Harga Agustus 2016 Bukit Magnolia

Harga Agustus 2016 Bukit Magnolia

Tipe LB/LT Harga Harga Harga
Tunai 12 bulan KPR ke-1
Magnolia 1 38/90 319,010,000 355,886,250 347,911,000
Magnolia 2 42/120 383,227,500 431,505,938 421,850,250
Magnolia 2A 42/144 422,557,500 475,752,188 465,113,250
Magnolia 2B 42/160 448,777,500 505,249,688 493,955,250
Magnolia 3 48/180 545,895,000 614,506,875 600,784,500

 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
Magnolia 1 38/90 347,911,000 17,395,550 16,525,773 33,921,323
Magnolia 2 42/120 421,850,250 21,092,513 20,037,887 41,130,399
Magnolia 2A 42/144 465,113,250 23,255,663 22,092,879 45,348,542
Magnolia 2B 42/160 493,955,250 24,697,763 23,462,874 48,160,637
Magnolia 3 48/180 600,784,500 30,039,225 28,537,264 58,576,489

 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
Magnolia 1 38/90 347,911,000 6,781,031 4,097,919 3,254,716 2,868,290
Magnolia 2 42/120 421,850,250 8,222,159 4,968,822 3,946,420 3,477,869
Magnolia 2A 42/144 465,113,250 9,065,385 5,478,402 4,351,146 3,834,543
Magnolia 2B 42/160 493,955,250 9,627,536 5,818,121 4,620,964 4,072,326
Magnolia 3 48/180 600,784,500 11,709,713 7,076,425 5,620,354 4,953,060

Harga Ansguran 24x dan KPR ke2

Tipe LB/LT Harga Harga Harga
Tunai 24 bulan KPR ke-2
Magnolia 1 38/90 319,010,000 379,812,000 363,861,500
Magnolia 2 42/120 383,227,500 460,473,000 441,161,625
Magnolia 2A 42/144 422,557,500 507,669,000 486,391,125
Magnolia 2B 42/160 448,777,500 539,133,000 516,544,125
Magnolia 3 48/180 545,895,000 655,674,000 628,229,250

 Modal Pertama = DP 5% + Biaya KPR

Tipe LB/LT Harga Harga Harga DP 20% Estimasi  Modal Pertama
Tunai 24 bulan KPR ke-2 Biaya KPR DP+ biaya KPR
Magnolia 1 38/90 319,010,000 379,812,000 363,861,500 72,772,300 14,554,460 87,326,760
Magnolia 2 42/120 383,227,500 460,473,000 441,161,625 88,232,325 17,646,465 105,878,790
Magnolia 2A 42/144 422,557,500 507,669,000 486,391,125 97,278,225 19,455,645 116,733,870
Magnolia 2B 42/160 448,777,500 539,133,000 516,544,125 103,308,825 20,661,765 123,970,590
Magnolia 3 48/180 545,895,000 655,674,000 628,229,250 125,645,850 25,129,170 150,775,020

  Simulasi Angsuran dengan asumsi dp 20% dan bunga 8.5%

Tipe LB/LT Harga  Angsuran KPR/bln (Bunga 8.5%)
KPR ke-2 5th 10th 15th 20th
Magnolia 1 38/90 363,861,500 5,972,141 3,609,089 2,866,471 2,526,140
Magnolia 2 42/120 441,161,625 7,240,885 4,375,818 3,475,434 3,062,802
Magnolia 2A 42/144 486,391,125 7,983,247 4,824,443 3,831,749 3,376,812
Magnolia 2B 42/160 516,544,125 8,478,155 5,123,526 4,069,291 3,586,152
Magnolia 3 48/180 628,229,250 10,311,268 6,231,315 4,949,138 4,361,536