Real Estat Gold Murah Dahlia 3, 48/150. Bukit Dahlia. Nuansa Villa. View Bukit. Tidak Banjir, ketinggian Bukit Dahlia berada di antara 114 s/d 140 Meter Di atas Permukaan Laut, MDPL.

Harga Feb 2020
Cash 556,743,000
KPR 604,281,905
DP 30,214,095
Angs 15th 5,159,884
Angs 20th 4,450,742

Stok
DB.05/05
DB.05/06
DB.05/07
DB.05/08
DB.05/09
DB.05/10
DB.05/11
DB.05/12
DB.05/15
DB.05/17
DB.10/06
DB.10/08
DB.10/12
DB.10/16
DB.10/18
DB.10/20

Brosur Dahlia http://bit.ly/BrosurBukitDahlia

Siteplan Dahlia http://bit.ly/SiteplanDahlia

 

#BukitDahlia #CitraIndahCiputra #CitraIndahCity #RealEstatGold

wa.me/8281282257456
https://citraindahciputra.com

Dahlia 3 tipe 48/120, memiliki luas bangunan 48m dan luas tanah 150m. Tanah memiliki lebar 10 x panjang 15m. Memiliki 2 kamar tidur. 1 Dapur. 1 Car port. 1 kamar mandi. Ideal bagi yang ingin mengembangkan rumah menjadi 2 car port, karena lebar 10m, sehingga memungkinkan pemilik rumah yang memiliki lebih dari 2 mobil leluasa memarkir mobil. 1 car port pun cukup untuk 2 mobil tipe city car.

Siteplan Dahlia

Lihat tautan Siteplan Dahlia

 

Harga April 2018 Bukit Dahlia

Tipe	LB	LT	Harga	Harga	Harga
			Tunai	12 bulan	KPR ke-& 2
Dahlia 1	38	90	346,047,500	382,592,488	375,631,538
Dahlia 1A G	38	90	351,222,500	388,310,863	381,246,413
Dahlia 1B	38	108	379,167,500	419,190,088	411,566,738
Dahlia 1C	33	90	322,041,250	356,065,581	349,584,756
Dahlia 2	42	120	420,452,500	464,810,013	456,360,963
Dahlia 2A G	42	120	434,252,500	480,059,013	471,333,963
Dahlia 2B	36	120	391,645,000	432,977,725	425,104,825
Dahlia 3	48	150	534,130,000	590,423,650	579,701,050
Dahlia 3A	40	150	493,650,000	545,693,250	535,780,250

 

Modal pertama = DP + Biaya KPR, lihat promo biaya KPR

Tipe	LB	LT	Harga	DP	15%	PLAFON KPR	Estimasi	Modal Pertama
			KPR ke-2				Biaya KPR	DP+ biaya KPR
Dahlia 1	38	90	375,631,538	56,344,731		319,286,807	15,964,340	72,309,071
Dahlia 1A G	38	90	381,246,413	57,186,962		324,059,451	16,202,973	73,389,934
Dahlia 1B	38	108	411,566,738	61,735,011		349,831,727	17,491,586	79,226,597
Dahlia 1C	33	90	349,584,756	52,437,713		297,147,043	14,857,352	67,295,066
Dahlia 2	42	120	456,360,963	68,454,144		387,906,818	19,395,341	87,849,485
Dahlia 2A G	42	120	471,333,963	70,700,094		400,633,868	20,031,693	90,731,788
Dahlia 2B	36	120	425,104,825	63,765,724		361,339,101	18,066,955	81,832,679
Dahlia 3	48	150	579,701,050	86,955,158		492,745,893	24,637,295	111,592,452
Dahlia 3A	40	150	535,780,250	80,367,038		455,413,213	22,770,661	103,137,698

