Simulasi KPR - Kalkulator Kredit Rumah

Jenis Pinjaman
Harga Rumah
DP (%)
Jumlah Pinjaman
Lama (tahun)
Bunga per tahun

Simulasi KPR

Rp. 950.000.000,00
Rp. 285.000.000,00
Rp. 665.000.000,00
180 bulan (15 Tahun)
8%
Rp. 6.355.086,36
BulanSaldo PokokCicilan PokokBungaCicilan
1 663.078.246,97 1.921.753,03 4.433.333,33 6.355.086,36
2 661.143.682,26 1.934.564,71 4.420.521,65 6.355.086,36
3 659.196.220,45 1.947.461,81 4.407.624,55 6.355.086,36
4 657.235.775,55 1.960.444,89 4.394.641,47 6.355.086,36
5 655.262.261,03 1.973.514,52 4.381.571,84 6.355.086,36
6 653.275.589,74 1.986.671,29 4.368.415,07 6.355.086,36
7 651.275.673,98 1.999.915,76 4.355.170,60 6.355.086,36
8 649.262.425,45 2.013.248,53 4.341.837,83 6.355.086,36
9 647.235.755,26 2.026.670,19 4.328.416,17 6.355.086,36
10 645.195.573,93 2.040.181,33 4.314.905,04 6.355.086,36
11 643.141.791,40 2.053.782,53 4.301.303,83 6.355.086,36
12 641.074.316,98 2.067.474,42 4.287.611,94 6.355.086,36
13 638.993.059,40 2.081.257,58 4.273.828,78 6.355.086,36
14 636.897.926,76 2.095.132,63 4.259.953,73 6.355.086,36
15 634.788.826,58 2.109.100,18 4.245.986,18 6.355.086,36
16 632.665.665,73 2.123.160,85 4.231.925,51 6.355.086,36
17 630.528.350,48 2.137.315,26 4.217.771,10 6.355.086,36
18 628.376.786,45 2.151.564,02 4.203.522,34 6.355.086,36
19 626.210.878,67 2.165.907,78 4.189.178,58 6.355.086,36
20 624.030.531,50 2.180.347,17 4.174.739,19 6.355.086,36
21 621.835.648,68 2.194.882,82 4.160.203,54 6.355.086,36
22 619.626.133,31 2.209.515,37 4.145.570,99 6.355.086,36
23 617.401.887,84 2.224.245,47 4.130.840,89 6.355.086,36
24 615.162.814,06 2.239.073,78 4.116.012,59 6.355.086,36
25 612.908.813,13 2.254.000,93 4.101.085,43 6.355.086,36
26 610.639.785,52 2.269.027,61 4.086.058,75 6.355.086,36
27 608.355.631,07 2.284.154,46 4.070.931,90 6.355.086,36
28 606.056.248,91 2.299.382,15 4.055.704,21 6.355.086,36
29 603.741.537,54 2.314.711,37 4.040.374,99 6.355.086,36
30 601.411.394,77 2.330.142,78 4.024.943,58 6.355.086,36
31 599.065.717,70 2.345.677,06 4.009.409,30 6.355.086,36
32 596.704.402,80 2.361.314,91 3.993.771,45 6.355.086,36
33 594.327.345,79 2.377.057,01 3.978.029,35 6.355.086,36
34 591.934.441,73 2.392.904,06 3.962.182,31 6.355.086,36
35 589.525.584,98 2.408.856,75 3.946.229,61 6.355.086,36
36 587.100.669,19 2.424.915,79 3.930.170,57 6.355.086,36
37 584.659.587,29 2.441.081,90 3.914.004,46 6.355.086,36
38 582.202.231,51 2.457.355,78 3.897.730,58 6.355.086,36
39 579.728.493,36 2.473.738,15 3.881.348,21 6.355.086,36
40 577.238.263,62 2.490.229,74 3.864.856,62 6.355.086,36
41 574.731.432,35 2.506.831,27 3.848.255,09 6.355.086,36
42 572.207.888,87 2.523.543,48 3.831.542,88 6.355.086,36
