Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 699.900.000
DP
Rp. 139.980.000
DP 20%
Pokok Pinjaman
Rp. 559.920.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 5.846.823
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 6.660.020
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 609.608.508
Estimasi total bunga
Total Pembayaran
Rp. 1.169.528.508
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 559.920.000
1 Rp. 5.846.823 Rp. 1.414.123 Rp. 4.432.700 Rp. 558.505.877
2 Rp. 5.846.823 Rp. 1.425.318 Rp. 4.421.505 Rp. 557.080.559
3 Rp. 5.846.823 Rp. 1.436.602 Rp. 4.410.221 Rp. 555.643.957
4 Rp. 5.846.823 Rp. 1.447.975 Rp. 4.398.848 Rp. 554.195.982
5 Rp. 5.846.823 Rp. 1.459.438 Rp. 4.387.385 Rp. 552.736.544
6 Rp. 5.846.823 Rp. 1.470.992 Rp. 4.375.831 Rp. 551.265.552
7 Rp. 5.846.823 Rp. 1.482.637 Rp. 4.364.186 Rp. 549.782.915
8 Rp. 5.846.823 Rp. 1.494.375 Rp. 4.352.448 Rp. 548.288.540
9 Rp. 5.846.823 Rp. 1.506.205 Rp. 4.340.618 Rp. 546.782.335
10 Rp. 5.846.823 Rp. 1.518.130 Rp. 4.328.693 Rp. 545.264.205
11 Rp. 5.846.823 Rp. 1.530.148 Rp. 4.316.675 Rp. 543.734.057
12 Rp. 5.846.823 Rp. 1.542.262 Rp. 4.304.561 Rp. 542.191.795
13 Rp. 5.846.823 Rp. 1.554.471 Rp. 4.292.352 Rp. 540.637.324
14 Rp. 5.846.823 Rp. 1.566.778 Rp. 4.280.045 Rp. 539.070.546
15 Rp. 5.846.823 Rp. 1.579.181 Rp. 4.267.642 Rp. 537.491.365
16 Rp. 5.846.823 Rp. 1.591.683 Rp. 4.255.140 Rp. 535.899.682
17 Rp. 5.846.823 Rp. 1.604.284 Rp. 4.242.539 Rp. 534.295.398
18 Rp. 5.846.823 Rp. 1.616.984 Rp. 4.229.839 Rp. 532.678.414
19 Rp. 5.846.823 Rp. 1.629.786 Rp. 4.217.037 Rp. 531.048.628
20 Rp. 5.846.823 Rp. 1.642.688 Rp. 4.204.135 Rp. 529.405.940
21 Rp. 5.846.823 Rp. 1.655.693 Rp. 4.191.130 Rp. 527.750.247
22 Rp. 5.846.823 Rp. 1.668.800 Rp. 4.178.023 Rp. 526.081.447
23 Rp. 5.846.823 Rp. 1.682.012 Rp. 4.164.811 Rp. 524.399.435
24 Rp. 5.846.823 Rp. 1.695.327 Rp. 4.151.496 Rp. 522.704.108
25 Rp. 5.846.823 Rp. 1.708.749 Rp. 4.138.074 Rp. 520.995.359
26 Rp. 5.846.823 Rp. 1.722.276 Rp. 4.124.547 Rp. 519.273.083
27 Rp. 5.846.823 Rp. 1.735.911 Rp. 4.110.912 Rp. 517.537.172
28 Rp. 5.846.823 Rp. 1.749.654 Rp. 4.097.169 Rp. 515.787.518
29 Rp. 5.846.823 Rp. 1.763.505 Rp. 4.083.318 Rp. 514.024.013
30 Rp. 5.846.823 Rp. 1.777.466 Rp. 4.069.357 Rp. 512.246.547
