Saat ini, per 20 Februari 2025, cluster Bukit Dahlia tinggal 6 unit saja.
| Blok |
Tipe |
Hadap |
Panjang |
Lebar |
LT |
Hoek |
LB |
PLN |
Progres |
Jalan |
| DB.08/11 |
DAHLIA 2 |
SELATAN BARAT |
15 |
8 |
120 |
0 |
42 |
1.300 |
100 |
R0W 9 |
| DB.10/05 |
DAHLIA 3A |
SELATAN BARAT |
15 |
10 |
150 |
0 |
40 |
1.300 |
100 |
R0W 15 |
| DB.18/02 |
DAHLIA 2 |
UTARA TIMUR |
15 |
8 |
120 |
82 |
42 |
1.300 |
100 |
ROW 9 |
| DB.19/01 |
DAHLIA 2 GARDEN |
SELATAN BARAT |
15 |
8 |
120 |
82 |
42 |
1.300 |
100 |
ROW 9 |
| DB.19/18 |
DAHLIA 2A GARDEN |
UTARA TIMUR |
15 |
8 |
120 |
0 |
42 |
1.300 |
100 |
ROW 16 |
| DB.21/02 |
DAHLIA 2B |
UTARA TIMUR |
15 |
8 |
120 |
82 |
36 |
1.300 |
100 |
ROW 9 |
CitraIndahCity merilis cluster terbaru Bukit Dahlia tanggal 1 November 2015. Rumah Semi Real estat dengan harga terjangkau. Tersedia beberapa tipe 38/90, 38/90 + Taman, 38/108, 42/120. 42/120+Taman dan 48/150.
Menjadi
Harga April 2018 Bukit Dahlia
| Tipe |
LB |
LT |
Harga |
Harga |
Harga |
| |
Tunai |
12 bulan |
KPR ke-& 2 |
| Dahlia 1 |
38 |
90 |
346,047,500 |
382,592,488 |
375,631,538 |
| Dahlia 1A G |
38 |
90 |
351,222,500 |
388,310,863 |
381,246,413 |
| Dahlia 1B |
38 |
108 |
379,167,500 |
419,190,088 |
411,566,738 |
| Dahlia 1C |
33 |
90 |
322,041,250 |
356,065,581 |
349,584,756 |
| Dahlia 2 |
42 |
120 |
420,452,500 |
464,810,013 |
456,360,963 |
| Dahlia 2A G |
42 |
120 |
434,252,500 |
480,059,013 |
471,333,963 |
| Dahlia 2B |
36 |
120 |
391,645,000 |
432,977,725 |
425,104,825 |
| Dahlia 3 |
48 |
150 |
534,130,000 |
590,423,650 |
579,701,050 |
| Dahlia 3A |
40 |
150 |
493,650,000 |
545,693,250 |
535,780,250 |
Modal pertama = DP + Biaya KPR, lihat promo biaya KPR
| Tipe |
LB |
LT |
Harga |
DP |
15% |
PLAFON KPR |
Estimasi |
Modal Pertama |
| |
KPR ke-2 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38 |
90 |
375,631,538 |
56,344,731 |
319,286,807 |
15,964,340 |
72,309,071 |
| Dahlia 1A G |
38 |
90 |
381,246,413 |
57,186,962 |
324,059,451 |
16,202,973 |
73,389,934 |
| Dahlia 1B |
38 |
108 |
411,566,738 |
61,735,011 |
349,831,727 |
17,491,586 |
79,226,597 |
| Dahlia 1C |
33 |
90 |
349,584,756 |
52,437,713 |
297,147,043 |
14,857,352 |
67,295,066 |
| Dahlia 2 |
42 |
120 |
456,360,963 |
68,454,144 |
387,906,818 |
19,395,341 |
87,849,485 |
| Dahlia 2A G |
42 |
120 |
471,333,963 |
70,700,094 |
400,633,868 |
20,031,693 |
90,731,788 |
| Dahlia 2B |
36 |
120 |
425,104,825 |
63,765,724 |
361,339,101 |
18,066,955 |
81,832,679 |
| Dahlia 3 |
48 |
150 |
579,701,050 |
86,955,158 |
492,745,893 |
24,637,295 |
111,592,452 |
| Dahlia 3A |
40 |
150 |
535,780,250 |
80,367,038 |
455,413,213 |
22,770,661 |
103,137,698 |
Simulasi angsuran dengan estimasi bunga 6.5%
| Tipe |
LB |
LT |
Harga |
Angsuran KPR/bln (Tahun)| Bunga |
6.50% |
| |
KPR ke-2 |
5 |
10 |
13 |
20 |
| Dahlia 1 |