Simulasi angsuran dengan estimasi bunga 6.5%

Tipe	LB	LT	Harga	Angsuran KPR/bln (Tahun)| Bunga			6.50%
			KPR ke-2	5	10	13	20
Dahlia 1	38	90	375,631,538	6,247,213	3,625,437	3,037,025	2,380,517
Dahlia 1A G	38	90	381,246,413	6,340,595	3,679,630	3,082,422	2,416,100
Dahlia 1B	38	108	411,566,738	6,844,859	3,972,268	3,327,565	2,608,251
Dahlia 1C	33	90	349,584,756	5,814,023	3,374,045	2,826,434	2,215,449
Dahlia 2	42	120	456,360,963	7,589,842	4,404,603	3,689,732	2,892,129
Dahlia 2A G	42	120	471,333,963	7,838,862	4,549,117	3,810,790	2,987,018
Dahlia 2B	36	120	425,104,825	7,070,014	4,102,932	3,437,022	2,694,047
Dahlia 3	48	150	579,701,050	9,641,139	5,595,030	4,686,951	3,673,781
Dahlia 3A	40	150	535,780,250	8,910,682	5,171,125	4,331,846	3,395,439

 

Lihat juga 

• Siteplan Dahlia
• Masterplan CitraIndah
• Brosur Dahlia, Semi Real Estat
• Video Brosur Dahlia
• Harga Baru CitraIndah
• Stok CitraIndah 

Harga 1 Januari 2018 Bukit Dahlia

Tipe	LB	LT	Harga	Harga	Harga
			Tunai	12 bulan	KPR ke-1
Dahlia 1	38	90	334,410,000	369,838,050	363,089,850
Dahlia 1A G	38	90	339,585,000	375,556,425	368,704,725
Dahlia 1B	38	108	366,495,000	405,291,975	397,902,075
Dahlia 1C	33	90	311,122,500	344,105,363	337,822,913
Dahlia 2	42	120	406,515,000	449,514,075	441,323,775
Dahlia 2A G	42	120	420,315,000	464,763,075	456,296,775
Dahlia 2B	36	120	392,370,000	433,883,850	425,976,450
Dahlia 3	48	150	521,745,000	576,843,225	566,348,325
Dahlia 3A	40	150	481,725,000	532,621,125	522,926,625

Modal pertama = DP + Biaya KPR, lihat promo biaya KPR

Tipe	LB	LT	Harga	DP	5%	Estimasi	Modal Pertama
			KPR ke-1			Biaya KPR	DP+ biaya KPR
Dahlia 1	38	90	363,089,850	18,154,493		17,246,768	35,401,260
Dahlia 1A G	38	90	368,704,725	18,435,236		17,513,474	35,948,711
Dahlia 1B	38	108	397,902,075	19,895,104		18,900,349	38,795,452
Dahlia 1C	33	90	337,822,913	16,891,146		16,046,588	32,937,734
Dahlia 2	42	120	441,323,775	22,066,189		20,962,879	43,029,068
Dahlia 2A G	42	120	456,296,775	22,814,839		21,674,097	44,488,936
Dahlia 2B	36	120	425,976,450	21,298,823		20,233,881	41,532,704
Dahlia 3	48	150	566,348,325	28,317,416		26,901,545	55,218,962
Dahlia 3A	40	150	522,926,625	26,146,331		24,839,015	50,985,346

Simualsi angsuran dengan esitimasi bunga 6.5%

Tipe	LB	LT	Harga	Angsuran KPR/bln (Tahun)| Bunga			6.50%
			KPR ke-1	5	10	15	20
Dahlia 1	38	90	363,089,850	6,749,056	3,916,671	3,004,757	2,571,745
Dahlia 1A G	38	90	368,704,725	6,853,425	3,977,239	3,051,223	2,611,515
Dahlia 1B	38	108	397,902,075	7,396,140	4,292,193	3,292,847	2,818,318
Dahlia 1C	33	90	337,822,913	6,279,399	3,644,115	2,795,660	2,392,781
Dahlia 2	42	120	441,323,775	8,203,256	4,760,585	3,652,184	3,125,872
Dahlia 2A G	42	120	456,296,775	8,481,572	4,922,100	3,776,093	3,231,925
Dahlia 2B	36	120	425,976,450	7,917,982	4,595,033	3,525,177	3,017,168
Dahlia 3	48	150	566,348,325	10,527,193	6,109,232	4,686,827	4,011,414
Dahlia 3A	40	150	522,926,625	9,720,077	5,640,840	4,327,490	3,703,860