43 569.667.521,77 2.540.367,10 3.814.719,26 6.355.086,36
44 567.110.218,89 2.557.302,88 3.797.783,48 6.355.086,36
45 564.535.867,32 2.574.351,57 3.780.734,79 6.355.086,36
46 561.944.353,41 2.591.513,91 3.763.572,45 6.355.086,36
47 559.335.562,74 2.608.790,67 3.746.295,69 6.355.086,36
48 556.709.380,13 2.626.182,61 3.728.903,75 6.355.086,36
49 554.065.689,63 2.643.690,49 3.711.395,87 6.355.086,36
50 551.404.374,54 2.661.315,10 3.693.771,26 6.355.086,36
51 548.725.317,34 2.679.057,20 3.676.029,16 6.355.086,36
52 546.028.399,76 2.696.917,58 3.658.168,78 6.355.086,36
53 543.313.502,73 2.714.897,03 3.640.189,33 6.355.086,36
54 540.580.506,39 2.732.996,34 3.622.090,02 6.355.086,36
55 537.829.290,07 2.751.216,32 3.603.870,04 6.355.086,36
56 535.059.732,31 2.769.557,76 3.585.528,60 6.355.086,36
57 532.271.710,83 2.788.021,48 3.567.064,88 6.355.086,36
58 529.465.102,54 2.806.608,29 3.548.478,07 6.355.086,36
59 526.639.783,53 2.825.319,01 3.529.767,35 6.355.086,36
60 523.795.629,06 2.844.154,47 3.510.931,89 6.355.086,36
61 520.932.513,56 2.863.115,50 3.491.970,86 6.355.086,36
62 518.050.310,62 2.882.202,94 3.472.883,42 6.355.086,36
63 515.148.893,00 2.901.417,62 3.453.668,74 6.355.086,36
64 512.228.132,59 2.920.760,41 3.434.325,95 6.355.086,36
65 509.287.900,45 2.940.232,14 3.414.854,22 6.355.086,36
66 506.328.066,76 2.959.833,69 3.395.252,67 6.355.086,36
67 503.348.500,84 2.979.565,92 3.375.520,45 6.355.086,36
68 500.349.071,16 2.999.429,69 3.355.656,67 6.355.086,36
69 497.329.645,27 3.019.425,89 3.335.660,47 6.355.086,36
70 494.290.089,88 3.039.555,39 3.315.530,97 6.355.086,36
71 491.230.270,78 3.059.819,09 3.295.267,27 6.355.086,36
72 488.150.052,89 3.080.217,89 3.274.868,47 6.355.086,36
73 485.049.300,22 3.100.752,67 3.254.333,69 6.355.086,36
74 481.927.875,86 3.121.424,36 3.233.662,00 6.355.086,36
75 478.785.642,00 3.142.233,86 3.212.852,51 6.355.086,36
76 475.622.459,92 3.163.182,08 3.191.904,28 6.355.086,36
77 472.438.189,96 3.184.269,96 3.170.816,40 6.355.086,36
78 469.232.691,53 3.205.498,43 3.149.587,93 6.355.086,36
79 466.005.823,12 3.226.868,42 3.128.217,94 6.355.086,36
80 462.757.442,24 3.248.380,87 3.106.705,49 6.355.086,36
81 459.487.405,50 3.270.036,75 3.085.049,61 6.355.086,36
82 456.195.568,51 3.291.836,99 3.063.249,37 6.355.086,36
83 452.881.785,94 3.313.782,57 3.041.303,79 6.355.086,36
84 449.545.911,48 3.335.874,45 3.019.211,91 6.355.086,36
85 446.187.797,86 3.358.113,62 2.996.972,74 6.355.086,36
86 442.807.296,82 3.380.501,04 2.974.585,32 6.355.086,36
87 439.404.259,11 3.403.037,72 2.952.048,65 6.355.086,36
88 435.978.534,47 3.425.724,63 2.929.361,73 6.355.086,36
