Harga 5 Juni 2017 Bukit Jasmine
Harga 5 Juni 2017 Bukit Jasmine
| Tipe |
LB/LT |
Harga |
Harga |
Harga |
Modal Pertama |
| Tunai |
12 bulan |
KPR ke-1 |
DP+ biaya KPR |
| Jasmine 1 |
45/136 |
542,272,500 |
607,705,200 |
591,347,025 |
57,656,335 |
| Jasmine 1A |
45/150 |
568,837,500 |
637,458,000 |
620,302,875 |
60,479,530 |
| Jasmine 1B |
45/170 |
606,787,500 |
679,962,000 |
661,668,375 |
64,512,667 |
| Jasmine 1C |
52/170 |
651,465,000 |
730,000,800 |
710,366,850 |
69,260,768 |
| Jasmine 1D |
45/180 |
625,762,500 |
701,214,000 |
682,351,125 |
66,529,235 |
| Jasmine 2 |
60/170 |
702,525,000 |
787,188,000 |
766,022,250 |
74,687,169 |
| Jasmine 2A |
60/180 |
721,500,000 |
808,440,000 |
786,705,000 |
76,703,738 |
| Jasmine 3 |
66/200 |
843,745,000 |
945,354,400 |
919,952,050 |
89,695,325 |
| Jasmine 3A |
70/200 |
869,275,000 |
973,948,000 |
947,779,750 |
92,408,526 |
| Jasmine 3B |
52/200 |
754,390,000 |
845,276,800 |
822,555,100 |
80,199,122 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
| Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
| KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
| Jasmine 1 |
45/136 |
591,347,025 |
29,567,351 |
28,088,984 |
57,656,335 |
| Jasmine 1A |
45/150 |
620,302,875 |
31,015,144 |
29,464,387 |
60,479,530 |
| Jasmine 1B |
45/170 |
661,668,375 |
33,083,419 |
31,429,248 |
64,512,667 |
| Jasmine 1C |
52/170 |
710,366,850 |
35,518,343 |
33,742,425 |
69,260,768 |
| Jasmine 1D |
45/180 |
682,351,125 |
34,117,556 |
32,411,678 |
66,529,235 |
| Jasmine 2 |
60/170 |
766,022,250 |
38,301,113 |
36,386,057 |
74,687,169 |
| Jasmine 2A |
60/180 |
786,705,000 |
39,335,250 |
37,368,488 |
76,703,738 |
| Jasmine 3 |
66/200 |
919,952,050 |
45,997,603 |
43,697,722 |
89,695,325 |
| Jasmine 3A |
70/200 |
947,779,750 |
47,388,988 |
45,019,538 |
92,408,526 |
| Jasmine 3B |
52/200 |
822,555,100 |
41,127,755 |
39,071,367 |
80,199,122 |
Simulasi angsuran dengan bunga 7.5% dengan DP 5%
| Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 7.5%) |
| KPR ke-1 |
5th |
10th |
15th |
20th |
| Jasmine 1 |
45/136 |
591,347,025 |
11,256,912 |
6,668,424 |
5,207,767 |
4,525,659 |
| Jasmine 1A |
45/150 |
620,302,875 |
11,808,117 |
6,994,950 |
5,462,770 |
4,747,262 |
| Jasmine 1B |
45/170 |
661,668,375 |
12,595,553 |
7,461,415 |
5,827,060 |
5,063,838 |
| Jasmine 1C |
52/170 |
710,366,850 |
13,522,580 |
8,010,571 |
6,255,929 |
5,436,534 |
| Jasmine 1D |
45/180 |
682,351,125 |
12,989,271 |
7,694,647 |
6,009,205 |
5,222,126 |
| Jasmine 2 |
60/170 |
766,022,250 |
14,582,039 |
8,638,179 |
6,746,065 |
5,862,472 |
| Jasmine 2A |
60/180 |
786,705,000 |
14,975,757 |
8,871,411 |
6,928,210 |
6,020,760 |
| Jasmine 3 |
66/200 |
919,952,050 |
17,512,254 |
10,373,994 |
8,101,666 |
7,040,518 |
| Jasmine 3A |
70/200 |
947,779,750 |
18,041,984 |
10,687,798 |
8,346,734 |
7,253,487 |
| Jasmine 3B |
52/200 |
822,555,100 |
15,658,201 |
9,275,681 |
7,243,928 |
6,295,126 |
