Harga Januari 2017 Bukit Magnolia
Harga 7 Nopember 2016 - Januari 2017, Tunai, Angsuran 12 x ke Developer, dan KPR
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
| Tunai |
12 bulan |
KPR ke-1 |
| Magnolia 1 |
38/90 |
319,690,000 |
360,026,250 |
351,959,000 |
| Magnolia 2 |
42/120 |
387,885,000 |
436,745,625 |
426,973,500 |
| Magnolia 2A |
42/144 |
427,905,000 |
481,768,125 |
470,995,500 |
| Magnolia 2B |
42/160 |
454,585,000 |
511,783,125 |
500,343,500 |
| Magnolia 3 |
48/180 |
552,450,000 |
621,881,250 |
607,995,000 |
Modal pertama = DP + Biaya KPR
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Magnolia 1 |
38/90 |
351,959,000 |
17,597,950 |
16,718,053 |
34,316,003 |
| Magnolia 2 |
42/120 |
426,973,500 |
21,348,675 |
20,281,241 |
41,629,916 |
| Magnolia 2A |
42/144 |
470,995,500 |
23,549,775 |
22,372,286 |
45,922,061 |
| Magnolia 2B |
42/160 |
500,343,500 |
25,017,175 |
23,766,316 |
48,783,491 |
| Magnolia 3 |
48/180 |
607,995,000 |
30,399,750 |
28,879,763 |
59,279,513 |
Estimasi angsuran KPR per bulan dengan simulasi bunga 8.5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8.5%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Magnolia 1 |
38/90 |
351,959,000 |
6,859,929 |
4,145,599 |
3,292,586 |
2,901,663 |
| Magnolia 2 |
42/120 |
426,973,500 |
8,322,014 |
5,029,167 |
3,994,348 |
3,520,106 |
| Magnolia 2A |
42/144 |
470,995,500 |
9,180,034 |
5,547,687 |
4,406,175 |
3,883,038 |
| Magnolia 2B |
42/160 |
500,343,500 |
9,752,047 |
5,893,366 |
4,680,726 |
4,124,992 |
| Magnolia 3 |
48/180 |
607,995,000 |
11,850,251 |
7,161,354 |
5,687,809 |
5,012,506 |
