Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 6.000.000
DP
Rp. 1.200.000
DP 20%
Pokok Pinjaman
Rp. 4.800.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 50.123
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 57.094
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 5.225.964
Estimasi total bunga
Total Pembayaran
Rp. 10.025.964
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 4.800.000
1 Rp. 50.123 Rp. 12.123 Rp. 38.000 Rp. 4.787.877
2 Rp. 50.123 Rp. 12.219 Rp. 37.904 Rp. 4.775.658
3 Rp. 50.123 Rp. 12.316 Rp. 37.807 Rp. 4.763.342
4 Rp. 50.123 Rp. 12.413 Rp. 37.710 Rp. 4.750.929
5 Rp. 50.123 Rp. 12.511 Rp. 37.612 Rp. 4.738.418
6 Rp. 50.123 Rp. 12.611 Rp. 37.512 Rp. 4.725.807
7 Rp. 50.123 Rp. 12.710 Rp. 37.413 Rp. 4.713.097
8 Rp. 50.123 Rp. 12.811 Rp. 37.312 Rp. 4.700.286
9 Rp. 50.123 Rp. 12.912 Rp. 37.211 Rp. 4.687.374
10 Rp. 50.123 Rp. 13.015 Rp. 37.108 Rp. 4.674.359
11 Rp. 50.123 Rp. 13.118 Rp. 37.005 Rp. 4.661.241
12 Rp. 50.123 Rp. 13.222 Rp. 36.901 Rp. 4.648.019
13 Rp. 50.123 Rp. 13.326 Rp. 36.797 Rp. 4.634.693
14 Rp. 50.123 Rp. 13.432 Rp. 36.691 Rp. 4.621.261
15 Rp. 50.123 Rp. 13.538 Rp. 36.585 Rp. 4.607.723
16 Rp. 50.123 Rp. 13.645 Rp. 36.478 Rp. 4.594.078
17 Rp. 50.123 Rp. 13.753 Rp. 36.370 Rp. 4.580.325
18 Rp. 50.123 Rp. 13.862 Rp. 36.261 Rp. 4.566.463
19 Rp. 50.123 Rp. 13.972 Rp. 36.151 Rp. 4.552.491
20 Rp. 50.123 Rp. 14.082 Rp. 36.041 Rp. 4.538.409
21 Rp. 50.123 Rp. 14.194 Rp. 35.929 Rp. 4.524.215
22 Rp. 50.123 Rp. 14.306 Rp. 35.817 Rp. 4.509.909
23 Rp. 50.123 Rp. 14.420 Rp. 35.703 Rp. 4.495.489
24 Rp. 50.123 Rp. 14.534 Rp. 35.589 Rp. 4.480.955
25 Rp. 50.123 Rp. 14.649 Rp. 35.474 Rp. 4.466.306
26 Rp. 50.123 Rp. 14.765 Rp. 35.358 Rp. 4.451.541
27 Rp. 50.123 Rp. 14.882 Rp. 35.241 Rp. 4.436.659
28 Rp. 50.123 Rp. 14.999 Rp. 35.124 Rp. 4.421.660
29 Rp. 50.123 Rp. 15.118 Rp. 35.005 Rp. 4.406.542
30 Rp. 50.123 Rp. 15.238 Rp. 34.885 Rp. 4.391.304
31 Rp. 50.123 Rp. 15.359 Rp. 34.764 Rp. 4.375.945
32 Rp. 50.123 Rp. 15.480 Rp. 34.643 Rp. 4.360.465
33 Rp. 50.123 Rp. 15.603 Rp. 34.520 Rp. 4.344.862
34 Rp. 50.123 Rp. 15.726 Rp. 34.397 Rp. 4.329.136
35 Rp. 50.123 Rp. 15.851 Rp. 34.272 Rp. 4.313.285
36 Rp. 50.123 Rp. 15.976 Rp. 34.147 Rp. 4.297.309
37 Rp. 57.094 Rp. 13.226 Rp. 43.868 Rp. 4.284.083
38 Rp. 57.094 Rp. 13.361 Rp. 43.733 Rp. 4.270.722
39 Rp. 57.094 Rp. 13.497 Rp. 43.597 Rp. 4.257.225
