42/160 Rafflesia 2B, memiiki lua srumah 42m. Luas Tanah 160.
Stok, 1 unit hook
Harga 26 Mei - Juli 2014
Cash, Angsuran ke Developer 12x, KPR ke-1
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
|
38/90 |
249.325.000 |
280.365.625 |
274.157.500 |
|
|
38/120 |
283.455.250 |
318.762.156 |
311.700.775 |
Lavender, tentative |
|
38/168 hoek |
341.528.650 |
|
375.581.515 |
Lavender, tentative |
|
38/206 hoek |
384.760.300 |
432.730.338 |
423.136.330 |
Lavender, tentative |
|
42/120 |
302.281.750 |
339.941.969 |
332.409.925 |
ac.03/08 |
|
42/160 |
354.487.750 |
398.673.719 |
389.836.525 |
Lavender |
|
42/147 hoek |
337.243.600 |
|
370.867.960 |
Lavender AC.02/06 |
|
42/201 hoek |
440.161.030 |
450.141.963 |
460.122.895 |
ac.01/10 |
|
42/144 |
330.278.950 |
371.438.819 |
363.206.845 |
Rafflesia, tentative |
|
42/144 Bougenvile |
326.438.575 |
|
358.982.433 |
ai.33/05 |
|
42/136 hoek |
320.946.550 |
360.939.869 |
352.941.205 |
|
|
42/298 hoek |
523.718.350 |
|
575.990.185 |
ay.07/09 |
|
42/303 hoek |
|
|
582.596.785 |
Lavender, habis |
|
48/150 |
390.985.750 |
439.733.969 |
429.984.325 |
Rafflesia |
|
48/238 hoek |
517.458.250 |
582.015.531 |
569.104.075 |
|
|
48/150G |
399.648.250 |
449.479.281 |
439.513.075 |
|
Simulasi modal pertama = DP + biaya KPR (lihat promo) dengan asumsi bunga 9.75% dp 5%
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
274.157.500 |
13.707.875 |
260.449.625 |
13.022.481 |
26.730.356 |
|
38/120 |
311.700.775 |
15.585.039 |
296.115.736 |
14.805.787 |
30.390.826 |
|
38/168 hoek |
375.581.515 |
18.779.076 |
356.802.439 |
17.840.122 |
36.619.198 |
|
38/206 hoek |
423.136.330 |
21.156.817 |
401.979.514 |
20.098.976 |
41.255.792 |
|
42/120 |
332.409.925 |
16.620.496 |
315.789.429 |
15.789.471 |
32.409.968 |
|
42/160 |
389.836.525 |
19.491.826 |
370.344.699 |
18.517.235 |
38.009.061 |
|
42/147 hoek |
370.867.960 |
18.543.398 |
352.324.562 |
17.616.228 |
36.159.626 |
|
42/201 hoek |
460.122.895 |
23.006.145 |
437.116.750 |
21.855.838 |
44.861.982 |
|
42/144 |
363.206.845 |
18.160.342 |
345.046.503 |
17.252.325 |
35.412.667 |
|
42/144 Bougenvile |
358.982.433 |
17.949.122 |
341.033.311 |
17.051.666 |
35.000.787 |
|
42/136 hoek |
352.941.205 |
17.647.060 |
335.294.145 |
16.764.707 |
34.411.767 |
|
42/298 hoek |
575.990.185 |
28.799.509 |
547.190.676 |
27.359.534 |
56.159.043 |
|
42/303 hoek |
582.596.785 |
29.129.839 |
553.466.946 |
27.673.347 |
56.803.187 |
|
48/150 |
429.984.325 |
21.499.216 |
408.485.109 |
20.424.255 |
41.923.472 |
|
48/238 hoek |
569.104.075 |
28.455.204 |
540.648.871 |
27.032.444 |
55.487.647 |
|
48/150G |
439.513.075 |
21.975.654 |
417.537.421 |
20.876.871 |
42.852.525 |
Simulasi angsuran dengan asumsi bunga 9.75% dp 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 10.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
260.449.625 |
5.469.927 |
3.883.535 |
3.370.155 |
2.919.505 |
2.644.160 |
|
38/120 |
296.115.736 |
6.218.982 |
4.415.348 |
3.831.665 |
3.319.303 |
3.006.253 |
|
38/168 hoek |
356.802.439 |
7.493.515 |
5.320.241 |
4.616.936 |
3.999.570 |
3.622.362 |
|
38/206 hoek |
401.979.514 |
8.442.318 |
5.993.871 |
5.201.517 |
4.505.981 |
4.081.012 |