38 |
90 |
375,631,538 |
6,247,213 |
3,625,437 |
3,037,025 |
2,380,517 |
| Dahlia 1A G |
38 |
90 |
381,246,413 |
6,340,595 |
3,679,630 |
3,082,422 |
2,416,100 |
| Dahlia 1B |
38 |
108 |
411,566,738 |
6,844,859 |
3,972,268 |
3,327,565 |
2,608,251 |
| Dahlia 1C |
33 |
90 |
349,584,756 |
5,814,023 |
3,374,045 |
2,826,434 |
2,215,449 |
| Dahlia 2 |
42 |
120 |
456,360,963 |
7,589,842 |
4,404,603 |
3,689,732 |
2,892,129 |
| Dahlia 2A G |
42 |
120 |
471,333,963 |
7,838,862 |
4,549,117 |
3,810,790 |
2,987,018 |
| Dahlia 2B |
36 |
120 |
425,104,825 |
7,070,014 |
4,102,932 |
3,437,022 |
2,694,047 |
| Dahlia 3 |
48 |
150 |
579,701,050 |
9,641,139 |
5,595,030 |
4,686,951 |
3,673,781 |
| Dahlia 3A |
40 |
150 |
535,780,250 |
8,910,682 |
5,171,125 |
4,331,846 |
3,395,439 |
Lihat juga
Harga 1 Januari 2018 Bukit Dahlia
| Tipe |
LB |
LT |
Harga |
Harga |
Harga |
| |
Tunai |
12 bulan |
KPR ke-1 |
| Dahlia 1 |
38 |
90 |
334,410,000 |
369,838,050 |
363,089,850 |
| Dahlia 1A G |
38 |
90 |
339,585,000 |
375,556,425 |
368,704,725 |
| Dahlia 1B |
38 |
108 |
366,495,000 |
405,291,975 |
397,902,075 |
| Dahlia 1C |
33 |
90 |
311,122,500 |
344,105,363 |
337,822,913 |
| Dahlia 2 |
42 |
120 |
406,515,000 |
449,514,075 |
441,323,775 |
| Dahlia 2A G |
42 |
120 |
420,315,000 |
464,763,075 |
456,296,775 |
| Dahlia 2B |
36 |
120 |
392,370,000 |
433,883,850 |
425,976,450 |
| Dahlia 3 |
48 |
150 |
521,745,000 |
576,843,225 |
566,348,325 |
| Dahlia 3A |
40 |
150 |
481,725,000 |
532,621,125 |
522,926,625 |
Modal pertama = DP + Biaya KPR, lihat promo biaya KPR
| Tipe |
LB |
LT |
Harga |
DP |
5% |
Estimasi |
Modal Pertama |
| |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38 |
90 |
363,089,850 |
18,154,493 |
17,246,768 |
35,401,260 |
| Dahlia 1A G |
38 |
90 |
368,704,725 |
18,435,236 |
17,513,474 |
35,948,711 |
| Dahlia 1B |
38 |
108 |
397,902,075 |
19,895,104 |
18,900,349 |
38,795,452 |
| Dahlia 1C |
33 |
90 |
337,822,913 |
16,891,146 |
16,046,588 |
32,937,734 |
| Dahlia 2 |
42 |
120 |
441,323,775 |
22,066,189 |
20,962,879 |
43,029,068 |
| Dahlia 2A G |
42 |
120 |
456,296,775 |
22,814,839 |
21,674,097 |
44,488,936 |
| Dahlia 2B |
36 |
120 |
425,976,450 |
21,298,823 |
20,233,881 |
41,532,704 |
| Dahlia 3 |
48 |
150 |
566,348,325 |
28,317,416 |
26,901,545 |
55,218,962 |
| Dahlia 3A |
40 |
150 |
522,926,625 |
26,146,331 |
24,839,015 |
50,985,346 |
Simulasi angsuran dengan bunga 6.5%
| Tipe |
LB |
LT |
Harga |
Angsuran KPR/bln (Tahun)| Bunga |
6.50% |
| |
KPR ke-1 |
5 |
10 |
15 |
20 |
| Dahlia 1 |
38 |
90 |
363,089,850 |
6,749,056 |
3,916,671 |
3,004,757 |
2,571,745 |
| Dahlia 1A G |
38 |
90 |
368,704,725 |
6,853,425 |
3,977,239 |
3,051,223 |
2,611,515 |
| Dahlia 1B |
38 |
108 |
397,902,075 |
7,396,140 |
4,292,193 |
3,292,847 |
2,818,318 |
| Dahlia 1C |
33 |
90 |
