Sold Out Jasmine 45/170
Tipe 45/170, lebar 10 x panjang 17m merupakan varian Cluster Bukit Jasmine tipe 45. Hanya beda luas tanah. Lebar 10m, seperti tipe 45/150, bukan 8m seperti 45/135. Panjangnya 17m. Dengan demikian samping rumah ada sisa tanah 2m. Sama-sama memiliki 2 kamar tidur dan 1 kamar mandi. Tersedia halaman depan dan belakang. Ada carport. Spesifikasi closet duduk, rangka atap baja ringan, double wall, dinding bata merah, dan lantai granit. Rumah ideal buat pasangan muda yang gemar kreasi bangunan rumah. Rumah tumbuh bisa dikembangkan sendiri sesuai selera.
Lihat juga INFO STOK. Siteplan atau letak masing-masing rumah, lihat tautan Siteplan Jasmine.
Harga 1 Januari 2018 Bukit Jasmine
Tipe |
LB |
LT |
Harga |
Harga |
Harga |
|
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1 |
45 |
136 |
556,561,250 |
615,315,181 |
604,123,956 |
Jasmine 1A |
45 |
150 |
583,931,250 |
645,559,031 |
633,820,406 |
Jasmine 1B |
45 |
170 |
623,031,250 |
688,764,531 |
676,243,906 |
Jasmine 1C |
52 |
170 |
668,715,000 |
739,245,075 |
725,810,775 |
Jasmine 1D |
45 |
180 |
642,581,250 |
710,367,281 |
697,455,656 |
Jasmine 2 |
60 |
170 |
720,925,000 |
796,937,125 |
782,458,625 |
Jasmine 2A |
60 |
180 |
740,475,000 |
818,539,875 |
803,670,375 |
Jasmine 3 |
66 |
200 |
864,732,500 |
955,844,413 |
938,489,763 |
Jasmine 3A |
70 |
200 |
890,837,500 |
984,690,438 |
966,813,688 |
Jasmine 3B |
52 |
200 |
773,365,000 |
854,883,325 |
839,356,025 |
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 |
Jasmine 1 |
45 |
136 |
604,123,956 |
30,206,198 |
28,695,888 |
58,902,086 |
Jasmine 1A |
45 |
150 |
633,820,406 |
31,691,020 |
30,106,469 |
61,797,490 |
Jasmine 1B |
45 |
170 |
676,243,906 |
33,812,195 |
32,121,586 |
65,933,781 |
Jasmine 1C |
52 |
170 |
725,810,775 |
36,290,539 |
34,476,012 |
70,766,551 |
Jasmine 1D |
45 |
180 |
697,455,656 |
34,872,783 |
33,129,144 |
68,001,926 |
Jasmine 2 |
60 |
170 |
782,458,625 |
39,122,931 |
37,166,785 |
76,289,716 |
Jasmine 2A |
60 |
180 |
803,670,375 |
40,183,519 |
38,174,343 |
78,357,862 |
Jasmine 3 |
66 |
200 |
938,489,763 |
46,924,488 |
44,578,264 |
91,502,752 |
Jasmine 3A |
70 |
200 |
966,813,688 |
48,340,684 |
45,923,650 |
94,264,335 |
Jasmine 3B |
52 |
200 |
839,356,025 |
41,967,801 |
39,869,411 |
81,837,212 |
Simualsi angsuran dengan esitimasi bunga 6.1%
Tipe |
LB |
LT |
Harga |
Angsuran KPR/bln (Tahun)| Bunga |
6.50% |
|
KPR ke-1 |
5 |
10 |
15 |
20 |
Jasmine 1 |
45 |
136 |
604,123,956 |
11,229,360 |
6,516,720 |
4,999,440 |
4,278,977 |
Jasmine 1A |
45 |
150 |
633,820,406 |
11,781,353 |
6,837,057 |
5,245,193 |
4,489,315 |
Jasmine 1B |
45 |
170 |
676,243,906 |
12,569,914 |
7,294,682 |
5,596,270 |
4,789,798 |
Jasmine 1C |
52 |
170 |
725,810,775 |
13,491,255 |
7,829,363 |
6,006,462 |
5,140,878 |
Jasmine 1D |
45 |
180 |
697,455,656 |
12,964,195 |
7,523,495 |
5,771,808 |
4,940,040 |
Jasmine 2 |
60 |
170 |
782,458,625 |
14,544,216 |
8,440,426 |
6,475,252 |
5,542,111 |
Jasmine 2A |
60 |
180 |
803,670,375 |
14,938,497 |
8,669,239 |
6,650,790 |
5,692,353 |
Jasmine 3 |
66 |
200 |
938,489,763 |
17,444,498 |
10,123,543 |
7,766,491 |
6,647,271 |
Jasmine 3A |