40 Rp. 57.094 Rp. 13.635 Rp. 43.459 Rp. 4.243.590
41 Rp. 57.094 Rp. 13.774 Rp. 43.320 Rp. 4.229.816
42 Rp. 57.094 Rp. 13.915 Rp. 43.179 Rp. 4.215.901
43 Rp. 57.094 Rp. 14.057 Rp. 43.037 Rp. 4.201.844
44 Rp. 57.094 Rp. 14.200 Rp. 42.894 Rp. 4.187.644
45 Rp. 57.094 Rp. 14.345 Rp. 42.749 Rp. 4.173.299
46 Rp. 57.094 Rp. 14.492 Rp. 42.602 Rp. 4.158.807
47 Rp. 57.094 Rp. 14.640 Rp. 42.454 Rp. 4.144.167
48 Rp. 57.094 Rp. 14.789 Rp. 42.305 Rp. 4.129.378
49 Rp. 57.094 Rp. 14.940 Rp. 42.154 Rp. 4.114.438
50 Rp. 57.094 Rp. 15.092 Rp. 42.002 Rp. 4.099.346
51 Rp. 57.094 Rp. 15.247 Rp. 41.847 Rp. 4.084.099
52 Rp. 57.094 Rp. 15.402 Rp. 41.692 Rp. 4.068.697
53 Rp. 57.094 Rp. 15.559 Rp. 41.535 Rp. 4.053.138
54 Rp. 57.094 Rp. 15.718 Rp. 41.376 Rp. 4.037.420
55 Rp. 57.094 Rp. 15.879 Rp. 41.215 Rp. 4.021.541
56 Rp. 57.094 Rp. 16.041 Rp. 41.053 Rp. 4.005.500
57 Rp. 57.094 Rp. 16.205 Rp. 40.889 Rp. 3.989.295
58 Rp. 57.094 Rp. 16.370 Rp. 40.724 Rp. 3.972.925
59 Rp. 57.094 Rp. 16.537 Rp. 40.557 Rp. 3.956.388
60 Rp. 57.094 Rp. 16.706 Rp. 40.388 Rp. 3.939.682
61 Rp. 57.094 Rp. 16.876 Rp. 40.218 Rp. 3.922.806
62 Rp. 57.094 Rp. 17.049 Rp. 40.045 Rp. 3.905.757
63 Rp. 57.094 Rp. 17.223 Rp. 39.871 Rp. 3.888.534
64 Rp. 57.094 Rp. 17.399 Rp. 39.695 Rp. 3.871.135
65 Rp. 57.094 Rp. 17.576 Rp. 39.518 Rp. 3.853.559
66 Rp. 57.094 Rp. 17.756 Rp. 39.338 Rp. 3.835.803
67 Rp. 57.094 Rp. 17.937 Rp. 39.157 Rp. 3.817.866
68 Rp. 57.094 Rp. 18.120 Rp. 38.974 Rp. 3.799.746
69 Rp. 57.094 Rp. 18.305 Rp. 38.789 Rp. 3.781.441
70 Rp. 57.094 Rp. 18.492 Rp. 38.602 Rp. 3.762.949
71 Rp. 57.094 Rp. 18.681 Rp. 38.413 Rp. 3.744.268
72 Rp. 57.094 Rp. 18.871 Rp. 38.223 Rp. 3.725.397
73 Rp. 57.094 Rp. 19.064 Rp. 38.030 Rp. 3.706.333
74 Rp. 57.094 Rp. 19.259 Rp. 37.835 Rp. 3.687.074
75 Rp. 57.094 Rp. 19.455 Rp. 37.639 Rp. 3.667.619
76 Rp. 57.094 Rp. 19.654 Rp. 37.440 Rp. 3.647.965
77 Rp. 57.094 Rp. 19.854 Rp. 37.240 Rp. 3.628.111
78 Rp. 57.094 Rp. 20.057 Rp. 37.037 Rp. 3.608.054
79 Rp. 57.094 Rp. 20.262 Rp. 36.832 Rp. 3.587.792
80 Rp. 57.094 Rp. 20.469 Rp. 36.625 Rp. 3.567.323
81 Rp. 57.094 Rp. 20.678 Rp. 36.416 Rp. 3.546.645
82 Rp. 57.094 Rp. 20.889 Rp. 36.205 Rp. 3.525.756
83 Rp. 57.094 Rp. 21.102 Rp. 35.992 Rp. 3.504.654
84 Rp. 57.094 Rp. 21.317 Rp. 35.777 Rp. 3.483.337
85 Rp. 57.094 Rp. 21.535 Rp. 35.559 Rp. 3.461.802
86 Rp. 57.094 Rp. 21.755 Rp. 35.339 Rp. 3.440.047