31 Rp. 5.846.823 Rp. 1.791.538 Rp. 4.055.285 Rp. 510.455.009
32 Rp. 5.846.823 Rp. 1.805.721 Rp. 4.041.102 Rp. 508.649.288
33 Rp. 5.846.823 Rp. 1.820.016 Rp. 4.026.807 Rp. 506.829.272
34 Rp. 5.846.823 Rp. 1.834.425 Rp. 4.012.398 Rp. 504.994.847
35 Rp. 5.846.823 Rp. 1.848.947 Rp. 3.997.876 Rp. 503.145.900
36 Rp. 5.846.823 Rp. 1.863.585 Rp. 3.983.238 Rp. 501.282.315
37 Rp. 6.660.020 Rp. 1.542.763 Rp. 5.117.257 Rp. 499.739.552
38 Rp. 6.660.020 Rp. 1.558.512 Rp. 5.101.508 Rp. 498.181.040
39 Rp. 6.660.020 Rp. 1.574.422 Rp. 5.085.598 Rp. 496.606.618
40 Rp. 6.660.020 Rp. 1.590.494 Rp. 5.069.526 Rp. 495.016.124
41 Rp. 6.660.020 Rp. 1.606.730 Rp. 5.053.290 Rp. 493.409.394
42 Rp. 6.660.020 Rp. 1.623.132 Rp. 5.036.888 Rp. 491.786.262
43 Rp. 6.660.020 Rp. 1.639.702 Rp. 5.020.318 Rp. 490.146.560
44 Rp. 6.660.020 Rp. 1.656.441 Rp. 5.003.579 Rp. 488.490.119
45 Rp. 6.660.020 Rp. 1.673.350 Rp. 4.986.670 Rp. 486.816.769
46 Rp. 6.660.020 Rp. 1.690.432 Rp. 4.969.588 Rp. 485.126.337
47 Rp. 6.660.020 Rp. 1.707.689 Rp. 4.952.331 Rp. 483.418.648
48 Rp. 6.660.020 Rp. 1.725.121 Rp. 4.934.899 Rp. 481.693.527
49 Rp. 6.660.020 Rp. 1.742.732 Rp. 4.917.288 Rp. 479.950.795
50 Rp. 6.660.020 Rp. 1.760.522 Rp. 4.899.498 Rp. 478.190.273
51 Rp. 6.660.020 Rp. 1.778.494 Rp. 4.881.526 Rp. 476.411.779
52 Rp. 6.660.020 Rp. 1.796.650 Rp. 4.863.370 Rp. 474.615.129
53 Rp. 6.660.020 Rp. 1.814.991 Rp. 4.845.029 Rp. 472.800.138
54 Rp. 6.660.020 Rp. 1.833.519 Rp. 4.826.501 Rp. 470.966.619
55 Rp. 6.660.020 Rp. 1.852.236 Rp. 4.807.784 Rp. 469.114.383
56 Rp. 6.660.020 Rp. 1.871.144 Rp. 4.788.876 Rp. 467.243.239
57 Rp. 6.660.020 Rp. 1.890.245 Rp. 4.769.775 Rp. 465.352.994
58 Rp. 6.660.020 Rp. 1.909.542 Rp. 4.750.478 Rp. 463.443.452
59 Rp. 6.660.020 Rp. 1.929.035 Rp. 4.730.985 Rp. 461.514.417
60 Rp. 6.660.020 Rp. 1.948.727 Rp. 4.711.293 Rp. 459.565.690
61 Rp. 6.660.020 Rp. 1.968.620 Rp. 4.691.400 Rp. 457.597.070
62 Rp. 6.660.020 Rp. 1.988.717 Rp. 4.671.303 Rp. 455.608.353
63 Rp. 6.660.020 Rp. 2.009.018 Rp. 4.651.002 Rp. 453.599.335
64 Rp. 6.660.020 Rp. 2.029.527 Rp. 4.630.493 Rp. 451.569.808
65 Rp. 6.660.020 Rp. 2.050.245 Rp. 4.609.775 Rp. 449.519.563
66 Rp. 6.660.020 Rp. 2.071.174 Rp. 4.588.846 Rp. 447.448.389
67 Rp. 6.660.020 Rp. 2.092.318 Rp. 4.567.702 Rp. 445.356.071
68 Rp. 6.660.020 Rp. 2.113.677 Rp. 4.546.343 Rp. 443.242.394
