Harga Februari 2016 Bukit Rosemary
Harga Jan - Februari 2016 Cash, Harga Angsuran ke Developer 12 Bulan, & Harga KPR ke-1
| Tipe, LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| 52/180 |
621.450.000 |
699.506.250 |
683.895.000 |
| 52/200 |
655.950.000 |
738.318.750 |
721.845.000 |
| 63/200 |
722.362.500 |
813.032.813 |
794.898.750 |
| 70/200 |
794.812.500 |
894.539.063 |
874.593.750 |
| 102/240 |
1.111.350.000 |
1.250.643.750 |
1.222.785.000 |
| 70/240 |
919.012.500 |
1.034.264.063 |
1.011.213.750 |
Modal Pertama KPR ke-1 = DP minimal 10% + Biaya KPR (lihat promo)
| Tipe, LB/LT |
Harga |
DP 10% &30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
| KPR ke-1 |
bea KPR |
DP+ bea kpr |
| 52/180 |
683.895.000 |
68.389.500 |
615.505.500 |
30.775.275 |
99.164.775 |
| 52/200 |
721.845.000 |
72.184.500 |
649.660.500 |
32.483.025 |
104.667.525 |
| 63/200 |
794.898.750 |
79.489.875 |
715.408.875 |
35.770.444 |
115.260.319 |
| 70/200 |
874.593.750 |
87.459.375 |
787.134.375 |
39.356.719 |
126.816.094 |
| 102/240 |
1.222.785.000 |
366.835.500 |
855.949.500 |
42.797.475 |
409.632.975 |
| 70/240 |
1.011.213.750 |
303.364.125 |
707.849.625 |
35.392.481 |
338.756.606 |
Estimasi Angsuran dengan simulasi bunga 9.25%
| Tipe, LB/LT |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
Modal Pertama |
| 5th |
8th |
10th |
15th |
20th |
DP+ bea kpr |
| 52/180 |
615.505.500 |
12.851.692 |
9.097.307 |
7.880.484 |
6.334.735 |
5.637.211 |
99.164.775 |
| 52/200 |
649.660.500 |
13.564.845 |
9.602.125 |
8.317.780 |
6.686.256 |
5.950.025 |
104.667.525 |
| 63/200 |
715.408.875 |
14.937.665 |
10.573.901 |
9.159.575 |
7.362.933 |
6.552.193 |
115.260.319 |
| 70/200 |
787.134.375 |
16.435.286 |
11.634.019 |
10.077.896 |
8.101.126 |
7.209.103 |
126.816.094 |
| 102/240 |
855.949.500 |
17.872.139 |
12.651.122 |
10.958.954 |
8.809.366 |
7.839.358 |
409.632.975 |
| 70/240 |
707.849.625 |
14.779.828 |
10.462.173 |
9.062.791 |
7.285.134 |
6.482.960 |
338.756.606 |