|
42/120 |
315.789.429 |
6.632.166 |
4.708.701 |
4.086.238 |
3.539.835 |
3.205.986 |
|
42/160 |
370.344.699 |
7.777.928 |
5.522.168 |
4.792.170 |
4.151.371 |
3.759.847 |
|
42/147 hoek |
352.324.562 |
7.399.472 |
5.253.472 |
4.558.994 |
3.949.375 |
3.576.901 |
|
42/201 hoek |
437.116.750 |
9.180.265 |
6.517.799 |
5.656.184 |
4.899.851 |
4.437.736 |
|
42/144 |
345.046.503 |
7.246.619 |
5.144.950 |
4.464.817 |
3.867.792 |
3.503.012 |
|
42/144 Bougenvile |
341.033.311 |
7.162.334 |
5.085.109 |
4.412.888 |
3.822.806 |
3.462.269 |
|
42/136 hoek |
335.294.145 |
7.041.801 |
4.999.533 |
4.338.624 |
3.758.473 |
3.404.003 |
|
42/298 hoek |
547.190.676 |
11.492.023 |
8.159.099 |
7.080.514 |
6.133.723 |
5.555.238 |
|
42/303 hoek |
553.466.946 |
11.623.836 |
8.252.683 |
7.161.727 |
6.204.077 |
5.618.957 |
|
48/150 |
408.485.109 |
8.578.948 |
6.090.875 |
5.285.698 |
4.578.906 |
4.147.059 |
|
48/238 hoek |
540.648.871 |
11.354.633 |
8.061.554 |
6.995.864 |
6.060.393 |
5.488.824 |
|
48/150G |
417.537.421 |
8.769.063 |
6.225.853 |
5.402.832 |
4.680.377 |
4.238.961 |
Harga cash, Angsuran bertahap 24 bulan ke developer, dan harga KPR ke-2
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
24 bulan |
KPR ke-2 |
|
|
38/90 |
249.325.000 |
298.990.000 |
286.573.750 |
|
|
38/120 |
283.455.250 |
339.946.300 |
325.823.538 |
Lavender, habis |
|
42/120 |
302.281.750 |
362.538.100 |
347.474.013 |
|
|
42/144 |
330.278.950 |
396.134.740 |
371.438.819 |
Rafflesia, Habis |
|
42/160 |
354.487.750 |
425.185.300 |
407.510.913 |
Lavender, habis |
|
42/136 |
320.946.550 |
384.935.860 |
368.938.533 |
|
|
48/150 |
390.985.750 |
468.982.900 |
449.483.613 |
Rafflesia |
|
48/150G |
399.648.250 |
479.377.900 |
459.445.488 |
|
Simulasi modal pertama = DP + biaya KPR (lihat promo) dengan asumsi bunga 9.75% dp 60%
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
286.573.750 |
85.972.125 |
200.601.625 |
10.030.081 |
96.002.206 |
|
38/120 |
325.823.538 |
97.747.061 |
228.076.477 |
11.403.824 |
109.150.885 |
|
42/120 |
347.474.013 |
104.242.204 |
243.231.809 |
12.161.590 |
116.403.794 |
|
42/144 |
371.438.819 |
111.431.646 |
260.007.173 |
13.000.359 |
124.432.004 |
|
42/160 |
407.510.913 |
122.253.274 |
285.257.639 |
14.262.882 |
136.516.156 |
|
42/136 |
368.938.533 |
110.681.560 |
258.256.973 |
12.912.849 |
123.594.409 |
|
48/150 |
449.483.613 |
134.845.084 |
314.638.529 |
15.731.926 |
150.577.010 |
|
48/150G |
459.445.488 |
137.833.646 |
321.611.841 |
16.080.592 |
153.914.238 |
Simulasi angsuran dengan asumsi bunga 9.75% dp 30%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 10.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
200.601.625 |
4.213.008 |
2.991.148 |
2.595.736 |
2.248.640 |
2.036.566 |
|
38/120 |
228.076.477 |
4.790.031 |
3.400.823 |
2.951.254 |
2.556.619 |
2.315.498 |
|
42/120 |
243.231.809 |
5.108.321 |
3.626.802 |
3.147.360 |
2.726.502 |
2.469.360 |
|
42/144 |
260.007.173 |
5.460.635 |
3.876.938 |
3.364.429 |
2.914.545 |
2.639.668 |
|
42/160 |
285.257.639 |
5.990.941 |
4.253.445 |
3.691.164 |
3.197.590 |
2.896.018 |
|
42/136 |
258.256.973 |
5.423.877 |
3.850.841 |
3.341.782 |
2.894.926 |
2.621.900 |
|
48/150 |