69 Rp. 6.660.020 Rp. 2.135.254 Rp. 4.524.766 Rp. 441.107.140
70 Rp. 6.660.020 Rp. 2.157.051 Rp. 4.502.969 Rp. 438.950.089
71 Rp. 6.660.020 Rp. 2.179.071 Rp. 4.480.949 Rp. 436.771.018
72 Rp. 6.660.020 Rp. 2.201.316 Rp. 4.458.704 Rp. 434.569.702
73 Rp. 6.660.020 Rp. 2.223.788 Rp. 4.436.232 Rp. 432.345.914
74 Rp. 6.660.020 Rp. 2.246.489 Rp. 4.413.531 Rp. 430.099.425
75 Rp. 6.660.020 Rp. 2.269.422 Rp. 4.390.598 Rp. 427.830.003
76 Rp. 6.660.020 Rp. 2.292.589 Rp. 4.367.431 Rp. 425.537.414
77 Rp. 6.660.020 Rp. 2.315.992 Rp. 4.344.028 Rp. 423.221.422
78 Rp. 6.660.020 Rp. 2.339.635 Rp. 4.320.385 Rp. 420.881.787
79 Rp. 6.660.020 Rp. 2.363.518 Rp. 4.296.502 Rp. 418.518.269
80 Rp. 6.660.020 Rp. 2.387.646 Rp. 4.272.374 Rp. 416.130.623
81 Rp. 6.660.020 Rp. 2.412.020 Rp. 4.248.000 Rp. 413.718.603
82 Rp. 6.660.020 Rp. 2.436.643 Rp. 4.223.377 Rp. 411.281.960
83 Rp. 6.660.020 Rp. 2.461.517 Rp. 4.198.503 Rp. 408.820.443
84 Rp. 6.660.020 Rp. 2.486.645 Rp. 4.173.375 Rp. 406.333.798
85 Rp. 6.660.020 Rp. 2.512.029 Rp. 4.147.991 Rp. 403.821.769
86 Rp. 6.660.020 Rp. 2.537.673 Rp. 4.122.347 Rp. 401.284.096
87 Rp. 6.660.020 Rp. 2.563.578 Rp. 4.096.442 Rp. 398.720.518
88 Rp. 6.660.020 Rp. 2.589.748 Rp. 4.070.272 Rp. 396.130.770
89 Rp. 6.660.020 Rp. 2.616.185 Rp. 4.043.835 Rp. 393.514.585
90 Rp. 6.660.020 Rp. 2.642.892 Rp. 4.017.128 Rp. 390.871.693
91 Rp. 6.660.020 Rp. 2.669.871 Rp. 3.990.149 Rp. 388.201.822
92 Rp. 6.660.020 Rp. 2.697.126 Rp. 3.962.894 Rp. 385.504.696
93 Rp. 6.660.020 Rp. 2.724.660 Rp. 3.935.360 Rp. 382.780.036
94 Rp. 6.660.020 Rp. 2.752.474 Rp. 3.907.546 Rp. 380.027.562
95 Rp. 6.660.020 Rp. 2.780.572 Rp. 3.879.448 Rp. 377.246.990
96 Rp. 6.660.020 Rp. 2.808.957 Rp. 3.851.063 Rp. 374.438.033
97 Rp. 6.660.020 Rp. 2.837.632 Rp. 3.822.388 Rp. 371.600.401
98 Rp. 6.660.020 Rp. 2.866.599 Rp. 3.793.421 Rp. 368.733.802
99 Rp. 6.660.020 Rp. 2.895.862 Rp. 3.764.158 Rp. 365.837.940
100 Rp. 6.660.020 Rp. 2.925.424 Rp. 3.734.596 Rp. 362.912.516
101 Rp. 6.660.020 Rp. 2.955.288 Rp. 3.704.732 Rp. 359.957.228
102 Rp. 6.660.020 Rp. 2.985.457 Rp. 3.674.563 Rp. 356.971.771
103 Rp. 6.660.020 Rp. 3.015.933 Rp. 3.644.087 Rp. 353.955.838
104 Rp. 6.660.020 Rp. 3.046.721 Rp. 3.613.299 Rp. 350.909.117
105 Rp. 6.660.020 Rp. 3.077.823 Rp. 3.582.197 Rp. 347.831.294
