Harga Februari 2016 Bukit Dahlia
Harga Januari - Februari 2016 Bukit Dahlia segera Berlaku
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 |