314.638.529 |
6.607.995 |
4.691.540 |
4.071.346 |
3.526.934 |
3.194.301 |
|
48/150G |
321.611.841 |
6.754.447 |
4.795.518 |
4.161.579 |
3.605.101 |
3.265.097 |
Harga 11 Oktober 2013
Harga Cash, Cicilan 12 Bulan, dan KPR ke-1
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
38/90 |
231,693,000 |
260,654,625 |
254,862,300 |
|
38/223 |
375,906,300 |
422,533,650 |
413,208,180 |
|
38/173 |
332,775,300 |
362,762,400 |
354,765,180 |
|
38/185 |
335,527,500 |
377,107,500 |
368,791,500 |
|
38/142 |
289,935,700 |
325,704,225 |
318,530,520 |
|
38/206 |
357,842,100 |
402,211,425 |
393,337,560 |
|
38/223 |
375,906,300 |
422,533,650 |
413,208,180 |
|
38/120 |
263,571,000 |
296,517,375 |
289,928,100 |
|
42/120 |
281,358,000 |
316,527,750 |
309,493,800 |
|
42/217 |
390,118,575 |
438,522,459 |
428,841,693 |
|
42/221 |
383,569,725 |
431,155,003 |
421,637,948 |
|
42/229 |
403,216,275 |
453,257,372 |
443,249,153 |
|
42/286 |
475,340,250 |
534,396,844 |
522,585,525 |
|
42/306 |
497,862,750 |
559,734,656 |
547,360,275 |
|
42/144 |
307,553,400 |
345,997,575 |
338,308,740 |
|
42/160 |
330,561,000 |
371,881,125 |
363,617,100 |
|
48/150 |
364,518,000 |
410,082,750 |
400,969,800 |
|
48/150 (G) |
373,180,500 |
419,828,063 |
410,498,550 |
|
48/208 (G) |
|
|
490,759,500 |
|
48/242 |
|
|
520,743,300 |
|
48/198 |
|
|
477,419,250 |
DP minimal 10% dengan BCA
|
Tipe |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
254,862,300 |
25,486,230 |
229,376,070 |
11,468,804 |
36,955,034 |
|
38/223 |
413,208,180 |
41,320,818 |
371,887,362 |
18,594,368 |
59,915,186 |
|
38/173 |
354,765,180 |
35,476,518 |
319,288,662 |
15,964,433 |
51,440,951 |
|
38/185 |
368,791,500 |
36,879,150 |
331,912,350 |
16,595,618 |
53,474,768 |
|
38/142 |
318,530,520 |
31,853,052 |
286,677,468 |
14,333,873 |
46,186,925 |
|
38/206 |
393,337,560 |
39,333,756 |
354,003,804 |
17,700,190 |
57,033,946 |
|
38/223 |
413,208,180 |
41,320,818 |
371,887,362 |
18,594,368 |
59,915,186 |
|
38/120 |
289,928,100 |
28,992,810 |
260,935,290 |
13,046,765 |
42,039,575 |
|
42/120 |
309,493,800 |
30,949,380 |
278,544,420 |
13,927,221 |
44,876,601 |
|
42/217 |
428,841,693 |
42,884,169 |
385,957,524 |
19,297,876 |
62,182,045 |
|
42/221 |
421,637,948 |
42,163,795 |
379,474,153 |
18,973,708 |
61,137,502 |
|
42/229 |
443,249,153 |
44,324,915 |
398,924,238 |
19,946,212 |
64,271,127 |
|
42/286 |
522,585,525 |
52,258,553 |
470,326,973 |
23,516,349 |
75,774,901 |
|
42/306 |
547,360,275 |
54,736,028 |
492,624,248 |
24,631,212 |
79,367,240 |
|
42/144 |
338,308,740 |
33,830,874 |
304,477,866 |
15,223,893 |
49,054,767 |
|
42/160 |
363,617,100 |
36,361,710 |
327,255,390 |
16,362,770 |
52,724,480 |
|
48/150 |
400,969,800 |
40,096,980 |
360,872,820 |
18,043,641 |
58,140,621 |
|
48/150 (G) |
410,498,550 |
41,049,855 |
369,448,695 |
18,472,435 |
59,522,290 |
|
48/208 (G) |
490,759,500 |
49,075,950 |
441,683,550 |
22,084,178 |
71,160,128 |
|
48/242 |
520,743,300 |
52,074,330 |
468,668,970 |
23,433,449 |
75,507,779 |
|
48/198 |
477,419,250 |
47,741,925 |
429,677,325 |
21,483,866 |
69,225,791 |
Estimasi Angsuran dengan bunga 9%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
229,376,070 |