337,822,913 |
6,279,399 |
3,644,115 |
2,795,660 |
2,392,781 |
| Dahlia 2 |
42 |
120 |
441,323,775 |
8,203,256 |
4,760,585 |
3,652,184 |
3,125,872 |
| Dahlia 2A G |
42 |
120 |
456,296,775 |
8,481,572 |
4,922,100 |
3,776,093 |
3,231,925 |
| Dahlia 2B |
36 |
120 |
425,976,450 |
7,917,982 |
4,595,033 |
3,525,177 |
3,017,168 |
| Dahlia 3 |
48 |
150 |
566,348,325 |
10,527,193 |
6,109,232 |
4,686,827 |
4,011,414 |
| Dahlia 3A |
40 |
150 |
522,926,625 |
9,720,077 |
5,640,840 |
4,327,490 |
3,703,860 |
Harga 1 September 2017 Bukit Dahlia
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| Dahlia 1 |
38/90 |
330,730,000 |
369,108,950 |
359,097,050 |
| Dahlia 1A Garden |
38/90 G |
335,905,000 |
374,879,075 |
364,711,925 |
| Dahlia 1B |
38/108 |
362,297,500 |
404,306,713 |
393,347,788 |
| Dahlia 2 |
42/120 |
401,857,500 |
448,416,113 |
436,270,388 |
| Dahlia 2A Garden |
42/120 |
415,657,500 |
463,803,113 |
451,243,388 |
| Dahlia 3 |
48/150 |
516,052,500 |
575,743,538 |
560,171,963 |
Modal Pertama = DP + Biaya KPR (lihat promo)
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38/90 |
359,097,050 |
17,954,853 |
17,057,110 |
35,011,962 |
| Dahlia 1A Garden |
38/90 G |
364,711,925 |
18,235,596 |
17,323,816 |
35,559,413 |
| Dahlia 1B |
38/108 |
393,347,788 |
19,667,389 |
18,684,020 |
38,351,409 |
| Dahlia 2 |
42/120 |
436,270,388 |
21,813,519 |
20,722,843 |
42,536,363 |
| Dahlia 2A Garden |
42/120 |
451,243,388 |
22,562,169 |
21,434,061 |
43,996,230 |
| Dahlia 3 |
48/150 |
560,171,963 |
28,008,598 |
26,608,168 |
54,616,766 |
Estimasi Angsuran dengan Simulasi Bunga 7.5% dengan DP 5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 7.5%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Dahlia 1 |
38/90 |
359,097,050 |
6,835,790 |
4,049,418 |
3,162,430 |
2,748,218 |
| Dahlia 1A Garden |
38/90 G |
364,711,925 |
6,942,675 |
4,112,735 |
3,211,878 |
2,791,190 |
| Dahlia 1B |
38/108 |
393,347,788 |
7,487,789 |
4,435,652 |
3,464,063 |
3,010,344 |
| Dahlia 2 |
42/120 |
436,270,388 |
8,304,865 |
4,919,676 |
3,842,066 |
3,338,836 |
| Dahlia 2A Garden |
42/120 |
451,243,388 |
8,589,892 |
5,088,522 |
3,973,928 |
3,453,427 |
| Dahlia 3 |
48/150 |
560,171,963 |
10,663,462 |
6,316,873 |
4,933,220 |
4,287,072 |
Lihat Juga
Harga 5 Juni 2017 Bukit Dahlia
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| Dahlia 1 |
38/90 |
327,050,000 |
366,656,000 |
356,754,500 |
| Dahlia 1A Garden |
38/90 |
332,225,000 |
372,452,000 |
362,395,250 |
| Dahlia 1B |
38/108 |
358,100,000 |
401,432,000 |
390,599,000 |
| Dahlia 2 |
42/120 |
397,200,000 |
445,224,000 |
433,218,000 |
| Dahlia 2A Garden |
42/120 |
411,000,000 |
460,680,000 |
448,260,000 |
| Dahlia 3 |
48/150 |
510,360,000 |
571,963,200 |
556,562,400 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38/90 |
356,754,500 |
