2 kamar tidur. 1 dapur. Double wall. Kusen jendela alumunium. Dinding depan bata merah, dinding lain batako. Tanah ukuran 10x15m. Ada dua lokasi. 48/150 Luar (Tepi Boulevard) dan 48/150 Dalam (di dalam kluster).
Untuk ukuran tanah 144, denah sebagai berikut
Harga 25 Februari 2013
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR |
|
38/90 |
201.297.500 |
226.490.938 |
221.452.250 |
|
41/120 |
239.845.625 |
269.857.578 |
263.855.188 |
|
41/144 |
262.298.825 |
295.117.428 |
288.553.708 |
|
48/150 |
307.788.500 |
346.293.313 |
338.592.350 |
|
48/150 L |
330.137.750 |
371.436.219 |
363.176.525 |
Modal Pertama Dp + Biaya KPR
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
221.452.250 |
11.072.613 |
210.379.638 |
10.518.982 |
sdh |
21.591.594 |
|
41/120 |
263.855.188 |
13.192.759 |
250.662.429 |
12.533.121 |
sdh |
25.725.881 |
|
41/144 |
288.553.708 |
14.427.685 |
274.126.023 |
13.706.301 |
sdh |
28.133.987 |
|
48/150 |
338.592.350 |
16.929.618 |
321.662.733 |
16.083.137 |
sdh |
33.012.754 |
|
48/150 L |
363.176.525 |
18.158.826 |
345.017.699 |
17.250.885 |
sdh |
35.409.711 |
Angsuran KPR, dg asumsi bunga 6.5%
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Angsuran KPR/bln (Bunga 6.5%) |
|||
|
LB/LT |
KPR |
5th |
8th |
10th |
15th |
||
|
38/90 |
221.452.250 |
11.072.613 |
210.379.638 |
4.116.319 |
2.816.191 |
2.388.818 |
1.832.633 |
|
41/120 |
263.855.188 |
13.192.759 |
250.662.429 |
4.904.498 |
3.355.426 |
2.846.221 |
2.183.539 |
|
41/144 |
288.553.708 |
14.427.685 |
274.126.023 |
5.363.590 |
3.669.515 |
3.112.646 |
2.387.932 |
|
48/150 |
338.592.350 |
16.929.618 |
321.662.733 |
6.293.701 |
4.305.852 |
3.652.415 |
2.802.028 |
|
48/150 L |
363.176.525 |
18.158.826 |
345.017.699 |
6.750.667 |
4.618.487 |
3.917.606 |
3.005.475 |
Harga 15 Oktober - 24 Februari 2012
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR |
|
38/90 |
195,850,000 |
220,393,750 |
215,485,000 |
|
41/120 |
232,665,625 |
261,811,328 |
255,982,188 |
|
41/144 |
253,732,825 |
285,511,928 |
279,156,108 |
|
48/150 |
298,876,000 |
336,298,000 |
328,813,600 |
|
48/150 L |
320,359,000 |
360,466,375 |
352,444,900 |
Modal Pertama = DP + Biaya KPR (Terkadang ada promo gratis biaya KPR, jika akad maks 2 bulan sejak tanda jadi, hanya bayar asuransi jwa saja)
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
215,485,000 |
10,774,250 |
204,710,750 |
10,235,538 |
sdh termasuk |
21,009,788 |
|
41/120 |
255,982,188 |
12,799,109 |
243,183,079 |
12,159,154 |
sdh termasuk |
24,958,263 |
|
41/144 |
279,156,108 |
13,957,805 |
265,198,303 |
13,259,915 |
sdh termasuk |
27,217,721 |
|
48/150 |
328,813,600 |
16,440,680 |
312,372,920 |
15,618,646 |
sdh termasuk |
32,059,326 |
|
48/150 L |
352,444,900 |
17,622,245 |
334,822,655 |
16,741,133 |
sdh termasuk |
34,363,378 |
Cicilan KPR dengan asumsi bunga 2012
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Angsuran KPR/bln (Bunga 6.5%) |
|||
|
LB/LT |
KPR |
5th |
8th |
10th |
15th |
||
|
38/90 |
215,485,000 |
10,774,250 |
204,710,750 |
4,005,401 |
2,740,306 |
2,324,449 |
1,783,250 |
|
41/120 |
255,982,188 |
12,799,109 |
243,183,079 |
4,758,156 |
3,255,305 |
2,761,295 |
2,118,386 |
|
41/144 |
279,156,108 |
13,957,805 |
265,198,303 |
5,188,909 |
3,550,006 |
3,011,273 |
2,310,162 |
|
48/150 |
328,813,600 |
16,440,680 |
312,372,920 |
6,111,935 |
4,181,497 |
3,546,931 |
2,721,104 |
|
48/150 L |
352,444,900 |
17,622,245 |
334,822,655 |
6,551,190 |
4,482,014 |
3,801,844 |
2,916,665 |
harga Juli 2012
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR |
|
38/90 |
190,017,250 |
213,831,906 |
209,068,975 |
|
38/160.67 |
244,756,514 |
275,101,078 |
269,032,165 |
|
41/120 |
226,139,875 |
254,469,859 |
248,803,863 |
|
41/208 |
296,738,675 |
333,581,009 |
326,212,543 |
|
41/144 |
246,375,475 |
277,234,909 |
271,063,023 |
|
48/150 |
290,040,250 |
326,357,781 |
319,094,275 |
|
48/150 L |
309,271,000 |
347,992,375 |
340,248,100 |
Modal Pertama =DP 5%, DP 30% khusus 98/240 + Estimasi Bea KPR
|
Tipe |
Harga |
DP 5% |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR |
bea KPR |
surat2 |
|
|
|
38/90 |
209,068,975 |
10,453,449 |
9,930,776 |
sdh |
20,384,225 |
|
38/160.67 |
269,032,165 |
13,451,608 |
12,779,028 |
sdh |
26,230,636 |
|
41/120 |
248,803,863 |
12,440,193 |
11,818,183 |
sdh |
24,258,377 |
|
41/208 |
326,212,543 |
16,310,627 |
15,495,096 |
sdh |
31,805,723 |
|
41/144 |
271,063,023 |
13,553,151 |
12,875,494 |
sdh |
26,428,645 |
|
48/150 |
319,094,275 |
15,954,714 |
15,156,978 |
sdh |
31,111,692 |
|
48/150 L |
340,248,100 |
17,012,405 |
16,161,785 |
sdh |
33,174,190 |
Estimasi Cicilan KPR dengan Bunga 6.5%
|
Tipe |
Harga |
Angsuran KPR/bln (Bunga 6.5%) |
|||
|
LB/LT |
KPR |
5th |
8th |
10th |
15th |
|
38/90 |
209,068,975 |
3,886,141 |
2,658,714 |
2,255,239 |
1,730,154 |
|
38/160.67 |
269,032,165 |
5,000,727 |
3,421,261 |
2,902,066 |
2,226,381 |
|
41/120 |
248,803,863 |
4,624,727 |
3,164,019 |
2,683,862 |
2,058,981 |
|
41/208 |
326,212,543 |
6,063,587 |
4,148,419 |
3,518,874 |
2,699,578 |
|
41/144 |
271,063,023 |
5,038,476 |
3,447,087 |
2,923,973 |
2,243,187 |
|
48/150 |
319,094,275 |
5,931,274 |
4,057,897 |
3,442,088 |
2,640,671 |
|
48/150 L |
340,248,100 |
6,324,478 |
4,326,908 |
3,670,276 |
2,815,730 |
Stok
Klik tautan berikut STOK CITRA INDAH