Simulasi KPR - Kalkulator Kredit Rumah

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

Simulasi KPR

Rp. 3.000.000.000,00
Rp. 900.000.000,00
Rp. 2.100.000.000,00
180 bulan (15 Tahun)
8%
Rp. 20.068.693,77
BulanSaldo PokokCicilan PokokBungaCicilan
1 2.093.931.306,23 6.068.693,77 14.000.000,00 20.068.693,77
2 2.087.822.154,50 6.109.151,73 13.959.542,04 20.068.693,77
3 2.081.672.275,09 6.149.879,41 13.918.814,36 20.068.693,77
4 2.075.481.396,49 6.190.878,60 13.877.815,17 20.068.693,77
5 2.069.249.245,36 6.232.151,13 13.836.542,64 20.068.693,77
6 2.062.975.546,56 6.273.698,80 13.794.994,97 20.068.693,77
7 2.056.660.023,10 6.315.523,46 13.753.170,31 20.068.693,77
8 2.050.302.396,15 6.357.626,95 13.711.066,82 20.068.693,77
9 2.043.902.385,02 6.400.011,13 13.668.682,64 20.068.693,77
10 2.037.459.707,15 6.442.677,87 13.626.015,90 20.068.693,77
11 2.030.974.078,09 6.485.629,06 13.583.064,71 20.068.693,77
12 2.024.445.211,51 6.528.866,58 13.539.827,19 20.068.693,77
13 2.017.872.819,15 6.572.392,36 13.496.301,41 20.068.693,77
14 2.011.256.610,84 6.616.208,31 13.452.485,46 20.068.693,77
15 2.004.596.294,47 6.660.316,37 13.408.377,41 20.068.693,77
16 1.997.891.576,00 6.704.718,47 13.363.975,30 20.068.693,77
17 1.991.142.159,40 6.749.416,60 13.319.277,17 20.068.693,77
18 1.984.347.746,69 6.794.412,71 13.274.281,06 20.068.693,77
19 1.977.508.037,90 6.839.708,79 13.228.984,98 20.068.693,77
20 1.970.622.731,05 6.885.306,85 13.183.386,92 20.068.693,77
21 1.963.691.522,15 6.931.208,90 13.137.484,87 20.068.693,77
22 1.956.714.105,19 6.977.416,96 13.091.276,81 20.068.693,77
23 1.949.690.172,12 7.023.933,07 13.044.760,70 20.068.693,77
24 1.942.619.412,83 7.070.759,29 12.997.934,48 20.068.693,77
25 1.935.501.515,15 7.117.897,69 12.950.796,09 20.068.693,77
26 1.928.336.164,81 7.165.350,34 12.903.343,43 20.068.693,77
27 1.921.123.045,47 7.213.119,34 12.855.574,43 20.068.693,77
28 1.913.861.838,67 7.261.206,80 12.807.486,97 20.068.693,77
29 1.906.552.223,82 7.309.614,85 12.759.078,92 20.068.693,77
30 1.899.193.878,21 7.358.345,61 12.710.348,16 20.068.693,77
31 1.891.786.476,96 7.407.401,25 12.661.292,52 20.068.693,77
32 1.884.329.693,04 7.456.783,92 12.611.909,85 20.068.693,77
33 1.876.823.197,22 7.506.495,82 12.562.197,95 20.068.693,77
34 1.869.266.658,10 7.556.539,12 12.512.154,65 20.068.693,77
35 1.861.659.742,05 7.606.916,05 12.461.777,72 20.068.693,77
36 1.854.002.113,22 7.657.628,82 12.411.064,95 20.068.693,77
37 1.846.293.433,54 7.708.679,68 12.360.014,09 20.068.693,77
38 1.838.533.362,66 7.760.070,88 12.308.622,89 20.068.693,77
39 1.830.721.557,97 7.811.804,69 12.256.889,08 20.068.693,77
40 1.822.857.674,59 7.863.883,38 12.204.810,39 20.068.693,77
41 1.814.941.365,31 7.916.309,27 12.152.384,50 20.068.693,77
42 1.806.972.280,65 7.969.084,67 12.099.609,10 20.068.693,77
