Citra Indah melaunching cluster baru Bukit Rosella tipe 38/90, pada tanggal 8 Febrauri 2014. Ini tipe rumah sejuta umat. Ideal untuk keluarga muda atau cocok untuk investasi dengan modal murah.
Spesifikasi Bangunan
Harga Bukit Rosella 27 Oktober - November 2014
|
Tipe |
Harga |
Harga |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
24 bulan |
KPR ke-2 |
KPR ke-1 |
|
38/90 |
269.653.000 |
303.234.625 |
323.383.600 |
309.950.950 |
296.518.300 |
|
42/120 |
326.883.250 |
367.618.656 |
392.059.900 |
375.765.738 |
359.471.575 |
|
42/136 |
347.211.250 |
390.487.656 |
416.453.500 |
399.142.938 |
381.832.375 |
|
48/150G |
426.502.000 |
479.689.750 |
511.602.400 |
490.327.300 |
469.052.200 |
Dp 5% (promo bri dan bni) + Biaya KPR (lihat promp) = modal pertama
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
296.518.300 |
14.825.915 |
281.692.385 |
14.084.619 |
28.910.534 |
|
42/120 |
359.471.575 |
17.973.579 |
341.497.996 |
17.074.900 |
35.048.479 |
|
42/136 |
381.832.375 |
19.091.619 |
362.740.756 |
18.137.038 |
37.228.657 |
|
48/150G |
469.052.200 |
23.452.610 |
445.599.590 |
22.279.980 |
45.732.590 |
Angsuran dengan asumsi bunga 9.75% dan dp 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
281.692.385 |
5.950.539 |
4.237.274 |
3.683.698 |
2.984.144 |
2.671.900 |
|
42/120 |
341.497.996 |
7.213.887 |
5.136.882 |
4.465.778 |
3.617.702 |
3.239.166 |
|
42/136 |
362.740.756 |
7.662.624 |
5.456.420 |
4.743.570 |
3.842.740 |
3.440.657 |
|
48/150G |
445.599.590 |
9.412.954 |
6.702.799 |
5.827.117 |
4.720.516 |
4.226.587 |
Note:
- Harga dan stok berubah setiap saat.
- Harga resmi adalah harga yang tertera di surat pesanan rumah (SPR).
- Angsuran resmi adalah angsuran yang dirilis bank di Surat Persetujuan KPR atau offering letter (SP3K) bank pemberi kredit kepemilikan rumah (KPR).
- Harga mengikat selama 3 bulan, jika dalam 3 bulan belum akad, maka akan dikenakan penyesuain harga baru.
- Harga belum termasuk charge taman, jika di samping/depan rumah terdapat taman atau jalur hijau.
- Jika KPR ditolak bank maka akan dipotong biaya administrasi Rp 2.5 juta (tarif saat ini, berubah setiap saat) dari uang konsumen yang sudah masuk.
- Aturan atau kebijakan lain dapat dibaca di surat pesanan rumah (SPR).
- Untuk menghindari salah paham, baca dengan teliti pasal-pasal atau syarat dan ketentuan di surat pesanan rumah.
Harga 14 Agustus 2014 Bukit Rosella
|
Tipe |
Harga |
Harga |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
24 bulan |
KPR ke-1 |
KPR ke-2 |
|
38/90 |
257.872.000 |
289.981.000 |
309.246.400 |
283.559.200 |
296.402.800 |
|
42/120 |
312.676.750 |
351.636.344 |
375.012.100 |
343.844.425 |
359.428.263 |
|
42/136 |
332.080.750 |
373.465.844 |
398.296.900 |
365.188.825 |
381.742.863 |
|
48/150G |
409.523.500 |
460.588.938 |
491.228.200 |
450.375.850 |
470.802.025 |
KPR 1, DP 5% untuk KPR 1 dengan luas bangunan di bawah 70m, dan DPP 30% untuk bangunan di atas 70m
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
283.559.200 |
14.177.960 |
269.381.240 |
13.469.062 |
sdh termasuk |
27.647.022 |
|
42/120 |
343.844.425 |
17.192.221 |
326.652.204 |
16.332.610 |
sdh termasuk |
33.524.831 |
|
42/136 |
365.188.825 |
18.259.441 |
346.929.384 |
17.346.469 |
sdh termasuk |
35.605.910 |
|
48/150G |
450.375.850 |
22.518.793 |
427.857.058 |
21.392.853 |
sdh termasuk |
43.911.645 |
Angsuran DP 5% atau 30% dengan asumsi bunga 9.5%
|
Tipe |
Harga |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.5%) |
||||
|
LB/LT |
KPR ke-1 |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
283.559.200 |
269.381.240 |
5.657.507 |
4.016.713 |
3.485.727 |
2.812.945 |
2.510.987 |
|
42/120 |
343.844.425 |
326.652.204 |
6.860.304 |
4.870.674 |
4.226.800 |
3.410.983 |
3.044.827 |
|
42/136 |
365.188.825 |
346.929.384 |
7.286.163 |
5.173.025 |
4.489.181 |
3.622.722 |
3.233.837 |
|
48/150G |
450.375.850 |
427.857.058 |
8.985.795 |
6.379.728 |
5.536.366 |
4.467.789 |
3.988.189 |
KPR 2 (punya hutang KPR 1) , DP 30% untuk KPR 1 dengan luas bangunan di bawah 70m, dan DP 30% untuk bangunan di atas 70m
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-2 |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
296.402.800 |
88.920.840 |
207.481.960 |
10.374.098 |
sdh termasuk |
99.294.938 |
|
42/120 |
359.428.263 |
107.828.479 |
251.599.784 |
12.579.989 |
sdh termasuk |
120.408.468 |
|
42/136 |
381.742.863 |
114.522.859 |
267.220.004 |
13.361.000 |
sdh termasuk |
127.883.859 |
|
48/150G |
470.802.025 |
141.240.608 |
329.561.418 |
16.478.071 |
sdh termasuk |
157.718.678 |
Angsuran dengan asumsi bunga 9.5%
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.5%) |
||||
|
LB/LT |
KPR ke-2 |
5th |
8th |
10th |
15th |
20th |
||
|
38/90 |
296.402.800 |
88.920.840 |
207.481.960 |
4.357.507 |
3.093.740 |
2.684.766 |
2.166.578 |
1.934.004 |
|
42/120 |
359.428.263 |
107.828.479 |
251.599.784 |
5.284.064 |
3.751.576 |
3.255.640 |
2.627.267 |
2.345.240 |
|
42/136 |
381.742.863 |
114.522.859 |
267.220.004 |
5.612.117 |
3.984.487 |
3.457.762 |
2.790.377 |
2.490.841 |
|
48/150G |
470.802.025 |
141.240.608 |
329.561.418 |
6.921.403 |
4.914.053 |
4.264.444 |
3.441.362 |
3.071.945 |
Harga 26 Mei 2014 Segera Diganti harga 14 Agustus 2014
Cash, angsuran ke developer 12 x, dan KPR 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 |