 Rp. 1.427.351 Rp. 471.778 Rp. 955.573 Rp. 93.135.366
73 Rp. 1.427.351 Rp. 476.594 Rp. 950.757 Rp. 92.658.772
74 Rp. 1.427.351 Rp. 481.459 Rp. 945.892 Rp. 92.177.313
75 Rp. 1.427.351 Rp. 486.374 Rp. 940.977 Rp. 91.690.939
76 Rp. 1.427.351 Rp. 491.339 Rp. 936.012 Rp. 91.199.600
77 Rp. 1.427.351 Rp. 496.355 Rp. 930.996 Rp. 90.703.245
78 Rp. 1.427.351 Rp. 501.422 Rp. 925.929 Rp. 90.201.823
79 Rp. 1.427.351 Rp. 506.541 Rp. 920.810 Rp. 89.695.282
80 Rp. 1.427.351 Rp. 511.712 Rp. 915.639 Rp. 89.183.570
81 Rp. 1.427.351 Rp. 516.935 Rp. 910.416 Rp. 88.666.635
82 Rp. 1.427.351 Rp. 522.212 Rp. 905.139 Rp. 88.144.423
83 Rp. 1.427.351 Rp. 527.543 Rp. 899.808 Rp. 87.616.880
84 Rp. 1.427.351 Rp. 532.929 Rp. 894.422 Rp. 87.083.951
85 Rp. 1.427.351 Rp. 538.369 Rp. 888.982 Rp. 86.545.582
86 Rp. 1.427.351 Rp. 543.865 Rp. 883.486 Rp. 86.001.717
87 Rp. 1.427.351 Rp. 549.417 Rp. 877.934 Rp. 85.452.300
88 Rp. 1.427.351 Rp. 555.025 Rp. 872.326 Rp. 84.897.275
89 Rp. 1.427.351 Rp. 560.691 Rp. 866.660 Rp. 84.336.584
90 Rp. 1.427.351 Rp. 566.415 Rp. 860.936 Rp. 83.770.169
91 Rp. 1.427.351 Rp. 572.197 Rp. 855.154 Rp. 83.197.972
92 Rp. 1.427.351 Rp. 578.038 Rp. 849.313 Rp. 82.619.934
93 Rp. 1.427.351 Rp. 583.939 Rp. 843.412 Rp. 82.035.995
94 Rp. 1.427.351 Rp. 589.900 Rp. 837.451 Rp. 81.446.095
95 Rp. 1.427.351 Rp. 595.922 Rp. 831.429 Rp. 80.850.173
96 Rp. 1.427.351 Rp. 602.005 Rp. 825.346 Rp. 80.248.168
97 Rp. 1.427.351 Rp. 608.151 Rp. 819.200 Rp. 79.640.017
98 Rp. 1.427.351 Rp. 614.359 Rp. 812.992 Rp. 79.025.658
99 Rp. 1.427.351 Rp. 620.631 Rp. 806.720 Rp. 78.405.027
100 Rp. 1.427.351 Rp. 626.966 Rp. 800.385 Rp. 77.778.061
101 Rp. 1.427.351 Rp. 633.367 Rp. 793.984 Rp. 77.144.694
102 Rp. 1.427.351 Rp. 639.832 Rp. 787.519 Rp. 76.504.862
103 Rp. 1.427.351 Rp. 646.364 Rp. 780.987 Rp. 75.858.498
104 Rp. 1.427.351 Rp. 652.962 Rp. 774.389 Rp. 75.205.536
105 Rp. 1.427.351 Rp. 659.628 Rp. 767.723 Rp. 74.545.908
106 Rp. 1.427.351 Rp. 666.362 Rp. 760.989 Rp. 73.879.546
107 Rp. 1.427.351 Rp. 673.164 Rp. 754.187 Rp. 73.206.382
108 Rp. 1.427.351 Rp. 680.036 Rp. 747.315 Rp. 72.526.346