43 1.798.950.068,75 8.022.211,90 12.046.481,87 20.068.693,77
44 1.790.874.375,43 8.075.693,31 11.993.000,46 20.068.693,77
45 1.782.744.844,17 8.129.531,27 11.939.162,50 20.068.693,77
46 1.774.561.116,02 8.183.728,14 11.884.965,63 20.068.693,77
47 1.766.322.829,69 8.238.286,33 11.830.407,44 20.068.693,77
48 1.758.029.621,45 8.293.208,24 11.775.485,53 20.068.693,77
49 1.749.681.125,16 8.348.496,29 11.720.197,48 20.068.693,77
50 1.741.276.972,22 8.404.152,94 11.664.540,83 20.068.693,77
51 1.732.816.791,60 8.460.180,62 11.608.513,15 20.068.693,77
52 1.724.300.209,77 8.516.581,83 11.552.111,94 20.068.693,77
53 1.715.726.850,73 8.573.359,04 11.495.334,73 20.068.693,77
54 1.707.096.335,97 8.630.514,77 11.438.179,00 20.068.693,77
55 1.698.408.284,43 8.688.051,53 11.380.642,24 20.068.693,77
56 1.689.662.312,56 8.745.971,87 11.322.721,90 20.068.693,77
57 1.680.858.034,21 8.804.278,35 11.264.415,42 20.068.693,77
58 1.671.995.060,66 8.862.973,54 11.205.720,23 20.068.693,77
59 1.663.073.000,63 8.922.060,03 11.146.633,74 20.068.693,77
60 1.654.091.460,20 8.981.540,43 11.087.153,34 20.068.693,77
61 1.645.050.042,83 9.041.417,37 11.027.276,40 20.068.693,77
62 1.635.948.349,34 9.101.693,49 10.967.000,29 20.068.693,77
63 1.626.785.977,90 9.162.371,44 10.906.322,33 20.068.693,77
64 1.617.562.523,98 9.223.453,92 10.845.239,85 20.068.693,77
65 1.608.277.580,37 9.284.943,61 10.783.750,16 20.068.693,77
66 1.598.930.737,13 9.346.843,24 10.721.850,54 20.068.693,77
67 1.589.521.581,61 9.409.155,52 10.659.538,25 20.068.693,77
68 1.580.049.698,38 9.471.883,23 10.596.810,54 20.068.693,77
69 1.570.514.669,27 9.535.029,12 10.533.664,66 20.068.693,77
70 1.560.916.073,29 9.598.595,98 10.470.097,80 20.068.693,77
71 1.551.253.486,68 9.662.586,62 10.406.107,16 20.068.693,77
72 1.541.526.482,82 9.727.003,86 10.341.689,91 20.068.693,77
73 1.531.734.632,27 9.791.850,55 10.276.843,22 20.068.693,77
74 1.521.877.502,71 9.857.129,56 10.211.564,22 20.068.693,77
75 1.511.954.658,96 9.922.843,75 10.145.850,02 20.068.693,77
76 1.501.965.662,91 9.988.996,04 10.079.697,73 20.068.693,77
77 1.491.910.073,56 10.055.589,35 10.013.104,42 20.068.693,77
78 1.481.787.446,95 10.122.626,61 9.946.067,16 20.068.693,77
79 1.471.597.336,16 10.190.110,79 9.878.582,98 20.068.693,77
80 1.461.339.291,29 10.258.044,86 9.810.648,91 20.068.693,77
81 1.451.012.859,46 10.326.431,83 9.742.261,94 20.068.693,77
82 1.440.617.584,76 10.395.274,71 9.673.419,06 20.068.693,77
83 1.430.153.008,22 10.464.576,54 9.604.117,23 20.068.693,77
84 1.419.618.667,83 10.534.340,38 9.534.353,39 20.068.693,77
85 1.409.014.098,52 10.604.569,32 9.464.124,45 20.068.693,77
86 1.398.338.832,07 10.675.266,45 9.393.427,32 20.068.693,77
87 1.387.592.397,18 10.746.434,89 9.322.258,88 20.068.693,77