106 Rp. 6.660.020 Rp. 3.109.242 Rp. 3.550.778 Rp. 344.722.052
107 Rp. 6.660.020 Rp. 3.140.982 Rp. 3.519.038 Rp. 341.581.070
108 Rp. 6.660.020 Rp. 3.173.047 Rp. 3.486.973 Rp. 338.408.023
109 Rp. 6.660.020 Rp. 3.205.438 Rp. 3.454.582 Rp. 335.202.585
110 Rp. 6.660.020 Rp. 3.238.160 Rp. 3.421.860 Rp. 331.964.425
111 Rp. 6.660.020 Rp. 3.271.216 Rp. 3.388.804 Rp. 328.693.209
112 Rp. 6.660.020 Rp. 3.304.610 Rp. 3.355.410 Rp. 325.388.599
113 Rp. 6.660.020 Rp. 3.338.345 Rp. 3.321.675 Rp. 322.050.254
114 Rp. 6.660.020 Rp. 3.372.424 Rp. 3.287.596 Rp. 318.677.830
115 Rp. 6.660.020 Rp. 3.406.850 Rp. 3.253.170 Rp. 315.270.980
116 Rp. 6.660.020 Rp. 3.441.629 Rp. 3.218.391 Rp. 311.829.351
117 Rp. 6.660.020 Rp. 3.476.762 Rp. 3.183.258 Rp. 308.352.589
118 Rp. 6.660.020 Rp. 3.512.254 Rp. 3.147.766 Rp. 304.840.335
119 Rp. 6.660.020 Rp. 3.548.108 Rp. 3.111.912 Rp. 301.292.227
120 Rp. 6.660.020 Rp. 3.584.329 Rp. 3.075.691 Rp. 297.707.898
121 Rp. 6.660.020 Rp. 3.620.919 Rp. 3.039.101 Rp. 294.086.979
122 Rp. 6.660.020 Rp. 3.657.882 Rp. 3.002.138 Rp. 290.429.097
123 Rp. 6.660.020 Rp. 3.695.223 Rp. 2.964.797 Rp. 286.733.874
124 Rp. 6.660.020 Rp. 3.732.945 Rp. 2.927.075 Rp. 283.000.929
125 Rp. 6.660.020 Rp. 3.771.052 Rp. 2.888.968 Rp. 279.229.877
126 Rp. 6.660.020 Rp. 3.809.548 Rp. 2.850.472 Rp. 275.420.329
127 Rp. 6.660.020 Rp. 3.848.437 Rp. 2.811.583 Rp. 271.571.892
128 Rp. 6.660.020 Rp. 3.887.724 Rp. 2.772.296 Rp. 267.684.168
129 Rp. 6.660.020 Rp. 3.927.411 Rp. 2.732.609 Rp. 263.756.757
130 Rp. 6.660.020 Rp. 3.967.503 Rp. 2.692.517 Rp. 259.789.254
131 Rp. 6.660.020 Rp. 4.008.005 Rp. 2.652.015 Rp. 255.781.249
132 Rp. 6.660.020 Rp. 4.048.920 Rp. 2.611.100 Rp. 251.732.329
133 Rp. 6.660.020 Rp. 4.090.252 Rp. 2.569.768 Rp. 247.642.077
134 Rp. 6.660.020 Rp. 4.132.007 Rp. 2.528.013 Rp. 243.510.070
135 Rp. 6.660.020 Rp. 4.174.188 Rp. 2.485.832 Rp. 239.335.882
136 Rp. 6.660.020 Rp. 4.216.800 Rp. 2.443.220 Rp. 235.119.082
137 Rp. 6.660.020 Rp. 4.259.846 Rp. 2.400.174 Rp. 230.859.236
138 Rp. 6.660.020 Rp. 4.303.332 Rp. 2.356.688 Rp. 226.555.904
139 Rp. 6.660.020 Rp. 4.347.262 Rp. 2.312.758 Rp. 222.208.642
140 Rp. 6.660.020 Rp. 4.391.640 Rp. 2.268.380 Rp. 217.817.002
141 Rp. 6.660.020 Rp. 4.436.471 Rp. 2.223.549 Rp. 213.380.531
142 Rp. 6.660.020 Rp. 4.481.760 Rp. 2.178.260 Rp. 208.898.771