109 Rp. 1.427.351 Rp. 686.978 Rp. 740.373 Rp. 71.839.368
110 Rp. 1.427.351 Rp. 693.991 Rp. 733.360 Rp. 71.145.377
111 Rp. 1.427.351 Rp. 701.075 Rp. 726.276 Rp. 70.444.302
112 Rp. 1.427.351 Rp. 708.232 Rp. 719.119 Rp. 69.736.070
113 Rp. 1.427.351 Rp. 715.462 Rp. 711.889 Rp. 69.020.608
114 Rp. 1.427.351 Rp. 722.766 Rp. 704.585 Rp. 68.297.842
115 Rp. 1.427.351 Rp. 730.144 Rp. 697.207 Rp. 67.567.698
116 Rp. 1.427.351 Rp. 737.597 Rp. 689.754 Rp. 66.830.101
117 Rp. 1.427.351 Rp. 745.127 Rp. 682.224 Rp. 66.084.974
118 Rp. 1.427.351 Rp. 752.734 Rp. 674.617 Rp. 65.332.240
119 Rp. 1.427.351 Rp. 760.418 Rp. 666.933 Rp. 64.571.822
120 Rp. 1.427.351 Rp. 768.180 Rp. 659.171 Rp. 63.803.642
121 Rp. 1.427.351 Rp. 776.022 Rp. 651.329 Rp. 63.027.620
122 Rp. 1.427.351 Rp. 783.944 Rp. 643.407 Rp. 62.243.676
123 Rp. 1.427.351 Rp. 791.947 Rp. 635.404 Rp. 61.451.729
124 Rp. 1.427.351 Rp. 800.031 Rp. 627.320 Rp. 60.651.698
125 Rp. 1.427.351 Rp. 808.198 Rp. 619.153 Rp. 59.843.500
126 Rp. 1.427.351 Rp. 816.449 Rp. 610.902 Rp. 59.027.051
127 Rp. 1.427.351 Rp. 824.783 Rp. 602.568 Rp. 58.202.268
128 Rp. 1.427.351 Rp. 833.203 Rp. 594.148 Rp. 57.369.065
129 Rp. 1.427.351 Rp. 841.708 Rp. 585.643 Rp. 56.527.357
130 Rp. 1.427.351 Rp. 850.301 Rp. 577.050 Rp. 55.677.056
131 Rp. 1.427.351 Rp. 858.981 Rp. 568.370 Rp. 54.818.075
132 Rp. 1.427.351 Rp. 867.750 Rp. 559.601 Rp. 53.950.325
133 Rp. 1.427.351 Rp. 876.608 Rp. 550.743 Rp. 53.073.717
134 Rp. 1.427.351 Rp. 885.557 Rp. 541.794 Rp. 52.188.160
135 Rp. 1.427.351 Rp. 894.597 Rp. 532.754 Rp. 51.293.563
136 Rp. 1.427.351 Rp. 903.729 Rp. 523.622 Rp. 50.389.834
137 Rp. 1.427.351 Rp. 912.955 Rp. 514.396 Rp. 49.476.879
138 Rp. 1.427.351 Rp. 922.275 Rp. 505.076 Rp. 48.554.604
139 Rp. 1.427.351 Rp. 931.689 Rp. 495.662 Rp. 47.622.915
140 Rp. 1.427.351 Rp. 941.200 Rp. 486.151 Rp. 46.681.715
141 Rp. 1.427.351 Rp. 950.808 Rp. 476.543 Rp. 45.730.907
142 Rp. 1.427.351 Rp. 960.515 Rp. 466.836 Rp. 44.770.392
143 Rp. 1.427.351 Rp. 970.320 Rp. 457.031 Rp. 43.800.072
144 Rp. 1.427.351 Rp. 980.225 Rp. 447.126 Rp. 42.819.847