17,837,725 |
16,945,839 |
34,783,564 |
| Dahlia 1A Garden |
38/90 |
362,395,250 |
18,119,763 |
17,213,774 |
35,333,537 |
| Dahlia 1B |
38/108 |
390,599,000 |
19,529,950 |
18,553,453 |
38,083,403 |
| Dahlia 2 |
42/120 |
433,218,000 |
21,660,900 |
20,577,855 |
42,238,755 |
| Dahlia 2A Garden |
42/120 |
448,260,000 |
22,413,000 |
21,292,350 |
43,705,350 |
| Dahlia 3 |
48/150 |
556,562,400 |
27,828,120 |
26,436,714 |
54,264,834 |
Simulasi angsuran dengan bunga 7.5% dengan DP 5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 7.5%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Dahlia 1 |
38/90 |
356,754,500 |
6,791,197 |
4,023,002 |
3,141,800 |
2,730,290 |
| Dahlia 1A Garden |
38/90 |
362,395,250 |
6,898,575 |
4,086,611 |
3,191,476 |
2,773,460 |
| Dahlia 1B |
38/108 |
390,599,000 |
7,435,463 |
4,404,655 |
3,439,856 |
2,989,307 |
| Dahlia 2 |
42/120 |
433,218,000 |
8,246,760 |
4,885,256 |
3,815,185 |
3,315,476 |
| Dahlia 2A Garden |
42/120 |
448,260,000 |
8,533,100 |
5,054,879 |
3,947,654 |
3,430,594 |
| Dahlia 3 |
48/150 |
556,562,400 |
10,594,750 |
6,276,169 |
4,901,432 |
4,259,447 |
Harga 1 Maret Bukit Dahlia
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| Dahlia 1 |
38/90 |
324,462,500 |
363,758,000 |
353,934,125 |
| Dahlia 1A Garden |
38/90 |
329,637,500 |
369,554,000 |
359,574,875 |
| Dahlia 1B |
38/108 |
354,995,000 |
397,954,400 |
387,214,550 |
| Dahlia 2 |
42/120 |
393,750,000 |
441,360,000 |
429,457,500 |
| Dahlia 2A Garden |
42/120 |
407,550,000 |
456,816,000 |
444,499,500 |
| Dahlia 3 |
48/150 |
506,047,500 |
567,133,200 |
551,861,775 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38/90 |
353,934,125 |
17,696,706 |
16,811,871 |
34,508,577 |
| Dahlia 1A Garden |
38/90 |
359,574,875 |
17,978,744 |
17,079,807 |
35,058,550 |
| Dahlia 1B |
38/108 |
387,214,550 |
19,360,728 |
18,392,691 |
37,753,419 |
| Dahlia 2 |
42/120 |
429,457,500 |
21,472,875 |
20,399,231 |
41,872,106 |
| Dahlia 2A Garden |
42/120 |
444,499,500 |
22,224,975 |
21,113,726 |
43,338,701 |
| Dahlia 3 |
48/150 |
551,861,775 |
27,593,089 |
26,213,434 |
53,806,523 |
Simulasi angsuran dengan bunga 8% dengan DP 5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Dahlia 1 |
38/90 |
353,934,125 |
6,817,682 |
4,079,488 |
3,213,260 |
2,812,424 |
| Dahlia 1A Garden |
38/90 |
359,574,875 |
6,926,338 |
4,144,504 |
3,264,471 |
2,857,247 |
| Dahlia 1B |
38/108 |
387,214,550 |
7,458,749 |
4,463,082 |
3,515,403 |
3,076,877 |
| Dahlia 2 |
42/120 |
429,457,500 |
8,272,457 |
4,949,979 |
3,898,914 |
3,412,547 |
| Dahlia 2A Garden |
42/120 |
444,499,500 |
8,562,205 |
5,123,355 |
4,035,475 |
3,532,073 |
| Dahlia 3 |
48/150 |
551,861,775 |
10,630,279 |
6,360,826 |
5,010,185 |
4,385,193 |
Harga 7 November 2016 Bukit Dahlia menggantikan harga September- Oktober 2016.