143 Rp. 6.660.020 Rp. 4.527.512 Rp. 2.132.508 Rp. 204.371.259
144 Rp. 6.660.020 Rp. 4.573.730 Rp. 2.086.290 Rp. 199.797.529
145 Rp. 6.660.020 Rp. 4.620.420 Rp. 2.039.600 Rp. 195.177.109
146 Rp. 6.660.020 Rp. 4.667.587 Rp. 1.992.433 Rp. 190.509.522
147 Rp. 6.660.020 Rp. 4.715.235 Rp. 1.944.785 Rp. 185.794.287
148 Rp. 6.660.020 Rp. 4.763.370 Rp. 1.896.650 Rp. 181.030.917
149 Rp. 6.660.020 Rp. 4.811.996 Rp. 1.848.024 Rp. 176.218.921
150 Rp. 6.660.020 Rp. 4.861.119 Rp. 1.798.901 Rp. 171.357.802
151 Rp. 6.660.020 Rp. 4.910.742 Rp. 1.749.278 Rp. 166.447.060
152 Rp. 6.660.020 Rp. 4.960.873 Rp. 1.699.147 Rp. 161.486.187
153 Rp. 6.660.020 Rp. 5.011.515 Rp. 1.648.505 Rp. 156.474.672
154 Rp. 6.660.020 Rp. 5.062.674 Rp. 1.597.346 Rp. 151.411.998
155 Rp. 6.660.020 Rp. 5.114.356 Rp. 1.545.664 Rp. 146.297.642
156 Rp. 6.660.020 Rp. 5.166.565 Rp. 1.493.455 Rp. 141.131.077
157 Rp. 6.660.020 Rp. 5.219.307 Rp. 1.440.713 Rp. 135.911.770
158 Rp. 6.660.020 Rp. 5.272.587 Rp. 1.387.433 Rp. 130.639.183
159 Rp. 6.660.020 Rp. 5.326.412 Rp. 1.333.608 Rp. 125.312.771
160 Rp. 6.660.020 Rp. 5.380.785 Rp. 1.279.235 Rp. 119.931.986
161 Rp. 6.660.020 Rp. 5.435.714 Rp. 1.224.306 Rp. 114.496.272
162 Rp. 6.660.020 Rp. 5.491.204 Rp. 1.168.816 Rp. 109.005.068
163 Rp. 6.660.020 Rp. 5.547.260 Rp. 1.112.760 Rp. 103.457.808
164 Rp. 6.660.020 Rp. 5.603.888 Rp. 1.056.132 Rp. 97.853.920
165 Rp. 6.660.020 Rp. 5.661.095 Rp. 998.925 Rp. 92.192.825
166 Rp. 6.660.020 Rp. 5.718.885 Rp. 941.135 Rp. 86.473.940
167 Rp. 6.660.020 Rp. 5.777.265 Rp. 882.755 Rp. 80.696.675
168 Rp. 6.660.020 Rp. 5.836.241 Rp. 823.779 Rp. 74.860.434
169 Rp. 6.660.020 Rp. 5.895.820 Rp. 764.200 Rp. 68.964.614
170 Rp. 6.660.020 Rp. 5.956.006 Rp. 704.014 Rp. 63.008.608
171 Rp. 6.660.020 Rp. 6.016.807 Rp. 643.213 Rp. 56.991.801
172 Rp. 6.660.020 Rp. 6.078.229 Rp. 581.791 Rp. 50.913.572
173 Rp. 6.660.020 Rp. 6.140.277 Rp. 519.743 Rp. 44.773.295
174 Rp. 6.660.020 Rp. 6.202.959 Rp. 457.061 Rp. 38.570.336
175 Rp. 6.660.020 Rp. 6.266.281 Rp. 393.739 Rp. 32.304.055
176 Rp. 6.660.020 Rp. 6.330.249 Rp. 329.771 Rp. 25.973.806
177 Rp. 6.660.020 Rp. 6.394.871 Rp. 265.149 Rp. 19.578.935
178 Rp. 6.660.020 Rp. 6.460.152 Rp. 199.868 Rp. 13.118.783
179 Rp. 6.660.020 Rp. 6.526.099 Rp. 133.921 Rp. 6.592.684
180 Rp. 6.660.020 Rp. 6.592.684 Rp. 67.336 Rp. 0