Harga 1 September 2017 Bukit Dahlia

Tipe	LB/LT	Harga	Harga	Harga
		Tunai	12 bulan	KPR ke-1
Dahlia 1	38/90	330,730,000	369,108,950	359,097,050
Dahlia 1A Garden	38/90 G	335,905,000	374,879,075	364,711,925
Dahlia 1B	38/108	362,297,500	404,306,713	393,347,788
Dahlia 2	42/120	401,857,500	448,416,113	436,270,388
Dahlia 2A Garden	42/120	415,657,500	463,803,113	451,243,388
Dahlia 3	48/150	516,052,500	575,743,538	560,171,963

Modal Pertama = DP + Biaya KPR (lihat promo)

Tipe	LB/LT	Harga	DP 5%	Estimasi	Modal Pertama
		KPR ke-1		Biaya KPR	DP+ biaya KPR
Dahlia 1	38/90	359,097,050	17,954,853	17,057,110	35,011,962
Dahlia 1A Garden	38/90 G	364,711,925	18,235,596	17,323,816	35,559,413
Dahlia 1B	38/108	393,347,788	19,667,389	18,684,020	38,351,409
Dahlia 2	42/120	436,270,388	21,813,519	20,722,843	42,536,363
Dahlia 2A Garden	42/120	451,243,388	22,562,169	21,434,061	43,996,230
Dahlia 3	48/150	560,171,963	28,008,598	26,608,168	54,616,766

Estimasi Angsuran dengan Simulasi Bunga 7.5% dengan DP 5%

Tipe	LB/LT	Harga	Angsuran KPR/bln (Bunga 7.5%)
		KPR ke-1	5th	10th	15th	20th
Dahlia 1	38/90	359,097,050	6,835,790	4,049,418	3,162,430	2,748,218
Dahlia 1A Garden	38/90 G	364,711,925	6,942,675	4,112,735	3,211,878	2,791,190
Dahlia 1B	38/108	393,347,788	7,487,789	4,435,652	3,464,063	3,010,344
Dahlia 2	42/120	436,270,388	8,304,865	4,919,676	3,842,066	3,338,836
Dahlia 2A Garden	42/120	451,243,388	8,589,892	5,088,522	3,973,928	3,453,427
Dahlia 3	48/150	560,171,963	10,663,462	6,316,873	4,933,220	4,287,072

Lihat Juga

• Siteplan Dahlia
• Masterplan CitraIndah
• Brosur Dahlia, Semi Real Estat
• Video Brosur Dahlia
• Harga Baru CitraIndah
• Stok CitraIndah 

Harga 5 Juni 2017 Bukit Dahlia

Tipe	LB/LT	Harga	Harga	Harga
		Tunai	12 bulan	KPR ke-1
Dahlia 1	38/90	327,050,000	366,656,000	356,754,500
Dahlia 1A Garden	38/90	332,225,000	372,452,000	362,395,250
Dahlia 1B	38/108	358,100,000	401,432,000	390,599,000
Dahlia 2	42/120	397,200,000	445,224,000	433,218,000
Dahlia 2A Garden	42/120	411,000,000	460,680,000	448,260,000
Dahlia 3	48/150	510,360,000	571,963,200	556,562,400

Modal Pertama = Dp + Biaya KPR, Lihat promo

Tipe	LB/LT	Harga	DP 5%	Estimasi	Modal Pertama
		KPR ke-1		Biaya KPR	DP+ biaya KPR
Dahlia 1	38/90	356,754,500	17,837,725	16,945,839	34,783,564
Dahlia 1A Garden	38/90	362,395,250	18,119,763	17,213,774	35,333,537
Dahlia 1B	38/108	390,599,000	19,529,950	18,553,453	38,083,403
Dahlia 2	42/120	433,218,000	21,660,900	20,577,855	42,238,755
Dahlia 2A Garden	42/120	448,260,000	22,413,000	21,292,350	43,705,350
Dahlia 3	48/150	556,562,400	27,828,120	26,436,714	54,264,834