145 Rp. 1.427.351 Rp. 990.232 Rp. 437.119 Rp. 41.829.615
146 Rp. 1.427.351 Rp. 1.000.340 Rp. 427.011 Rp. 40.829.275
147 Rp. 1.427.351 Rp. 1.010.552 Rp. 416.799 Rp. 39.818.723
148 Rp. 1.427.351 Rp. 1.020.868 Rp. 406.483 Rp. 38.797.855
149 Rp. 1.427.351 Rp. 1.031.290 Rp. 396.061 Rp. 37.766.565
150 Rp. 1.427.351 Rp. 1.041.817 Rp. 385.534 Rp. 36.724.748
151 Rp. 1.427.351 Rp. 1.052.453 Rp. 374.898 Rp. 35.672.295
152 Rp. 1.427.351 Rp. 1.063.196 Rp. 364.155 Rp. 34.609.099
153 Rp. 1.427.351 Rp. 1.074.050 Rp. 353.301 Rp. 33.535.049
154 Rp. 1.427.351 Rp. 1.085.014 Rp. 342.337 Rp. 32.450.035
155 Rp. 1.427.351 Rp. 1.096.090 Rp. 331.261 Rp. 31.353.945
156 Rp. 1.427.351 Rp. 1.107.279 Rp. 320.072 Rp. 30.246.666
157 Rp. 1.427.351 Rp. 1.118.583 Rp. 308.768 Rp. 29.128.083
158 Rp. 1.427.351 Rp. 1.130.002 Rp. 297.349 Rp. 27.998.081
159 Rp. 1.427.351 Rp. 1.141.537 Rp. 285.814 Rp. 26.856.544
160 Rp. 1.427.351 Rp. 1.153.190 Rp. 274.161 Rp. 25.703.354
161 Rp. 1.427.351 Rp. 1.164.963 Rp. 262.388 Rp. 24.538.391
162 Rp. 1.427.351 Rp. 1.176.855 Rp. 250.496 Rp. 23.361.536
163 Rp. 1.427.351 Rp. 1.188.869 Rp. 238.482 Rp. 22.172.667
164 Rp. 1.427.351 Rp. 1.201.005 Rp. 226.346 Rp. 20.971.662
165 Rp. 1.427.351 Rp. 1.213.265 Rp. 214.086 Rp. 19.758.397
166 Rp. 1.427.351 Rp. 1.225.651 Rp. 201.700 Rp. 18.532.746
167 Rp. 1.427.351 Rp. 1.238.163 Rp. 189.188 Rp. 17.294.583
168 Rp. 1.427.351 Rp. 1.250.802 Rp. 176.549 Rp. 16.043.781
169 Rp. 1.427.351 Rp. 1.263.571 Rp. 163.780 Rp. 14.780.210
170 Rp. 1.427.351 Rp. 1.276.470 Rp. 150.881 Rp. 13.503.740
171 Rp. 1.427.351 Rp. 1.289.500 Rp. 137.851 Rp. 12.214.240
172 Rp. 1.427.351 Rp. 1.302.664 Rp. 124.687 Rp. 10.911.576
173 Rp. 1.427.351 Rp. 1.315.962 Rp. 111.389 Rp. 9.595.614
174 Rp. 1.427.351 Rp. 1.329.396 Rp. 97.955 Rp. 8.266.218
175 Rp. 1.427.351 Rp. 1.342.967 Rp. 84.384 Rp. 6.923.251
176 Rp. 1.427.351 Rp. 1.356.676 Rp. 70.675 Rp. 5.566.575
177 Rp. 1.427.351 Rp. 1.370.526 Rp. 56.825 Rp. 4.196.049
178 Rp. 1.427.351 Rp. 1.384.516 Rp. 42.835 Rp. 2.811.533
179 Rp. 1.427.351 Rp. 1.398.650 Rp. 28.701 Rp. 1.412.883
180 Rp. 1.427.351 Rp. 1.412.883 Rp. 14.468 Rp. 0