Harga Bukit Dahlia January 2016 – Citra Indah City

Harga Bukit Dahlia January 2016


Harga Cash, Harga Angsuran ke Developer 12 Bulan, & Harga KPR ke-1

Tipe Harga Harga KPR ke-1
LB/LT Tunai 12 bulan
38/90 307.155.000 345.924.375 338.170.500
38/90+G 312.330.000 351.746.250 343.863.000
38/108 335.100.000 377.362.500 368.910.000
42/120 371.670.000 418.503.750 409.137.000
42/120G 385.470.000 434.028.750 424.317.000
48/150 478.965.000 539.210.625 527.161.500

Modal Pertama KPR ke-1 = DP minimal 5% + Biaya KPR (lihat promo)

Tipe KPR ke-1 DP 5% PLAFON KPR Estimasi Modal Pertama
LB/LT bea KPR DP+ bea kpr
38/90 338.170.500 16.908.525 321.261.975 16.063.099 32.971.624
38/90+G 343.863.000 17.193.150 326.669.850 16.333.493 33.526.643
38/108 368.910.000 18.445.500 350.464.500 17.523.225 35.968.725
42/120 409.137.000 20.456.850 388.680.150 19.434.008 39.890.858
42/120G 424.317.000 21.215.850 403.101.150 20.155.058 41.370.908
48/150 527.161.500 26.358.075 500.803.425 25.040.171 51.398.246

Estimasi Angsuran dengan simulasi bunga 9.25%

Tipe PLAFON KPR Angsuran KPR/bln (Bunga 9.25%)
LB/LT 5th 8th 10th 15th 20th
38/90 321.261.975 6.707.917 4.748.323 4.113.205 3.306.403 2.942.332
38/90+G 326.669.850 6.820.833 4.828.252 4.182.443 3.362.061 2.991.861
38/108 350.464.500 7.317.663 5.179.942 4.487.092 3.606.954 3.209.788
42/120 388.680.150 8.115.602 5.744.778 4.976.378 4.000.266 3.559.793
42/120G 403.101.150 8.416.711 5.957.924 5.161.014 4.148.686 3.691.870
48/150 500.803.425 10.456.725 7.401.985 6.411.923 5.154.230 4.586.692

Harga Cash, Harga Angsuran ke Developer 24 Bulan, & Harga KPR ke-2

Tipe Harga Harga KPR ke-2
LB/LT Tunai 24 bulan
38/90 307.155.000 369.186.000 353.678.250
38/90+G 312.330.000 375.396.000 359.629.500
38/108 335.100.000 402.720.000 385.815.000
42/120 371.670.000 446.604.000 427.870.500
42/120G 385.470.000 463.164.000 443.740.500
48/150 478.965.000 575.358.000 551.259.750

Modal Pertama KPR ke2 = DP minimal 30% + Biaya KPR

Tipe KPR ke-2 DP 30% PLAFON KPR Estimasi Modal Pertama
LB/LT bea KPR DP+ bea kpr
38/90 353.678.250 106.103.475 247.574.775 12.378.739 118.482.214
38/90+G 359.629.500 107.888.850 251.740.650 12.587.033 120.475.883
38/108 385.815.000 115.744.500 270.070.500 13.503.525 129.248.025
42/120 427.870.500 128.361.150 299.509.350 14.975.468 143.336.618
42/120G 443.740.500 133.122.150 310.618.350 15.530.918 148.653.068
48/150 551.259.750 165.377.925 385.881.825 19.294.091 184.672.016

Estimasi Angsuran dengan simulasi bunga 9.25%

Tipe PLAFON KPR Angsuran KPR/bln (Bunga 9.25%)
LB/LT 5th 8th 10th 15th 20th
38/90 247.574.775 5.169.336 3.659.210 3.169.767 2.548.020 2.267.455
38/90+G 251.740.650 5.256.319 3.720.782 3.223.104 2.590.895 2.305.609
38/108 270.070.500 5.639.045 3.991.701 3.457.786 2.779.545 2.473.486
42/120 299.509.350 6.253.725 4.426.814 3.834.700 3.082.527 2.743.107
42/120G 310.618.350 6.485.680 4.591.008 3.976.931 3.196.860 2.844.850
48/150 385.881.825 8.057.173 5.703.418 4.940.550 3.971.466 3.534.164