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
Dahlia 1	38/90	356,754,500	6,791,197	4,023,002	3,141,800	2,730,290
Dahlia 1A Garden	38/90	362,395,250	6,898,575	4,086,611	3,191,476	2,773,460
Dahlia 1B	38/108	390,599,000	7,435,463	4,404,655	3,439,856	2,989,307
Dahlia 2	42/120	433,218,000	8,246,760	4,885,256	3,815,185	3,315,476
Dahlia 2A Garden	42/120	448,260,000	8,533,100	5,054,879	3,947,654	3,430,594
Dahlia 3	48/150	556,562,400	10,594,750	6,276,169	4,901,432	4,259,447

Harga 1 Maret Bukit Dahlia

Tipe	LB/LT	Harga	Harga	Harga
		Tunai	12 bulan	KPR ke-1
Dahlia 1	38/90	324,462,500	363,758,000	353,934,125
Dahlia 1A Garden	38/90	329,637,500	369,554,000	359,574,875
Dahlia 1B	38/108	354,995,000	397,954,400	387,214,550
Dahlia 2	42/120	393,750,000	441,360,000	429,457,500
Dahlia 2A Garden	42/120	407,550,000	456,816,000	444,499,500
Dahlia 3	48/150	506,047,500	567,133,200	551,861,775

Modal Pertama = Dp + Biaya KPR, Lihat promo

Tipe	LB/LT	Harga	DP 5%	Estimasi	Modal Pertama
		KPR ke-1		Biaya KPR	DP+ biaya KPR
Dahlia 1	38/90	353,934,125	17,696,706	16,811,871	34,508,577
Dahlia 1A Garden	38/90	359,574,875	17,978,744	17,079,807	35,058,550
Dahlia 1B	38/108	387,214,550	19,360,728	18,392,691	37,753,419
Dahlia 2	42/120	429,457,500	21,472,875	20,399,231	41,872,106
Dahlia 2A Garden	42/120	444,499,500	22,224,975	21,113,726	43,338,701
Dahlia 3	48/150	551,861,775	27,593,089	26,213,434	53,806,523

Simulasi angsuran dengan bunga 8% dengan DP 5%

Tipe	LB/LT	Harga	Angsuran KPR/bln (Bunga 8%)
		KPR ke-1	5th	10th	15th	20th
Dahlia 1	38/90	353,934,125	6,817,682	4,079,488	3,213,260	2,812,424
Dahlia 1A Garden	38/90	359,574,875	6,926,338	4,144,504	3,264,471	2,857,247
Dahlia 1B	38/108	387,214,550	7,458,749	4,463,082	3,515,403	3,076,877
Dahlia 2	42/120	429,457,500	8,272,457	4,949,979	3,898,914	3,412,547
Dahlia 2A Garden	42/120	444,499,500	8,562,205	5,123,355	4,035,475	3,532,073
Dahlia 3	48/150	551,861,775	10,630,279	6,360,826	5,010,185	4,385,193

Harga 7 November 2016 Bukit Dahlia  menggantikan harga September- Oktober 2016.

Tipe	LB/LT	Harga	Harga	Harga
		Tunai	12 bulan	KPR ke-1
Dahlia 1	38/90	319.690.000	360.026.250	351.959.000
Dahlia 1A Garden	38/90	324.865.000	365.848.125	357.651.500
Dahlia 1B	38/108	349.705.000	393.793.125	384.975.500
Dahlia 2	42/120	387.885.000	436.745.625	426.973.500
Dahlia 2A Garden	42/120	401.685.000	452.270.625	442.153.500
Dahlia 3	48/150	498.975.000	561.721.875	549.172.500

Modal Petama = DP + Biaya KPR (Lihat Promo)

