Simulasi KPR - Kalkulator Kredit Rumah

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

Simulasi KPR

Rp. 150.000.000,00
Rp. 45.000.000,00
Rp. 105.000.000,00
180 bulan (15 Tahun)
8%
Rp. 1.003.434,69
BulanSaldo PokokCicilan PokokBungaCicilan
1 104.696.565,31 303.434,69 700.000,00 1.003.434,69
2 104.391.107,72 305.457,59 697.977,10 1.003.434,69
3 104.083.613,75 307.493,97 695.940,72 1.003.434,69
4 103.774.069,82 309.543,93 693.890,76 1.003.434,69
5 103.462.462,27 311.607,56 691.827,13 1.003.434,69
6 103.148.777,33 313.684,94 689.749,75 1.003.434,69
7 102.833.001,15 315.776,17 687.658,52 1.003.434,69
8 102.515.119,81 317.881,35 685.553,34 1.003.434,69
9 102.195.119,25 320.000,56 683.434,13 1.003.434,69
10 101.872.985,36 322.133,89 681.300,80 1.003.434,69
11 101.548.703,90 324.281,45 679.153,24 1.003.434,69
12 101.222.260,58 326.443,33 676.991,36 1.003.434,69
13 100.893.640,96 328.619,62 674.815,07 1.003.434,69
14 100.562.830,54 330.810,42 672.624,27 1.003.434,69
15 100.229.814,72 333.015,82 670.418,87 1.003.434,69
16 99.894.578,80 335.235,92 668.198,76 1.003.434,69
17 99.557.107,97 337.470,83 665.963,86 1.003.434,69
18 99.217.387,33 339.720,64 663.714,05 1.003.434,69
19 98.875.401,89 341.985,44 661.449,25 1.003.434,69
20 98.531.136,55 344.265,34 659.169,35 1.003.434,69
21 98.184.576,11 346.560,44 656.874,24 1.003.434,69
22 97.835.705,26 348.870,85 654.563,84 1.003.434,69
23 97.484.508,61 351.196,65 652.238,04 1.003.434,69
24 97.130.970,64 353.537,96 649.896,72 1.003.434,69
25 96.775.075,76 355.894,88 647.539,80 1.003.434,69
26 96.416.808,24 358.267,52 645.167,17 1.003.434,69
27 96.056.152,27 360.655,97 642.778,72 1.003.434,69
28 95.693.091,93 363.060,34 640.374,35 1.003.434,69
29 95.327.611,19 365.480,74 637.953,95 1.003.434,69
30 94.959.693,91 367.917,28 635.517,41 1.003.434,69
31 94.589.323,85 370.370,06 633.064,63 1.003.434,69
32 94.216.484,65 372.839,20 630.595,49 1.003.434,69
33 93.841.159,86 375.324,79 628.109,90 1.003.434,69
34 93.463.332,90 377.826,96 625.607,73 1.003.434,69
35 93.082.987,10 380.345,80 623.088,89 1.003.434,69
36 92.700.105,66 382.881,44 620.553,25 1.003.434,69
37 92.314.671,68 385.433,98 618.000,70 1.003.434,69
38 91.926.668,13 388.003,54 615.431,14 1.003.434,69
39 91.536.077,90 390.590,23 612.844,45 1.003.434,69
40 91.142.883,73 393.194,17 610.240,52 1.003.434,69
41 90.747.068,27 395.815,46 607.619,22 1.003.434,69
42 90.348.614,03 398.454,23 604.980,46 1.003.434,69
43 89.947.503,44 401.110,59 602.324,09 1.003.434,69
44 89.543.718,77 403.784,67 599.650,02 1.003.434,69
45 89.137.242,21 406.476,56 596.958,13 1.003.434,69
46 88.728.055,80 409.186,41 594.248,28 1.003.434,69
47 88.316.141,48 411.914,32 591.520,37 1.003.434,69
48 87.901.481,07 414.660,41 588.774,28 1.003.434,69
49 87.484.056,26 417.424,81 586.009,87 1.003.434,69
50 87.063.848,61 420.207,65 583.227,04 1.003.434,69
51 86.640.839,58 423.009,03 580.425,66 1.003.434,69
52 86.215.010,49 425.829,09 577.605,60 1.003.434,69
53 85.786.342,54 428.667,95 574.766,74 1.003.434,69
54 85.354.816,80 431.525,74 571.908,95 1.003.434,69
55 84.920.414,22 434.402,58 569.032,11 1.003.434,69
56 84.483.115,63 437.298,59 566.136,09 1.003.434,69
57 84.042.901,71 440.213,92 563.220,77 1.003.434,69