87 Rp. 57.094 Rp. 21.977 Rp. 35.117 Rp. 3.418.070
88 Rp. 57.094 Rp. 22.201 Rp. 34.893 Rp. 3.395.869
89 Rp. 57.094 Rp. 22.428 Rp. 34.666 Rp. 3.373.441
90 Rp. 57.094 Rp. 22.657 Rp. 34.437 Rp. 3.350.784
91 Rp. 57.094 Rp. 22.888 Rp. 34.206 Rp. 3.327.896
92 Rp. 57.094 Rp. 23.122 Rp. 33.972 Rp. 3.304.774
93 Rp. 57.094 Rp. 23.358 Rp. 33.736 Rp. 3.281.416
94 Rp. 57.094 Rp. 23.596 Rp. 33.498 Rp. 3.257.820
95 Rp. 57.094 Rp. 23.837 Rp. 33.257 Rp. 3.233.983
96 Rp. 57.094 Rp. 24.080 Rp. 33.014 Rp. 3.209.903
97 Rp. 57.094 Rp. 24.326 Rp. 32.768 Rp. 3.185.577
98 Rp. 57.094 Rp. 24.575 Rp. 32.519 Rp. 3.161.002
99 Rp. 57.094 Rp. 24.825 Rp. 32.269 Rp. 3.136.177
100 Rp. 57.094 Rp. 25.079 Rp. 32.015 Rp. 3.111.098
101 Rp. 57.094 Rp. 25.335 Rp. 31.759 Rp. 3.085.763
102 Rp. 57.094 Rp. 25.594 Rp. 31.500 Rp. 3.060.169
103 Rp. 57.094 Rp. 25.855 Rp. 31.239 Rp. 3.034.314
104 Rp. 57.094 Rp. 26.119 Rp. 30.975 Rp. 3.008.195
105 Rp. 57.094 Rp. 26.385 Rp. 30.709 Rp. 2.981.810
106 Rp. 57.094 Rp. 26.655 Rp. 30.439 Rp. 2.955.155
107 Rp. 57.094 Rp. 26.927 Rp. 30.167 Rp. 2.928.228
108 Rp. 57.094 Rp. 27.202 Rp. 29.892 Rp. 2.901.026
109 Rp. 57.094 Rp. 27.479 Rp. 29.615 Rp. 2.873.547
110 Rp. 57.094 Rp. 27.760 Rp. 29.334 Rp. 2.845.787
111 Rp. 57.094 Rp. 28.043 Rp. 29.051 Rp. 2.817.744
112 Rp. 57.094 Rp. 28.330 Rp. 28.764 Rp. 2.789.414
113 Rp. 57.094 Rp. 28.619 Rp. 28.475 Rp. 2.760.795
114 Rp. 57.094 Rp. 28.911 Rp. 28.183 Rp. 2.731.884
115 Rp. 57.094 Rp. 29.206 Rp. 27.888 Rp. 2.702.678
116 Rp. 57.094 Rp. 29.504 Rp. 27.590 Rp. 2.673.174
117 Rp. 57.094 Rp. 29.805 Rp. 27.289 Rp. 2.643.369
118 Rp. 57.094 Rp. 30.110 Rp. 26.984 Rp. 2.613.259
119 Rp. 57.094 Rp. 30.417 Rp. 26.677 Rp. 2.582.842
120 Rp. 57.094 Rp. 30.727 Rp. 26.367 Rp. 2.552.115
121 Rp. 57.094 Rp. 31.041 Rp. 26.053 Rp. 2.521.074
122 Rp. 57.094 Rp. 31.358 Rp. 25.736 Rp. 2.489.716
123 Rp. 57.094 Rp. 31.678 Rp. 25.416 Rp. 2.458.038
124 Rp. 57.094 Rp. 32.002 Rp. 25.092 Rp. 2.426.036
125 Rp. 57.094 Rp. 32.328 Rp. 24.766 Rp. 2.393.708
126 Rp. 57.094 Rp. 32.658 Rp. 24.436 Rp. 2.361.050
127 Rp. 57.094 Rp. 32.992 Rp. 24.102 Rp. 2.328.058
128 Rp. 57.094 Rp. 33.328 Rp. 23.766 Rp. 2.294.730
129 Rp. 57.094 Rp. 33.669 Rp. 23.425 Rp. 2.261.061
130 Rp. 57.094 Rp. 34.012 Rp. 23.082 Rp. 2.227.049
131 Rp. 57.094 Rp. 34.360 Rp. 22.734 Rp. 2.192.689
132 Rp. 57.094 Rp. 34.710 Rp. 22.384 Rp. 2.157.979