Tipe	LB/LT	Harga	DP 5%	Estimasi	Modal Pertama
		KPR ke-1		Biaya KPR	DP+ biaya KPR
Dahlia 1	38/90	351.959.000	17.597.950	16.718.053	34.316.003
Dahlia 1A Garden	38/90	357.651.500	17.882.575	16.988.446	34.871.021
Dahlia 1B	38/108	384.975.500	19.248.775	18.286.336	37.535.111
Dahlia 2	42/120	426.973.500	21.348.675	20.281.241	41.629.916
Dahlia 2A Garden	42/120	442.153.500	22.107.675	21.002.291	43.109.966
Dahlia 3	48/150	549.172.500	27.458.625	26.085.694	53.544.319

Estimasi Angsuran dengan simulasi Bunga 8.5%

Tipe	LB/LT	Harga	Angsuran KPR/bln (Bunga 8.5%)
		KPR ke-1	5th	10th	15th	20th
Dahlia 1	38/90	351.959.000	6.859.929	4.145.599	3.292.586	2.901.663
Dahlia 1A Garden	38/90	357.651.500	6.970.880	4.212.648	3.345.839	2.948.594
Dahlia 1B	38/108	384.975.500	7.503.444	4.534.488	3.601.456	3.173.861
Dahlia 2	42/120	426.973.500	8.322.014	5.029.167	3.994.348	3.520.106
Dahlia 2A Garden	42/120	442.153.500	8.617.883	5.207.967	4.136.357	3.645.255
Dahlia 3	48/150	549.172.500	10.703.759	6.468.505	5.137.523	4.527.554

 

Harga Agustus - September menggantikan harga Juli 2016.

Tipe LB/LT Harga Harga Harga Tunai 12 bulan KPR ke-1 Dahlia 1 38/90 316,010,000 355,886,250 347,911,000 Dahlia 1A Garden 38/90 321,185,000 361,708,125 353,603,500 Dahlia 1B 38/108 345,507,500 389,070,938 380,358,250 Dahlia 2 42/120 383,227,500 431,505,938 421,850,250 Dahlia 2A Garden 42/120 397,027,500 447,030,938 437,030,250 Dahlia 3 48/150 493,282,500 555,317,813 542,910,750

 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 Dahlia 1 38/90 347,911,000 17,395,550 16,525,773 33,921,323 Dahlia 1A Garden 38/90 353,603,500 17,680,175 16,796,166 34,476,341 Dahlia 1B 38/108 380,358,250 19,017,913 18,067,017 37,084,929 Dahlia 2 42/120 421,850,250 21,092,513 20,037,887 41,130,399 Dahlia 2A Garden 42/120 437,030,250 21,851,513 20,758,937 42,610,449 Dahlia 3 48/150 542,910,750 27,145,538 25,788,261 52,933,798

 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
Dahlia 1	38/90	347,911,000	6,781,031	4,097,919	3,254,716	2,868,290
Dahlia 1A Garden	38/90	353,603,500	6,891,981	4,164,968	3,307,970	2,915,221
Dahlia 1B	38/108	380,358,250	7,413,450	4,480,103	3,558,261	3,135,795
Dahlia 2	42/120	421,850,250	8,222,159	4,968,822	3,946,420	3,477,869
Dahlia 2A Garden	42/120	437,030,250	8,518,028	5,147,622	4,088,429	3,603,018
Dahlia 3	48/150	542,910,750	10,581,713	6,394,751	5,078,944	4,475,930

Harga Ansguran 24x dan KPR ke2

Tipe	LB/LT	Harga	Harga	Harga
		Tunai	24 bulan	KPR ke-2
Dahlia 1	38/90	316,010,000	379,812,000	363,861,500
Dahlia 1A Garden	38/90	321,185,000	386,022,000	369,812,750
Dahlia 1B	38/108	345,507,500	415,209,000	397,783,625
Dahlia 2	42/120	383,227,500	460,473,000	441,161,625
Dahlia 2A Garden	42/120	397,027,500	477,033,000	457,031,625
Dahlia 3	48/150	493,282,500	592,539,000	567,724,875

 