88 1.376.774.319,39 10.818.077,79 9.250.615,98 20.068.693,77
89 1.365.884.121,08 10.890.198,31 9.178.495,46 20.068.693,77
90 1.354.921.321,45 10.962.799,63 9.105.894,14 20.068.693,77
91 1.343.885.436,49 11.035.884,96 9.032.808,81 20.068.693,77
92 1.332.775.978,96 11.109.457,53 8.959.236,24 20.068.693,77
93 1.321.592.458,38 11.183.520,58 8.885.173,19 20.068.693,77
94 1.310.334.381,00 11.258.077,38 8.810.616,39 20.068.693,77
95 1.299.001.249,77 11.333.131,23 8.735.562,54 20.068.693,77
96 1.287.592.564,33 11.408.685,44 8.660.008,33 20.068.693,77
97 1.276.107.820,99 11.484.743,34 8.583.950,43 20.068.693,77
98 1.264.546.512,69 11.561.308,30 8.507.385,47 20.068.693,77
99 1.252.908.129,00 11.638.383,69 8.430.310,08 20.068.693,77
100 1.241.192.156,09 11.715.972,91 8.352.720,86 20.068.693,77
101 1.229.398.076,70 11.794.079,40 8.274.614,37 20.068.693,77
102 1.217.525.370,10 11.872.706,59 8.195.987,18 20.068.693,77
103 1.205.573.512,13 11.951.857,97 8.116.835,80 20.068.693,77
104 1.193.541.975,11 12.031.537,02 8.037.156,75 20.068.693,77
105 1.181.430.227,84 12.111.747,27 7.956.946,50 20.068.693,77
106 1.169.237.735,59 12.192.492,25 7.876.201,52 20.068.693,77
107 1.156.963.960,05 12.273.775,53 7.794.918,24 20.068.693,77
108 1.144.608.359,35 12.355.600,70 7.713.093,07 20.068.693,77
109 1.132.170.387,97 12.437.971,38 7.630.722,40 20.068.693,77
110 1.119.649.496,79 12.520.891,18 7.547.802,59 20.068.693,77
111 1.107.045.133,00 12.604.363,79 7.464.329,98 20.068.693,77
112 1.094.356.740,11 12.688.392,88 7.380.300,89 20.068.693,77
113 1.081.583.757,94 12.772.982,17 7.295.711,60 20.068.693,77
114 1.068.725.622,56 12.858.135,38 7.210.558,39 20.068.693,77
115 1.055.781.766,27 12.943.856,29 7.124.837,48 20.068.693,77
116 1.042.751.617,61 13.030.148,66 7.038.545,11 20.068.693,77
117 1.029.634.601,29 13.117.016,32 6.951.677,45 20.068.693,77
118 1.016.430.138,19 13.204.463,10 6.864.230,68 20.068.693,77
119 1.003.137.645,34 13.292.492,85 6.776.200,92 20.068.693,77
120 989.756.535,88 13.381.109,47 6.687.584,30 20.068.693,77
121 976.286.219,01 13.470.316,87 6.598.376,91 20.068.693,77
122 962.726.100,03 13.560.118,98 6.508.574,79 20.068.693,77
123 949.075.580,26 13.650.519,77 6.418.174,00 20.068.693,77
124 935.334.057,03 13.741.523,24 6.327.170,54 20.068.693,77
125 921.500.923,64 13.833.133,39 6.235.560,38 20.068.693,77
126 907.575.569,36 13.925.354,28 6.143.339,49 20.068.693,77
127 893.557.379,38 14.018.189,98 6.050.503,80 20.068.693,77
128 879.445.734,80 14.111.644,58 5.957.049,20 20.068.693,77
129 865.240.012,60 14.205.722,21 5.862.971,57 20.068.693,77
130 850.939.585,58 14.300.427,02 5.768.266,75 20.068.693,77
131 836.543.822,38 14.395.763,20 5.672.930,57 20.068.693,77
132 822.052.087,42 14.491.734,96 5.576.958,82 20.068.693,77
133 807.463.740,90 14.588.346,52 5.480.347,25 20.068.693,77
