Harga Bukit Jasmine January 2016 – Citra Indah City

Harga Bukit Jasmine January 2016


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

Tipe, LB/LT Harga Harga Harga
Tunai 12 bulan KPR ke-1
Jasmine 1, 45/136 512.343.750 576.761.719 563.878.125
Jasmine 1A, 45/150 536.493.750 603.930.469 590.443.125
Jasmine 1B, 45/170 570.993.750 642.742.969 628.393.125
Jasmine 1C, 52/170 614.665.000 691.873.125 676.431.500
Jasmine 2, 60/170 664.575.000 748.021.875 731.332.500
Jasmine 2A, 60/180 681.825.000 767.428.125 750.307.500
Jasmine 3, 66/200 799.757.500 900.102.188 880.033.250
Jasmine 3A, 70/200 824.712.500 928.176.563 907.483.750

Modal Pertama KPR ke-1 = DP minimal 10% + Biaya KPR (lihat promo)

Tipe, LB/LT Harga DP 10% PLAFON KPR Estimasi Modal Pertama
KPR ke-1 bea KPR DP+ bea kpr
Jasmine 1, 45/136 563.878.125 56.387.813 507.490.313 25.374.516 81.762.328
Jasmine 1A, 45/150 590.443.125 59.044.313 531.398.813 26.569.941 85.614.253
Jasmine 1B, 45/170 628.393.125 62.839.313 565.553.813 28.277.691 91.117.003
Jasmine 1C, 52/170 676.431.500 67.643.150 608.788.350 30.439.418 98.082.568
Jasmine 2, 60/170 731.332.500 73.133.250 658.199.250 32.909.963 106.043.213
Jasmine 2A, 60/180 750.307.500 75.030.750 675.276.750 33.763.838 108.794.588
Jasmine 3, 66/200 880.033.250 88.003.325 792.029.925 39.601.496 127.604.821
Jasmine 3A, 70/200 907.483.750 90.748.375 816.735.375 40.836.769 131.585.144

Estimasi Angsuran dengan simulasi bunga 9.25%

Tipe, LB/LT PLAFON KPR Angsuran KPR/bln (Bunga 9.25%)
5th 8th 10th 15th 20th
Jasmine 1, 45/136 507.490.313 10.596.346 7.500.819 6.497.537 5.223.051 4.647.935
Jasmine 1A, 45/150 531.398.813 11.095.553 7.854.191 6.803.644 5.469.116 4.866.905
Jasmine 1B, 45/170 565.553.813 11.808.706 8.359.010 7.240.939 5.820.636 5.179.720
Jasmine 1C, 52/170 608.788.350 12.711.439 8.998.026 7.794.483 6.265.603 5.575.691
Jasmine 2, 60/170 658.199.250 13.743.133 9.728.330 8.427.104 6.774.136 6.028.229
Jasmine 2A, 60/180 675.276.750 14.099.710 9.980.739 8.645.752 6.949.896 6.184.636
Jasmine 3, 66/200 792.029.925 16.537.504 11.706.377 10.140.575 8.151.511 7.253.939
Jasmine 3A, 70/200 816.735.375 17.053.352 12.071.529 10.456.885 8.405.778 7.480.208

 

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

Tipe, LB/LT Harga Harga Harga
Tunai 24 bulan KPR ke-2
Jasmine 1, 45/136 512.343.750 615.412.500 589.645.313
Jasmine 1A, 45/150 536.493.750 644.392.500 617.417.813
Jasmine 1B, 45/170 570.993.750 685.792.500 657.092.813
Jasmine 1C, 52/170 614.665.000 738.198.000 707.314.750
Jasmine 2, 60/170 664.575.000 798.090.000 764.711.250
Jasmine 2A, 60/180 681.825.000 818.790.000 784.548.750
Jasmine 3, 66/200 799.757.500 960.309.000 920.171.125
Jasmine 3A, 70/200 824.712.500 990.255.000 948.869.375

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

Tipe, LB/LT Harga DP 30% PLAFON KPR Estimasi Modal Pertama
KPR ke-2 bea KPR DP+ bea kpr
Jasmine 1, 45/136 589.645.313 176.893.594 412.751.719 20.637.586 197.531.180
Jasmine 1A, 45/150 617.417.813 185.225.344 432.192.469 21.609.623 206.834.967
Jasmine 1B, 45/170 657.092.813 197.127.844 459.964.969 22.998.248 220.126.092
Jasmine 1C, 52/170 707.314.750 212.194.425 495.120.325 24.756.016 236.950.441
Jasmine 2, 60/170 764.711.250 229.413.375 535.297.875 26.764.894 256.178.269
Jasmine 2A, 60/180 784.548.750 235.364.625 549.184.125 27.459.206 262.823.831
Jasmine 3, 66/200 920.171.125 276.051.338 644.119.788 32.205.989 308.257.327
Jasmine 3A, 70/200 948.869.375 284.660.813 664.208.563 33.210.428 317.871.241

Estimasi Angsuran dengan simulasi bunga 9.25%

Tipe, LB/LT PLAFON KPR Angsuran KPR/bln (Bunga 9.25%)
5th 8th 10th 15th 20th
Jasmine 1, 45/136 412.751.719 8.618.214 6.100.561 5.284.573 4.248.009 3.780.256
Jasmine 1A, 45/150 432.192.469 9.024.135 6.387.900 5.533.478 4.448.092 3.958.307
Jasmine 1B, 45/170 459.964.969 9.604.022 6.798.384 5.889.057 4.733.924 4.212.667
Jasmine 1C, 52/170 495.120.325 10.338.062 7.317.987 6.339.160 5.095.740 4.534.643
Jasmine 2, 60/170 535.297.875 11.176.965 7.911.820 6.853.564 5.509.244 4.902.616
Jasmine 2A, 60/180 549.184.125 11.466.909 8.117.062 7.031.354 5.652.161 5.029.795
Jasmine 3, 66/200 644.119.788 13.449.156 9.520.232 8.246.841 6.629.231 5.899.280
Jasmine 3A, 70/200 664.208.563 13.868.607 9.817.149 8.504.043 6.835.983 6.083.266