Harga Mei 2022 Bukit Viola Mixed
Tipe |
LB |
LT |
Harga |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
24 bulan |
KPR |
Viola 1 mixed |
33 |
84 |
392.969.023 |
434.402.274 |
465.970.464 |
423.614.638 |
Viola 2 mixed |
36 |
90 |
424.761.164 |
469.530.806 |
503.641.008 |
457.858.397 |
Viola 2 BLV mixed |
36 |
90 |
447.233.264 |
494.362.476 |
530.270.447 |
482.064.335 |
Viola 3 mixed |
36 |
105 |
464.689.456 |
513.647.107 |
550.948.175 |
500.864.084 |
Viola 3 BLV mixed |
36 |
105 |
490.983.640 |
542.702.180 |
582.160.533 |
529.187.001 |
Viola 4 mixed |
38 |
120 |
537.080.068 |
593.688.024 |
636.776.942 |
578.836.730 |
Viola 4 BLV mixed |
38 |
120 |
568.621.396 |
628.541.191 |
674.153.416 |
612.865.384 |
Modal Pertama = DP + Biaya KPR
Tipe |
LB |
LT |
Harga |
DP |
5% |
Estimasi |
Modal Pertama |
KPR |
Biaya KPR |
DP+ biaya KPR |
Viola 1 mixed |
33 |
84 |
423.614.638 |
21.180.732 |
20.121.695 |
41.302.427 |
Viola 2 mixed |
36 |
90 |
457.858.397 |
22.892.920 |
21.748.274 |
44.641.194 |
Viola 2 BLV mixed |
36 |
90 |
482.064.335 |
24.103.217 |
22.898.056 |
47.001.273 |
Viola 3 mixed |
36 |
105 |
500.864.084 |
25.043.204 |
23.791.044 |
48.834.248 |
Viola 3 BLV mixed |
36 |
105 |
529.187.001 |
26.459.350 |
25.136.383 |
51.595.733 |
Viola 4 mixed |
38 |
120 |
578.836.730 |
28.941.836 |
27.494.745 |
56.436.581 |
Viola 4 BLV mixed |
38 |
120 |
612.865.384 |
30.643.269 |
29.111.106 |
59.754.375 |
Estimasi Angsuran dengan asumsi bunga 6%
Tipe |
LB |
LT |
Harga |
Angsuran KPR/bln (Tahun)| Bunga |
6,00% |
KPR |
5 |
10 |
15 |
20 |
Viola 1 mixed |
33 |
84 |
423.614.638 |
7.780.175 |
4.467.841 |
3.395.966 |
2.883.161 |
Viola 2 mixed |
36 |
90 |
457.858.397 |
8.409.101 |
4.829.009 |
3.670.486 |
3.116.228 |
Viola 2 BLV mixed |
36 |
90 |
482.064.335 |
8.853.671 |
5.084.307 |
3.864.536 |
3.280.976 |
Viola 3 mixed |
36 |
105 |
500.864.084 |
9.198.951 |
5.282.587 |
4.015.247 |
3.408.929 |
Viola 3 BLV mixed |
36 |
105 |
529.187.001 |
9.719.134 |
5.581.308 |
4.242.302 |
3.601.697 |
Viola 4 mixed |
38 |
120 |
578.836.730 |
10.631.009 |
6.104.961 |
4.640.326 |
3.939.618 |
Viola 4 BLV mixed |
38 |
120 |
612.865.384 |
11.255.985 |
6.463.859 |
4.913.121 |
4.171.220 |