89 432.529.971,68 3.448.562,80 2.906.523,56 6.355.086,36
90 429.058.418,46 3.471.553,22 2.883.533,14 6.355.086,36
91 425.563.721,55 3.494.696,90 2.860.389,46 6.355.086,36
92 422.045.726,67 3.517.994,88 2.837.091,48 6.355.086,36
93 418.504.278,49 3.541.448,18 2.813.638,18 6.355.086,36
94 414.939.220,65 3.565.057,84 2.790.028,52 6.355.086,36
95 411.350.395,76 3.588.824,89 2.766.261,47 6.355.086,36
96 407.737.645,37 3.612.750,39 2.742.335,97 6.355.086,36
97 404.100.809,98 3.636.835,39 2.718.250,97 6.355.086,36
98 400.439.729,02 3.661.080,96 2.694.005,40 6.355.086,36
99 396.754.240,85 3.685.488,17 2.669.598,19 6.355.086,36
100 393.044.182,76 3.710.058,09 2.645.028,27 6.355.086,36
101 389.309.390,95 3.734.791,81 2.620.294,55 6.355.086,36
102 385.549.700,53 3.759.690,42 2.595.395,94 6.355.086,36
103 381.764.945,51 3.784.755,02 2.570.331,34 6.355.086,36
104 377.954.958,78 3.809.986,72 2.545.099,64 6.355.086,36
105 374.119.572,15 3.835.386,64 2.519.699,73 6.355.086,36
106 370.258.616,27 3.860.955,88 2.494.130,48 6.355.086,36
107 366.371.920,68 3.886.695,59 2.468.390,78 6.355.086,36
108 362.459.313,79 3.912.606,89 2.442.479,47 6.355.086,36
109 358.520.622,86 3.938.690,94 2.416.395,43 6.355.086,36
110 354.555.673,98 3.964.948,88 2.390.137,49 6.355.086,36
111 350.564.292,12 3.991.381,87 2.363.704,49 6.355.086,36
112 346.546.301,04 4.017.991,08 2.337.095,28 6.355.086,36
113 342.501.523,35 4.044.777,69 2.310.308,67 6.355.086,36
114 338.429.780,48 4.071.742,87 2.283.343,49 6.355.086,36
115 334.330.892,65 4.098.887,82 2.256.198,54 6.355.086,36
116 330.204.678,91 4.126.213,74 2.228.872,62 6.355.086,36
117 326.050.957,07 4.153.721,83 2.201.364,53 6.355.086,36
118 321.869.543,76 4.181.413,31 2.173.673,05 6.355.086,36
119 317.660.254,36 4.209.289,40 2.145.796,96 6.355.086,36
120 313.422.903,03 4.237.351,33 2.117.735,03 6.355.086,36
121 309.157.302,69 4.265.600,34 2.089.486,02 6.355.086,36
122 304.863.265,01 4.294.037,68 2.061.048,68 6.355.086,36
123 300.540.600,42 4.322.664,59 2.032.421,77 6.355.086,36
124 296.189.118,06 4.351.482,36 2.003.604,00 6.355.086,36
125 291.808.625,82 4.380.492,24 1.974.594,12 6.355.086,36
126 287.398.930,30 4.409.695,52 1.945.390,84 6.355.086,36
127 282.959.836,80 4.439.093,49 1.915.992,87 6.355.086,36
128 278.491.149,35 4.468.687,45 1.886.398,91 6.355.086,36
129 273.992.670,66 4.498.478,70 1.856.607,66 6.355.086,36
130 269.464.202,10 4.528.468,56 1.826.617,80 6.355.086,36
131 264.905.543,75 4.558.658,35 1.796.428,01 6.355.086,36
132 260.316.494,35 4.589.049,40 1.766.036,96 6.355.086,36
133 255.696.851,29 4.619.643,07 1.735.443,30 6.355.086,36