133 Rp. 57.094 Rp. 35.065 Rp. 22.029 Rp. 2.122.914
134 Rp. 57.094 Rp. 35.423 Rp. 21.671 Rp. 2.087.491
135 Rp. 57.094 Rp. 35.784 Rp. 21.310 Rp. 2.051.707
136 Rp. 57.094 Rp. 36.149 Rp. 20.945 Rp. 2.015.558
137 Rp. 57.094 Rp. 36.519 Rp. 20.575 Rp. 1.979.039
138 Rp. 57.094 Rp. 36.891 Rp. 20.203 Rp. 1.942.148
139 Rp. 57.094 Rp. 37.268 Rp. 19.826 Rp. 1.904.880
140 Rp. 57.094 Rp. 37.648 Rp. 19.446 Rp. 1.867.232
141 Rp. 57.094 Rp. 38.033 Rp. 19.061 Rp. 1.829.199
142 Rp. 57.094 Rp. 38.421 Rp. 18.673 Rp. 1.790.778
143 Rp. 57.094 Rp. 38.813 Rp. 18.281 Rp. 1.751.965
144 Rp. 57.094 Rp. 39.209 Rp. 17.885 Rp. 1.712.756
145 Rp. 57.094 Rp. 39.610 Rp. 17.484 Rp. 1.673.146
146 Rp. 57.094 Rp. 40.014 Rp. 17.080 Rp. 1.633.132
147 Rp. 57.094 Rp. 40.422 Rp. 16.672 Rp. 1.592.710
148 Rp. 57.094 Rp. 40.835 Rp. 16.259 Rp. 1.551.875
149 Rp. 57.094 Rp. 41.252 Rp. 15.842 Rp. 1.510.623
150 Rp. 57.094 Rp. 41.673 Rp. 15.421 Rp. 1.468.950
151 Rp. 57.094 Rp. 42.098 Rp. 14.996 Rp. 1.426.852
152 Rp. 57.094 Rp. 42.528 Rp. 14.566 Rp. 1.384.324
153 Rp. 57.094 Rp. 42.962 Rp. 14.132 Rp. 1.341.362
154 Rp. 57.094 Rp. 43.401 Rp. 13.693 Rp. 1.297.961
155 Rp. 57.094 Rp. 43.844 Rp. 13.250 Rp. 1.254.117
156 Rp. 57.094 Rp. 44.292 Rp. 12.802 Rp. 1.209.825
157 Rp. 57.094 Rp. 44.744 Rp. 12.350 Rp. 1.165.081
158 Rp. 57.094 Rp. 45.200 Rp. 11.894 Rp. 1.119.881
159 Rp. 57.094 Rp. 45.662 Rp. 11.432 Rp. 1.074.219
160 Rp. 57.094 Rp. 46.128 Rp. 10.966 Rp. 1.028.091
161 Rp. 57.094 Rp. 46.599 Rp. 10.495 Rp. 981.492
162 Rp. 57.094 Rp. 47.075 Rp. 10.019 Rp. 934.417
163 Rp. 57.094 Rp. 47.555 Rp. 9.539 Rp. 886.862
164 Rp. 57.094 Rp. 48.041 Rp. 9.053 Rp. 838.821
165 Rp. 57.094 Rp. 48.531 Rp. 8.563 Rp. 790.290
166 Rp. 57.094 Rp. 49.026 Rp. 8.068 Rp. 741.264
167 Rp. 57.094 Rp. 49.527 Rp. 7.567 Rp. 691.737
168 Rp. 57.094 Rp. 50.033 Rp. 7.061 Rp. 641.704
169 Rp. 57.094 Rp. 50.543 Rp. 6.551 Rp. 591.161
170 Rp. 57.094 Rp. 51.059 Rp. 6.035 Rp. 540.102
171 Rp. 57.094 Rp. 51.580 Rp. 5.514 Rp. 488.522
172 Rp. 57.094 Rp. 52.107 Rp. 4.987 Rp. 436.415
173 Rp. 57.094 Rp. 52.639 Rp. 4.455 Rp. 383.776
174 Rp. 57.094 Rp. 53.176 Rp. 3.918 Rp. 330.600
175 Rp. 57.094 Rp. 53.719 Rp. 3.375 Rp. 276.881
176 Rp. 57.094 Rp. 54.268 Rp. 2.826 Rp. 222.613
177 Rp. 57.094 Rp. 54.821 Rp. 2.273 Rp. 167.792
178 Rp. 57.094 Rp. 55.381 Rp. 1.713 Rp. 112.411
179 Rp. 57.094 Rp. 55.946 Rp. 1.148 Rp. 56.465
180 Rp. 57.094 Rp. 56.465 Rp. 629 Rp. 0