4,761,470 |
3,360,406 |
2,905,639 |
2,326,485 |
|
38/223 |
371,887,362 |
7,719,770 |
5,448,225 |
4,710,912 |
3,771,929 |
|
38/173 |
319,288,662 |
6,627,907 |
4,677,644 |
4,044,614 |
3,238,438 |
|
38/185 |
331,912,350 |
6,889,954 |
4,862,583 |
4,204,525 |
3,366,476 |
|
38/142 |
286,677,468 |
5,950,953 |
4,199,883 |
3,631,509 |
2,907,674 |
|
38/206 |
354,003,804 |
7,348,537 |
5,186,228 |
4,484,371 |
3,590,542 |
|
38/223 |
371,887,362 |
7,719,770 |
5,448,225 |
4,710,912 |
3,771,929 |
|
38/120 |
260,935,290 |
5,416,587 |
3,822,755 |
3,305,418 |
2,646,579 |
|
42/120 |
278,544,420 |
5,782,124 |
4,080,732 |
3,528,483 |
2,825,183 |
|
42/217 |
385,957,524 |
8,011,843 |
5,654,356 |
4,889,147 |
3,914,638 |
|
42/221 |
379,474,153 |
7,877,259 |
5,559,373 |
4,807,018 |
3,848,880 |
|
42/229 |
398,924,238 |
8,281,011 |
5,844,321 |
5,053,404 |
4,046,155 |
|
42/286 |
470,326,973 |
9,763,214 |
6,890,386 |
5,957,903 |
4,770,369 |
|
42/306 |
492,624,248 |
10,226,069 |
7,217,045 |
6,240,356 |
4,996,523 |
|
42/144 |
304,477,866 |
6,320,460 |
4,460,663 |
3,856,997 |
3,088,217 |
|
42/160 |
327,255,390 |
6,793,284 |
4,794,358 |
4,145,533 |
3,319,242 |
|
48/150 |
360,872,820 |
7,491,126 |
5,286,860 |
4,571,384 |
3,660,212 |
|
48/150 (G) |
369,448,695 |
7,669,147 |
5,412,498 |
4,680,020 |
3,747,195 |
|
48/208 (G) |
441,683,550 |
9,168,624 |
6,470,754 |
5,595,061 |
4,479,849 |
|
48/242 |
468,668,970 |
9,728,797 |
6,866,096 |
5,936,900 |
4,753,553 |
|
48/198 |
429,677,325 |
8,919,395 |
6,294,860 |
5,442,971 |
4,358,074 |
HARGA KPR Ke-2, Jika masih punya hutang KPR (rumah, kios, apartemen, ruko) , sesuai aturan BI
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-2 |
|
38/90 |
231,693,000 |
260,654,625 |
266,116,950 |
|
38/120 |
263,571,000 |
296,517,375 |
303,106,650 |
|
42/120 |
281,358,000 |
316,527,750 |
323,561,700 |
|
42/160 |
330,561,000 |
371,881,125 |
380,145,150 |
|
48/150 |
364,518,000 |
410,082,750 |
429,157,575 |
DP rumah KPR ke-2, jika luas bangunan di bawah 70m, maka DP minimal harus 30%, Boleh dicicil 3x dalam 3 bulan.
|
Tipe |
Harga |
Harga |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
231,693,000 |
260,654,625 |
266,116,950 |
79,835,085 |
186,281,865 |
9,314,093 |
89,149,178 |
|
38/120 |
263,571,000 |
296,517,375 |
303,106,650 |
90,931,995 |
212,174,655 |
10,608,733 |
101,540,728 |
|
42/120 |
281,358,000 |
316,527,750 |
323,561,700 |
97,068,510 |
226,493,190 |
11,324,660 |
108,393,170 |
|
42/160 |
330,561,000 |
371,881,125 |
380,145,150 |
114,043,545 |
266,101,605 |
13,305,080 |
127,348,625 |
|
48/150 |
364,518,000 |
410,082,750 |
429,157,575 |
128,747,273 |
300,410,303 |
15,020,515 |
143,767,788 |
Estimasi angsuran. Berkas dan prsoes KPR dilakukan setelah rumah jadi sekitar 1 tahun yang akan datang
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
186,281,865 |
3,866,905 |
2,729,067 |
2,359,740 |
1,889,395 |
|
38/120 |
212,174,655 |
4,404,397 |
3,108,402 |
2,687,739 |
2,152,017 |
|
42/120 |
226,493,190 |
4,701,626 |
3,318,171 |
2,869,120 |
2,297,245 |
|
42/160 |
266,101,605 |
5,523,832 |
3,898,443 |
3,370,863 |
2,698,980 |
|
48/150 |
300,410,303 |
6,236,024 |
4,401,072 |
3,805,471 |
3,046,961 |