134 251.046.410,60 4.650.440,69 1.704.645,68 6.355.086,36
135 246.364.966,98 4.681.443,62 1.673.642,74 6.355.086,36
136 241.652.313,73 4.712.653,25 1.642.433,11 6.355.086,36
137 236.908.242,79 4.744.070,94 1.611.015,42 6.355.086,36
138 232.132.544,72 4.775.698,08 1.579.388,29 6.355.086,36
139 227.325.008,65 4.807.536,06 1.547.550,30 6.355.086,36
140 222.485.422,35 4.839.586,30 1.515.500,06 6.355.086,36
141 217.613.572,14 4.871.850,21 1.483.236,15 6.355.086,36
142 212.709.242,93 4.904.329,21 1.450.757,15 6.355.086,36
143 207.772.218,19 4.937.024,74 1.418.061,62 6.355.086,36
144 202.802.279,95 4.969.938,24 1.385.148,12 6.355.086,36
145 197.799.208,78 5.003.071,16 1.352.015,20 6.355.086,36
146 192.762.783,82 5.036.424,97 1.318.661,39 6.355.086,36
147 187.692.782,68 5.070.001,14 1.285.085,23 6.355.086,36
148 182.588.981,54 5.103.801,14 1.251.285,22 6.355.086,36
149 177.451.155,05 5.137.826,48 1.217.259,88 6.355.086,36
150 172.279.076,39 5.172.078,66 1.183.007,70 6.355.086,36
151 167.072.517,21 5.206.559,18 1.148.527,18 6.355.086,36
152 161.831.247,63 5.241.269,58 1.113.816,78 6.355.086,36
153 156.555.036,25 5.276.211,38 1.078.874,98 6.355.086,36
154 151.243.650,13 5.311.386,12 1.043.700,24 6.355.086,36
155 145.896.854,77 5.346.795,36 1.008.291,00 6.355.086,36
156 140.514.414,11 5.382.440,66 972.645,70 6.355.086,36
157 135.096.090,51 5.418.323,60 936.762,76 6.355.086,36
158 129.641.644,75 5.454.445,76 900.640,60 6.355.086,36
159 124.150.836,02 5.490.808,73 864.277,63 6.355.086,36
160 118.623.421,90 5.527.414,12 827.672,24 6.355.086,36
161 113.059.158,36 5.564.263,55 790.822,81 6.355.086,36
162 107.457.799,72 5.601.358,64 753.727,72 6.355.086,36
163 101.819.098,69 5.638.701,03 716.385,33 6.355.086,36
164 96.142.806,32 5.676.292,37 678.793,99 6.355.086,36
165 90.428.672,00 5.714.134,32 640.952,04 6.355.086,36
166 84.676.443,45 5.752.228,55 602.857,81 6.355.086,36
167 78.885.866,71 5.790.576,74 564.509,62 6.355.086,36
168 73.056.686,13 5.829.180,58 525.905,78 6.355.086,36
169 67.188.644,35 5.868.041,79 487.044,57 6.355.086,36
170 61.281.482,28 5.907.162,07 447.924,30 6.355.086,36
171 55.334.939,13 5.946.543,15 408.543,22 6.355.086,36
172 49.348.752,37 5.986.186,77 368.899,59 6.355.086,36
173 43.322.657,69 6.026.094,68 328.991,68 6.355.086,36
174 37.256.389,05 6.066.268,64 288.817,72 6.355.086,36
175 31.149.678,61 6.106.710,43 248.375,93 6.355.086,36
176 25.002.256,78 6.147.421,84 207.664,52 6.355.086,36
177 18.813.852,13 6.188.404,65 166.681,71 6.355.086,36
178 12.584.191,45 6.229.660,68 125.425,68 6.355.086,36
179 6.312.999,70 6.271.191,75 83.894,61 6.355.086,36
180 -0,00 6.312.999,70 42.086,66 6.355.086,36