Harga Februari 2016 Bukit Magnolia
Harga Januari - Februari 2016 Bukit Magnolia
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 |
| 42/120 |
371.670.000 |
418.503.750 |
409.137.000 |
| 42/144 |
408.930.000 |
460.421.250 |
450.123.000 |
| 42/160 |
433.770.000 |
488.366.250 |
477.447.000 |
| 48/180 |
528.990.000 |
595.488.750 |
582.189.000 |
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 |
| 42/120 |
409.137.000 |
20.456.850 |
388.680.150 |
19.434.008 |
39.890.858 |
| 42/144 |
450.123.000 |
22.506.150 |
427.616.850 |
21.380.843 |
43.886.993 |
| 42/160 |
477.447.000 |
23.872.350 |
453.574.650 |
22.678.733 |
46.551.083 |
| 48/180 |
582.189.000 |
29.109.450 |
553.079.550 |
27.653.978 |
56.763.428 |
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 |
| 42/120 |
388.680.150 |
8.115.602 |
5.744.778 |
4.976.378 |
4.000.266 |
3.559.793 |
| 42/144 |
427.616.850 |
8.928.596 |
6.320.271 |
5.474.895 |
4.401.000 |
3.916.401 |
| 42/160 |
453.574.650 |
9.470.593 |
6.703.933 |
5.807.240 |
4.668.155 |
4.154.140 |
| 48/180 |
553.079.550 |
11.548.245 |
8.174.638 |
7.081.228 |
5.692.252 |
5.065.472 |
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 |
| 42/120 |
371.670.000 |
446.604.000 |
427.870.500 |
| 42/144 |
408.930.000 |
491.316.000 |
470.719.500 |
| 42/160 |
433.770.000 |
521.124.000 |
499.285.500 |
| 48/180 |
528.990.000 |
635.388.000 |
608.788.500 |
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 |
| 42/120 |
427.870.500 |
128.361.150 |
299.509.350 |
14.975.468 |
143.336.618 |
| 42/144 |
470.719.500 |
141.215.850 |
329.503.650 |
16.475.183 |
157.691.033 |
| 42/160 |
499.285.500 |
149.785.650 |
349.499.850 |
17.474.993 |
167.260.643 |
| 48/180 |
608.788.500 |
182.636.550 |
426.151.950 |
21.307.598 |
203.944.148
|
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 |
| 42/120 |
299.509.350 |
6.253.725 |
4.426.814 |
3.834.700 |
3.082.527 |
2.743.107 |
| 42/144 |
329.503.650 |
6.880.003 |
4.870.136 |
4.218.725 |
3.391.226 |
3.017.815 |
| 42/160 |
349.499.850 |
7.297.521 |
5.165.685 |
4.474.742 |
3.597.026 |
3.200.953 |
| 48/180 |
426.151.950 |
8.898.009 |
6.298.620 |
5.456.139 |
4.385.923 |
3.902.984 |