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| Dahlia 1 |
38/90 |
319.690.000 |
360.026.250 |
351.959.000 |
| Dahlia 1A Garden |
38/90 |
324.865.000 |
365.848.125 |
357.651.500 |
| Dahlia 1B |
38/108 |
349.705.000 |
393.793.125 |
384.975.500 |
| Dahlia 2 |
42/120 |
387.885.000 |
436.745.625 |
426.973.500 |
| Dahlia 2A Garden |
42/120 |
401.685.000 |
452.270.625 |
442.153.500 |
| Dahlia 3 |
48/150 |
498.975.000 |
561.721.875 |
549.172.500 |
Modal Petama = DP + Biaya KPR (Lihat Promo)
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38/90 |
351.959.000 |
17.597.950 |
16.718.053 |
34.316.003 |
| Dahlia 1A Garden |
38/90 |
357.651.500 |
17.882.575 |
16.988.446 |
34.871.021 |
| Dahlia 1B |
38/108 |
384.975.500 |
19.248.775 |
18.286.336 |
37.535.111 |
| Dahlia 2 |
42/120 |
426.973.500 |
21.348.675 |
20.281.241 |
41.629.916 |
| Dahlia 2A Garden |
42/120 |
442.153.500 |
22.107.675 |
21.002.291 |
43.109.966 |
| Dahlia 3 |
48/150 |
549.172.500 |
27.458.625 |
26.085.694 |
53.544.319 |
Estimasi Angsuran dengan simulasi Bunga 8.5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8.5%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Dahlia 1 |
38/90 |
351.959.000 |
6.859.929 |
4.145.599 |
3.292.586 |
2.901.663 |
| Dahlia 1A Garden |
38/90 |
357.651.500 |
6.970.880 |
4.212.648 |
3.345.839 |
2.948.594 |
| Dahlia 1B |
38/108 |
384.975.500 |
7.503.444 |
4.534.488 |
3.601.456 |
3.173.861 |
| Dahlia 2 |
42/120 |
426.973.500 |
8.322.014 |
5.029.167 |
3.994.348 |
3.520.106 |
| Dahlia 2A Garden |
42/120 |
442.153.500 |
8.617.883 |
5.207.967 |
4.136.357 |
3.645.255 |
| Dahlia 3 |
48/150 |
549.172.500 |
10.703.759 |
6.468.505 |
5.137.523 |
4.527.554 |
Harga Agustus - September menggantikan harga Juli 2016.
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| Dahlia 1 |
38/90 |
316,010,000 |
355,886,250 |
347,911,000 |
| Dahlia 1A Garden |
38/90 |
321,185,000 |
361,708,125 |
353,603,500 |
| Dahlia 1B |
38/108 |
345,507,500 |
389,070,938 |
380,358,250 |
| Dahlia 2 |
42/120 |
383,227,500 |
431,505,938 |
421,850,250 |
| Dahlia 2A Garden |
42/120 |
397,027,500 |
447,030,938 |
437,030,250 |
| Dahlia 3 |
48/150 |
493,282,500 |
555,317,813 |
542,910,750 |
|
Modal Pertama = DP 5% + Biaya KPR (lihat Promo)
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Dahlia 1 |
38/90 |
347,911,000 |
17,395,550 |
16,525,773 |
33,921,323 |
| Dahlia 1A Garden |
38/90 |
353,603,500 |
17,680,175 |
16,796,166 |
34,476,341 |
| Dahlia 1B |
38/108 |
380,358,250 |
19,017,913 |
18,067,017 |
37,084,929 |
| Dahlia 2 |
42/120 |
421,850,250 |
21,092,513 |
20,037,887 |
41,130,399 |
| Dahlia 2A Garden |
42/120 |
437,030,250 |
21,851,513 |
20,758,937 |
42,610,449 |
| Dahlia 3 |
48/150 |
542,910,750 |
27,145,538 |
25,788,261 |
52,933,798 |
|
Simulasi Angsuran dengan asumsi dp 5% dan bunga 8.5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8.5%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Dahlia 1 |
38/90 |
347,911,000 |
6,781,031 |
4,097,919 |
3,254,716 |
2,868,290 |
| Dahlia 1A Garden |
38/90 |
353,603,500 |
6,891,981 |
4,164,968 |
3,307,970 |
2,915,221 |
| Dahlia 1B |
38/108 |
380,358,250 |
7,413,450 |
4,480,103 |
3,558,261 |
3,135,795 |
| Dahlia 2 |
42/120 |
421,850,250 |
8,222,159 |
4,968,822 |
3,946,420 |
3,477,869 |
| Dahlia 2A Garden |
42/120 |
437,030,250 |
8,518,028 |
5,147,622 |
4,088,429 |
3,603,018 |
| Dahlia 3 |
48/150 |
542,910,750 |
10,581,713 |
6,394,751 |
5,078,944 |
4,475,930 |
Harga Ansguran 24x dan KPR ke2
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
24 bulan |
KPR ke-2 |
| Dahlia 1 |
38/90 |
316,010,000 |
379,812,000 |
363,861,500 |
| Dahlia 1A Garden |
38/90 |
321,185,000 |
386,022,000 |
369,812,750 |
| Dahlia 1B |
38/108 |
345,507,500 |
415,209,000 |
397,783,625 |
| Dahlia 2 |
42/120 |
383,227,500 |
460,473,000 |
441,161,625 |
| Dahlia 2A Garden |
42/120 |
397,027,500 |
477,033,000 |
457,031,625 |
| Dahlia 3 |
48/150 |
493,282,500 |
592,539,000 |
567,724,875 |
Harga Januari 2016 Bukit Dahlia segera Berlaku
Harga Januari 2016
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 |
Save
