Harga September 2016 Bukit Rosemary
Tipe | LB/LT | Harga | Harga | Harga |
Tunai | 12 bulan | KPR ke-1 | ||
Rosemary 1 | 52/180 | 639,965,000 | 720,335,625 | 704,261,500 |
Rosemary 1A | 52/200 | 676,190,000 | 761,088,750 | 744,109,000 |
Rosemary 2 | 63/200 | 743,235,000 | 836,514,375 | 817,858,500 |
Rosemary 3 | 70/200 | 816,375,000 | 918,796,875 | 898,312,500 |
Rosemary 3A | 70/240 | 944,025,000 | 1,062,403,125 | 1,038,727,500 |
Rosemary 4 | 102/240 | 1,137,915,000 | 1,280,529,375 | 1,252,006,500 |
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 | |||
Rosemary 1 | 52/180 | 704,261,500 | 35,213,075 | 33,452,421 | 68,665,496 |
Rosemary 1A | 52/200 | 744,109,000 | 37,205,450 | 35,345,178 | 72,550,628 |
Rosemary 2 | 63/200 | 817,858,500 | 40,892,925 | 38,848,279 | 79,741,204 |
Rosemary 3 | 70/200 | 898,312,500 | 44,915,625 | 42,669,844 | 87,585,469 |
Rosemary 3A | 70/240 | 1,038,727,500 | 51,936,375 | 49,339,556 | 101,275,931 |
Rosemary 4 | 102/240 | 1,252,006,500 | 250,401,300 | 50,080,260 | 300,481,560 |
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 | ||
Rosemary 1 | 52/180 | 704,261,500 | 13,726,553 | 8,295,243 | 6,588,385 | 5,806,158 |
Rosemary 1A | 52/200 | 744,109,000 | 14,503,209 | 8,764,592 | 6,961,159 | 6,134,673 |
Rosemary 2 | 63/200 | 817,858,500 | 15,940,639 | 9,633,261 | 7,651,087 | 6,742,688 |
Rosemary 3 | 70/200 | 898,312,500 | 17,508,744 | 10,580,900 | 8,403,737 | 7,405,976 |
Rosemary 3A | 70/240 | 1,038,727,500 | 20,245,531 | 12,234,798 | 9,717,323 | 8,563,603 |
Rosemary 4 | 102/240 | 1,252,006,500 | 20,549,464 | 12,418,471 | 9,863,203 | 8,692,163 |
KPR ke-2 dan Angsuran 24 Bulan
Tipe | LB/LT | Harga | Harga | Harga |
Tunai | 24 bulan | KPR ke-2 | ||
Rosemary 1 | 52/180 | 639,965,000 | 768,558,000 | 736,409,750 |
Rosemary 1A | 52/200 | 676,190,000 | 812,028,000 | 778,068,500 |
Rosemary 2 | 63/200 | 743,235,000 | 892,482,000 | 855,170,250 |
Rosemary 3 | 70/200 | 816,375,000 | 980,250,000 | 939,281,250 |
Rosemary 3A | 70/240 | 944,025,000 | 1,366,098,000 | 1,309,052,250 |
Rosemary 4 | 102/240 | 1,137,915,000 | 1,133,430,000 | 1,086,078,750 |
Modal Pertama = DP 5% + Biaya KPR
Tipe | LB/LT | Harga | Harga | Harga | DP20% | Estimasi | Modal Pertama |
Tunai | 24 bulan | KPR ke-2 | Biaya KPR | DP+ biaya KPR | |||
Rosemary 1 | 52/180 | 639,965,000 | 768,558,000 | 736,409,750 | 220,922,925 | 25,774,341 | 246,697,266 |
Rosemary 1A | 52/200 | 676,190,000 | 812,028,000 | 778,068,500 | 233,420,550 | 27,232,398 | 260,652,948 |
Rosemary 2 | 63/200 | 743,235,000 | 892,482,000 | 855,170,250 | 256,551,075 | 29,930,959 | 286,482,034 |
Rosemary 3 | 70/200 | 816,375,000 | 980,250,000 | 939,281,250 | 281,784,375 | 32,874,844 | 314,659,219 |
Rosemary 3A | 70/240 | 944,025,000 | 1,366,098,000 | 1,309,052,250 | 392,715,675 | 45,816,829 | 438,532,504 |
Rosemary 4 | 102/240 | 1,137,915,000 | 1,133,430,000 | 1,086,078,750 | 325,823,625 | 38,012,756 | 363,836,381 |
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 | ||
Rosemary 1 | 52/180 | 736,409,750 | 10,576,002 | 6,391,299 | 5,076,203 | 4,473,514 |
Rosemary 1A | 52/200 | 778,068,500 | 11,174,287 | 6,752,855 | 5,363,364 | 4,726,581 |
Rosemary 2 | 63/200 | 855,170,250 | 12,281,589 | 7,422,021 | 5,894,840 | 5,194,956 |
Rosemary 3 | 70/200 | 939,281,250 | 13,489,555 | 8,152,020 | 6,474,632 | 5,705,911 |
Rosemary 3A | 70/240 | 1,309,052,250 | 18,800,048 | 11,361,262 | 9,023,529 | 7,952,182 |
Rosemary 4 | 102/240 | 1,086,078,750 | 15,597,798 | 9,426,076 | 7,486,533 | 6,597,671 |