134 792.778.138,74 14.685.602,16 5.383.091,61 20.068.693,77
135 777.994.632,56 14.783.506,18 5.285.187,59 20.068.693,77
136 763.112.569,67 14.882.062,89 5.186.630,88 20.068.693,77
137 748.131.293,03 14.981.276,64 5.087.417,13 20.068.693,77
138 733.050.141,21 15.081.151,82 4.987.541,95 20.068.693,77
139 717.868.448,38 15.181.692,83 4.887.000,94 20.068.693,77
140 702.585.544,27 15.282.904,12 4.785.789,66 20.068.693,77
141 687.200.754,13 15.384.790,14 4.683.903,63 20.068.693,77
142 671.713.398,72 15.487.355,41 4.581.338,36 20.068.693,77
143 656.122.794,27 15.590.604,45 4.478.089,32 20.068.693,77
144 640.428.252,46 15.694.541,81 4.374.151,96 20.068.693,77
145 624.629.080,37 15.799.172,09 4.269.521,68 20.068.693,77
146 608.724.580,47 15.904.499,90 4.164.193,87 20.068.693,77
147 592.714.050,57 16.010.529,90 4.058.163,87 20.068.693,77
148 576.596.783,80 16.117.266,77 3.951.427,00 20.068.693,77
149 560.372.068,59 16.224.715,21 3.843.978,56 20.068.693,77
150 544.039.188,61 16.332.879,98 3.735.813,79 20.068.693,77
151 527.597.422,76 16.441.765,85 3.626.927,92 20.068.693,77
152 511.046.045,14 16.551.377,62 3.517.316,15 20.068.693,77
153 494.384.325,01 16.661.720,14 3.406.973,63 20.068.693,77
154 477.611.526,74 16.772.798,27 3.295.895,50 20.068.693,77
155 460.726.909,81 16.884.616,93 3.184.076,84 20.068.693,77
156 443.729.728,77 16.997.181,04 3.071.512,73 20.068.693,77
157 426.619.233,19 17.110.495,58 2.958.198,19 20.068.693,77
158 409.394.667,64 17.224.565,55 2.844.128,22 20.068.693,77
159 392.055.271,66 17.339.395,99 2.729.297,78 20.068.693,77
160 374.600.279,70 17.454.991,96 2.613.701,81 20.068.693,77
161 357.028.921,12 17.571.358,57 2.497.335,20 20.068.693,77
162 339.340.420,16 17.688.500,96 2.380.192,81 20.068.693,77
163 321.533.995,86 17.806.424,30 2.262.269,47 20.068.693,77
164 303.608.862,06 17.925.133,80 2.143.559,97 20.068.693,77
165 285.564.227,37 18.044.634,69 2.024.059,08 20.068.693,77
166 267.399.295,11 18.164.932,26 1.903.761,52 20.068.693,77
167 249.113.263,31 18.286.031,80 1.782.661,97 20.068.693,77
168 230.705.324,63 18.407.938,68 1.660.755,09 20.068.693,77
169 212.174.666,35 18.530.658,27 1.538.035,50 20.068.693,77
170 193.520.470,36 18.654.196,00 1.414.497,78 20.068.693,77
171 174.741.913,06 18.778.557,30 1.290.136,47 20.068.693,77
172 155.838.165,37 18.903.747,68 1.164.946,09 20.068.693,77
173 136.808.392,70 19.029.772,67 1.038.921,10 20.068.693,77
174 117.651.754,88 19.156.637,82 912.055,95 20.068.693,77
175 98.367.406,15 19.284.348,74 784.345,03 20.068.693,77
176 78.954.495,08 19.412.911,06 655.782,71 20.068.693,77
177 59.412.164,61 19.542.330,47 526.363,30 20.068.693,77
178 39.739.551,94 19.672.612,67 396.081,10 20.068.693,77
179 19.935.788,51 19.803.763,42 264.930,35 20.068.693,77
180 -0,00 19.935.788,51 132.905,26 20.068.693,77