Harga Januari 2016

Cash, Harga Angsuran ke Developer 12 Bulan, & Harga KPR ke-1

Tipe	Harga	Harga	KPR ke-1
LB/LT	Tunai	12 bulan
38/90	307.155.000	345.924.375	338.170.500
38/90+G	312.330.000	351.746.250	343.863.000
38/108	335.100.000	377.362.500	368.910.000
42/120	371.670.000	418.503.750	409.137.000
42/120G	385.470.000	434.028.750	424.317.000
48/150	478.965.000	539.210.625	527.161.500

Modal Pertama KPR ke-1 = DP minimal 5% + Biaya KPR (lihat promo)

Tipe	KPR ke-1	DP 5%	PLAFON KPR	Estimasi	Modal Pertama
LB/LT				bea KPR	DP+ bea kpr
38/90	338.170.500	16.908.525	321.261.975	16.063.099	32.971.624
38/90+G	343.863.000	17.193.150	326.669.850	16.333.493	33.526.643
38/108	368.910.000	18.445.500	350.464.500	17.523.225	35.968.725
42/120	409.137.000	20.456.850	388.680.150	19.434.008	39.890.858
42/120G	424.317.000	21.215.850	403.101.150	20.155.058	41.370.908
48/150	527.161.500	26.358.075	500.803.425	25.040.171	51.398.246

Estimasi Angsuran dengan simulasi bunga 9.25%

Tipe	PLAFON KPR	Angsuran KPR/bln (Bunga 9.25%)
LB/LT		5th	8th	10th	15th	20th
38/90	321.261.975	6.707.917	4.748.323	4.113.205	3.306.403	2.942.332
38/90+G	326.669.850	6.820.833	4.828.252	4.182.443	3.362.061	2.991.861
38/108	350.464.500	7.317.663	5.179.942	4.487.092	3.606.954	3.209.788
42/120	388.680.150	8.115.602	5.744.778	4.976.378	4.000.266	3.559.793
42/120G	403.101.150	8.416.711	5.957.924	5.161.014	4.148.686	3.691.870
48/150	500.803.425	10.456.725	7.401.985	6.411.923	5.154.230	4.586.692

Harga Cash, Harga Angsuran ke Developer 24 Bulan, & Harga KPR ke-2

Tipe	Harga	Harga	KPR ke-2
LB/LT	Tunai	24 bulan
38/90	307.155.000	369.186.000	353.678.250
38/90+G	312.330.000	375.396.000	359.629.500
38/108	335.100.000	402.720.000	385.815.000
42/120	371.670.000	446.604.000	427.870.500
42/120G	385.470.000	463.164.000	443.740.500
48/150	478.965.000	575.358.000	551.259.750

Modal Pertama KPR ke2 = DP minimal 30% + Biaya KPR

Tipe	KPR ke-2	DP 30%	PLAFON KPR	Estimasi	Modal Pertama
LB/LT				bea KPR	DP+ bea kpr
38/90	353.678.250	106.103.475	247.574.775	12.378.739	118.482.214
38/90+G	359.629.500	107.888.850	251.740.650	12.587.033	120.475.883
38/108	385.815.000	115.744.500	270.070.500	13.503.525	129.248.025
42/120	427.870.500	128.361.150	299.509.350	14.975.468	143.336.618
42/120G	443.740.500	133.122.150	310.618.350	15.530.918	148.653.068
48/150	551.259.750	165.377.925	385.881.825	19.294.091	184.672.016

Estimasi Angsuran dengan simulasi bunga 9.25% 

Tipe	PLAFON KPR	Angsuran KPR/bln (Bunga 9.25%)
LB/LT		5th	8th	10th	15th	20th
38/90	247.574.775	5.169.336	3.659.210	3.169.767	2.548.020	2.267.455
38/90+G	251.740.650	5.256.319	3.720.782	3.223.104	2.590.895	2.305.609
38/108	270.070.500	5.639.045	3.991.701	3.457.786	2.779.545	2.473.486
42/120	299.509.350	6.253.725	4.426.814	3.834.700	3.082.527	2.743.107
42/120G	310.618.350	6.485.680	4.591.008	3.976.931	3.196.860	2.844.850
48/150	385.881.825	8.057.173	5.703.418	4.940.550	3.971.466	3.534.164

 

Save