Harga 7 Des 2018, efektif berlaku 1 Feb sampai Maret 2019
Tipe | LB | LT | Harga | Harga | Harga | Harga |
Tunai | 12 bulan | 24 bulan | KPR | |||
Sakura 1 | 35 | 90 | 441,375,000 | 487,924,125 | 523,390,125 | 479,057,625 |
Sakura 2 | 39 | 120 | 540,735,000 | 597,766,925 | 641,181,725 | 586,913,225 |
Sakura 3 | 45 | 120 | 582,875,000 | 644,276,375 | 691,058,375 | 632,580,875 |
Sakura 4 | 45 | 150 | 650,150,000 | 718,615,250 | 770,779,250 | 705,574,250 |
Sakura 4 Garden | 45 | 170 | 718,431,250 | 794,066,031 | 851,692,531 | 779,659,406 |
SAKURA 1 HOEK | 35 | 163 | 613,752,500 | 678,396,013 | 727,648,213 | 666,082,963 |
SAKURA 1 HOEK | 35 | 163 | 613,752,500 | 678,396,013 | 727,648,213 | 666,082,963 |
SAKURA 2 HOEK | 39 | 206 | 742,265,000 | 820,402,325 | 879,935,525 | 805,519,025 |
SAKURA 2 HOEK | 39 | 206 | 742,265,000 | 820,402,325 | 879,935,525 | 805,519,025 |
SAKURA 2 HOEK | 39 | 206 | 742,265,000 | 820,402,325 | 879,935,525 | 805,519,025 |
SAKURA 3 HOEK | 45 | 206 | 784,355,000 | 866,911,775 | 929,812,175 | 851,186,675 |
SAKURA 3 HOEK | 45 | 206 | 784,355,000 | 866,911,775 | 929,812,175 | 851,186,675 |
SAKURA 3 HOEK | 45 | 206 | 784,355,000 | 866,911,775 | 929,812,175 | 851,186,675 |
SAKURA 3 HOEK | 45 | 206 | 784,355,000 | 866,911,775 | 929,812,175 | 851,186,675 |
SAKURA 3 HOEK | 45 | 208 | 788,840,000 | 871,867,700 | 935,126,900 | 856,052,900 |
SAKURA 3 HOEK | 46 | 206 | 791,370,000 | 874,663,350 | 938,124,950 | 858,797,950 |
SAKURA 4 GARDEN HOEK | 47 | 234 | 892,138,750 | 986,012,819 | 1,057,535,919 | 968,132,044 |
Modal Pertama = DP + Biaya KPR
Tipe | LB | LT | Harga | DP | 5% | PLAFON KPR | Estimasi |
KPR | Biaya KPR | ||||||
Sakura 1 | 35 | 90 | 479,057,625 | 23,952,881 | 455,104,744 | 22,755,237 | |
Sakura 2 | 39 | 120 | 586,913,225 | 29,345,661 | 557,567,564 | 27,878,378 | |
Sakura 3 | 45 | 120 | 632,580,875 | 31,629,044 | 600,951,831 | 30,047,592 | |
Sakura 4 | 45 | 150 | 705,574,250 | 35,278,713 | 670,295,538 | 33,514,777 | |
Sakura 4 Garden | 45 | 170 | 779,659,406 | 38,982,970 | 740,676,436 | 37,033,822 | |
SAKURA 1 HOEK | 35 | 163 | 666,082,963 | 33,304,148 | 632,778,814 | 31,638,941 | |
SAKURA 1 HOEK | 35 | 163 | 666,082,963 | 33,304,148 | 632,778,814 | 31,638,941 | |
SAKURA 2 HOEK | 39 | 206 | 805,519,025 | 40,275,951 | 765,243,074 | 38,262,154 | |
SAKURA 2 HOEK | 39 | 206 | 805,519,025 | 40,275,951 | 765,243,074 | 38,262,154 | |
SAKURA 2 HOEK | 39 | 206 | 805,519,025 | 40,275,951 | 765,243,074 | 38,262,154 | |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 42,559,334 | 808,627,341 | 40,431,367 | |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 42,559,334 | 808,627,341 | 40,431,367 | |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 42,559,334 | 808,627,341 | 40,431,367 | |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 42,559,334 | 808,627,341 | 40,431,367 | |
SAKURA 3 HOEK | 45 | 208 | 856,052,900 | 42,802,645 | 813,250,255 | 40,662,513 | |
SAKURA 3 HOEK | 46 | 206 | 858,797,950 | 42,939,898 | 815,858,053 | 40,792,903 | |
SAKURA 4 GARDEN HOEK | 47 | 234 | 968,132,044 | 48,406,602 | 919,725,442 | 45,986,272 |
Estimasi angsuran dengan simulasi bunga 7%
Tipe | LB | LT | Harga | Angsuran KPR/bln (Tahun)| Bunga | 7.00% | ||
KPR | 5 | 10 | 15 | 20 | |||
Sakura 1 | 35 | 90 | 479,057,625 | 9,011,619 | 5,284,152 | 4,090,610 | 3,528,422 |
Sakura 2 | 39 | 120 | 586,913,225 | 11,040,506 | 6,473,832 | 5,011,575 | 4,322,815 |
Sakura 3 | 45 | 120 | 632,580,875 | 11,899,567 | 6,977,560 | 5,401,525 | 4,659,173 |
Sakura 4 | 45 | 150 | 705,574,250 | 13,272,655 | 7,782,700 | 6,024,806 | 5,196,794 |
Sakura 4 Garden | 45 | 170 | 779,659,406 | 14,666,281 | 8,599,881 | 6,657,409 | 5,742,457 |
SAKURA 1 HOEK | 35 | 163 | 666,082,963 | 12,529,779 | 7,347,099 | 5,687,595 | 4,905,927 |
SAKURA 1 HOEK | 35 | 163 | 666,082,963 | 12,529,779 | 7,347,099 | 5,687,595 | 4,905,927 |
SAKURA 2 HOEK | 39 | 206 | 805,519,025 | 15,152,730 | 8,885,121 | 6,878,221 | 5,932,921 |
SAKURA 2 HOEK | 39 | 206 | 805,519,025 | 15,152,730 | 8,885,121 | 6,878,221 | 5,932,921 |
SAKURA 2 HOEK | 39 | 206 | 805,519,025 | 15,152,730 | 8,885,121 | 6,878,221 | 5,932,921 |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 16,011,791 | 9,388,849 | 7,268,171 | 6,269,279 |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 16,011,791 | 9,388,849 | 7,268,171 | 6,269,279 |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 16,011,791 | 9,388,849 | 7,268,171 | 6,269,279 |
SAKURA 3 HOEK | 45 | 206 | 851,186,675 | 16,011,791 | 9,388,849 | 7,268,171 | 6,269,279 |
SAKURA 3 HOEK | 45 | 208 | 856,052,900 | 16,103,330 | 9,442,525 | 7,309,723 | 6,305,121 |
SAKURA 3 HOEK | 46 | 206 | 858,797,950 | 16,154,967 | 9,472,804 | 7,333,163 | 6,325,339 |
SAKURA 4 GARDEN HOEK | 47 | 234 | 968,132,044 | 18,211,666 | 10,678,792 | 8,266,752 | 7,130,622 |