58 83.599.753,03 443.148,68 560.286,01 1.003.434,69
59 83.153.650,03 446.103,00 557.331,69 1.003.434,69
60 82.704.573,01 449.077,02 554.357,67 1.003.434,69
61 82.252.502,14 452.070,87 551.363,82 1.003.434,69
62 81.797.417,47 455.084,67 548.350,01 1.003.434,69
63 81.339.298,89 458.118,57 545.316,12 1.003.434,69
64 80.878.126,20 461.172,70 542.261,99 1.003.434,69
65 80.413.879,02 464.247,18 539.187,51 1.003.434,69
66 79.946.536,86 467.342,16 536.092,53 1.003.434,69
67 79.476.079,08 470.457,78 532.976,91 1.003.434,69
68 79.002.484,92 473.594,16 529.840,53 1.003.434,69
69 78.525.733,46 476.751,46 526.683,23 1.003.434,69
70 78.045.803,66 479.929,80 523.504,89 1.003.434,69
71 77.562.674,33 483.129,33 520.305,36 1.003.434,69
72 77.076.324,14 486.350,19 517.084,50 1.003.434,69
73 76.586.731,61 489.592,53 513.842,16 1.003.434,69
74 76.093.875,14 492.856,48 510.578,21 1.003.434,69
75 75.597.732,95 496.142,19 507.292,50 1.003.434,69
76 75.098.283,15 499.449,80 503.984,89 1.003.434,69
77 74.595.503,68 502.779,47 500.655,22 1.003.434,69
78 74.089.372,35 506.131,33 497.303,36 1.003.434,69
79 73.579.866,81 509.505,54 493.929,15 1.003.434,69
80 73.066.964,56 512.902,24 490.532,45 1.003.434,69
81 72.550.642,97 516.321,59 487.113,10 1.003.434,69
82 72.030.879,24 519.763,74 483.670,95 1.003.434,69
83 71.507.650,41 523.228,83 480.205,86 1.003.434,69
84 70.980.933,39 526.717,02 476.717,67 1.003.434,69
85 70.450.704,93 530.228,47 473.206,22 1.003.434,69
86 69.916.941,60 533.763,32 469.671,37 1.003.434,69
87 69.379.619,86 537.321,74 466.112,94 1.003.434,69
88 68.838.715,97 540.903,89 462.530,80 1.003.434,69
89 68.294.206,05 544.509,92 458.924,77 1.003.434,69
90 67.746.066,07 548.139,98 455.294,71 1.003.434,69
91 67.194.271,82 551.794,25 451.640,44 1.003.434,69
92 66.638.798,95 555.472,88 447.961,81 1.003.434,69
93 66.079.622,92 559.176,03 444.258,66 1.003.434,69
94 65.516.719,05 562.903,87 440.530,82 1.003.434,69
95 64.950.062,49 566.656,56 436.778,13 1.003.434,69
96 64.379.628,22 570.434,27 433.000,42 1.003.434,69
97 63.805.391,05 574.237,17 429.197,52 1.003.434,69
98 63.227.325,63 578.065,41 425.369,27 1.003.434,69
99 62.645.406,45 581.919,18 421.515,50 1.003.434,69
100 62.059.607,80 585.798,65 417.636,04 1.003.434,69
101 61.469.903,83 589.703,97 413.730,72 1.003.434,69
102 60.876.268,51 593.635,33 409.799,36 1.003.434,69
103 60.278.675,61 597.592,90 405.841,79 1.003.434,69
104 59.677.098,76 601.576,85 401.857,84 1.003.434,69
105 59.071.511,39 605.587,36 397.847,33 1.003.434,69
106 58.461.886,78 609.624,61 393.810,08 1.003.434,69
107 57.848.198,00 613.688,78 389.745,91 1.003.434,69
108 57.230.417,97 617.780,04 385.654,65 1.003.434,69
109 56.608.519,40 621.898,57 381.536,12 1.003.434,69
110 55.982.474,84 626.044,56 377.390,13 1.003.434,69
111 55.352.256,65 630.218,19 373.216,50 1.003.434,69
112 54.717.837,01 634.419,64 369.015,04 1.003.434,69
113 54.079.187,90 638.649,11 364.785,58 1.003.434,69
114 53.436.281,13 642.906,77 360.527,92 1.003.434,69
115 52.789.088,31 647.192,81 356.241,87 1.003.434,69
116 52.137.580,88 651.507,43 351.927,26 1.003.434,69
117 51.481.730,06 655.850,82 347.583,87 1.003.434,69
118 50.821.506,91 660.223,15 343.211,53 1.003.434,69
119 50.156.882,27 664.624,64 338.810,05 1.003.434,69
120 49.487.826,79 669.055,47 334.379,22 1.003.434,69
121 48.814.310,95 673.515,84 329.918,85 1.003.434,69
122 48.136.305,00 678.005,95 325.428,74 1.003.434,69
123 47.453.779,01 682.525,99 320.908,70 1.003.434,69
124 46.766.702,85 687.076,16 316.358,53 1.003.434,69
125 46.075.046,18 691.656,67 311.778,02 1.003.434,69
126 45.378.778,47 696.267,71 307.166,97 1.003.434,69
127 44.677.868,97 700.909,50 302.525,19 1.003.434,69
128 43.972.286,74 705.582,23 297.852,46 1.003.434,69
129 43.262.000,63 710.286,11 293.148,58 1.003.434,69
130 42.546.979,28 715.021,35 288.413,34 1.003.434,69
131 41.827.191,12 719.788,16 283.646,53 1.003.434,69
132 41.102.604,37 724.586,75 278.847,94 1.003.434,69
133 40.373.187,05 729.417,33 274.017,36 1.003.434,69
134 39.638.906,94 734.280,11 269.154,58 1.003.434,69
135 38.899.731,63 739.175,31 264.259,38 1.003.434,69
136 38.155.628,48 744.103,14 259.331,54 1.003.434,69
137 37.406.564,65 749.063,83 254.370,86 1.003.434,69
138 36.652.507,06 754.057,59 249.377,10 1.003.434,69
139 35.893.422,42 759.084,64 244.350,05 1.003.434,69
140 35.129.277,21 764.145,21 239.289,48 1.003.434,69
141 34.360.037,71 769.239,51 234.195,18 1.003.434,69
142 33.585.669,94 774.367,77 229.066,92 1.003.434,69
143 32.806.139,71 779.530,22 223.904,47 1.003.434,69
144 32.021.412,62 784.727,09 218.707,60 1.003.434,69
145 31.231.454,02 789.958,60 213.476,08 1.003.434,69
146 30.436.229,02 795.225,00 208.209,69 1.003.434,69
147 29.635.702,53 800.526,50 202.908,19 1.003.434,69
148 28.829.839,19 805.863,34 197.571,35 1.003.434,69
149 28.018.603,43 811.235,76 192.198,93 1.003.434,69
150 27.201.959,43 816.644,00 186.790,69 1.003.434,69
151 26.379.871,14 822.088,29 181.346,40 1.003.434,69
152 25.552.302,26 827.568,88 175.865,81 1.003.434,69
153 24.719.216,25 833.086,01 170.348,68 1.003.434,69
154 23.880.576,34 838.639,91 164.794,78 1.003.434,69
155 23.036.345,49 844.230,85 159.203,84 1.003.434,69
156 22.186.486,44 849.859,05 153.575,64 1.003.434,69
157 21.330.961,66 855.524,78 147.909,91 1.003.434,69
158 20.469.733,38 861.228,28 142.206,41 1.003.434,69
159 19.602.763,58 866.969,80 136.464,89 1.003.434,69
160 18.730.013,98 872.749,60 130.685,09 1.003.434,69
161 17.851.446,06 878.567,93 124.866,76 1.003.434,69
162 16.967.021,01 884.425,05 119.009,64 1.003.434,69
163 16.076.699,79 890.321,22 113.113,47 1.003.434,69
164 15.180.443,10 896.256,69 107.178,00 1.003.434,69
165 14.278.211,37 902.231,73 101.202,95 1.003.434,69
166 13.369.964,76 908.246,61 95.188,08 1.003.434,69
167 12.455.663,17 914.301,59 89.133,10 1.003.434,69
168 11.535.266,23 920.396,93 83.037,75 1.003.434,69
169 10.608.733,32 926.532,91 76.901,77 1.003.434,69
170 9.676.023,52 932.709,80 70.724,89 1.003.434,69
171 8.737.095,65 938.927,87 64.506,82 1.003.434,69
172 7.791.908,27 945.187,38 58.247,30 1.003.434,69
173 6.840.419,64 951.488,63 51.946,06 1.003.434,69
174 5.882.587,74 957.831,89 45.602,80 1.003.434,69
175 4.918.370,31 964.217,44 39.217,25 1.003.434,69
176 3.947.724,75 970.645,55 32.789,14 1.003.434,69
177 2.970.608,23 977.116,52 26.318,17 1.003.434,69
178 1.986.977,60 983.630,63 19.804,05 1.003.434,69
179 996.789,43 990.188,17 13.246,52 1.003.434,69
180 -0,00 996.789,43 6.645,26 1.003.434,69