70 |
200 |
966,813,688 |
17,970,979 |
10,429,075 |
8,000,886 |
6,847,888 |
Jasmine 3B |
52 |
200 |
839,356,025 |
15,601,816 |
9,054,182 |
6,946,108 |
5,945,112 |
Lihat
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 |
Harga 1 Maret 2017 Bukit Jasmine
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1 |
45/136 |
536,804,250 |
601,580,760 |
585,386,633 |
Jasmine 1A |
45/150 |
562,886,250 |
630,792,600 |
613,816,013 |
Jasmine 1B |
45/170 |
600,146,250 |
672,523,800 |
654,429,413 |
Jasmine 1C |
52/170 |
644,703,000 |
722,427,360 |
702,996,270 |
Jasmine 1D |
45/180 |
618,776,250 |
693,389,400 |
674,736,113 |
Jasmine 2 |
60/170 |
695,625,000 |
779,460,000 |
758,501,250 |
Jasmine 2A |
60/180 |
714,255,000 |
800,325,600 |
778,807,950 |
Jasmine 3 |
66/200 |
835,706,500 |
936,351,280 |
911,190,085 |
Jasmine 3A |
70/200 |
861,167,500 |
964,867,600 |
938,942,575 |
Jasmine 3B |
52/200 |
746,593,000 |
836,544,160 |
814,056,370 |
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 |
585,386,633 |
29,269,332 |
27,805,865 |
57,075,197 |
Jasmine 1A |
45/150 |
613,816,013 |
30,690,801 |
29,156,261 |
59,847,061 |
Jasmine 1B |
45/170 |
654,429,413 |
32,721,471 |
31,085,397 |
63,806,868 |
Jasmine 1C |
52/170 |
702,996,270 |
35,149,814 |
33,392,323 |
68,542,136 |
Jasmine 1D |
45/180 |
674,736,113 |
33,736,806 |
32,049,965 |
65,786,771 |
Jasmine 2 |
60/170 |
758,501,250 |
37,925,063 |
36,028,809 |
73,953,872 |
Jasmine 2A |
60/180 |
778,807,950 |
38,940,398 |
36,993,378 |
75,933,775 |
Jasmine 3 |
66/200 |
911,190,085 |
45,559,504 |
43,281,529 |
88,841,033 |
Jasmine 3A |
70/200 |
938,942,575 |
46,947,129 |
44,599,772 |
91,546,901 |
Jasmine 3B |
52/200 |
814,056,370 |
40,702,819 |
38,667,678 |
79,370,496 |
Simulasi angsuran dengan bunga 8% dengan DP 5%
Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8%) |
KPR ke-1 |
5th |
10th |
15th |
20th |
Jasmine 1 |
45/136 |
585,386,633 |
11,276,054 |
6,747,237 |
5,314,547 |
4,651,588 |
Jasmine 1A |
45/150 |
613,816,013 |
11,823,677 |
7,074,918 |
5,572,648 |
4,877,493 |
Jasmine 1B |
45/170 |
654,429,413 |
12,605,995 |
7,543,033 |
5,941,365 |
5,200,214 |
Jasmine 1C |
52/170 |
702,996,270 |
13,541,518 |
8,102,820 |
6,382,289 |
5,586,135 |
Jasmine 1D |
45/180 |
674,736,113 |
12,997,155 |
7,777,090 |
6,125,723 |
5,361,575 |
Jasmine 2 |
60/170 |
758,501,250 |
14,610,687 |
8,742,578 |
6,886,201 |
6,027,188 |
Jasmine 2A |
60/180 |
778,807,950 |
15,001,846 |
8,976,635 |
7,070,560 |
6,188,549 |
Jasmine 3 |
66/200 |
911,190,085 |
17,551,867 |
10,502,488 |
8,272,417 |
7,240,481 |
Jasmine 3A |
70/200 |
938,942,575 |
18,086,451 |
10,822,366 |
8,524,373 |
7,461,007 |
Jasmine 3B |
52/200 |
814,056,370 |
15,680,822 |
9,382,913 |
7,390,569 |
6,468,639 |
Harga Agustus - September 2016 Bukit Jasmine
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1 |
45/136 |
525,367,500 |
591,413,438 |
578,204,250 |
Jasmine 1A |
45/150 |
550,725,000 |
619,940,625 |
606,097,500 |
Jasmine 1B |
45/170 |
586,950,000 |
660,693,750 |
645,945,000 |
Jasmine 1C |
52/170 |
630,822,500 |
710,050,313 |
694,204,750 |
Jasmine 1D |
45/180 |
605,062,500 |
681,070,313 |
665,868,750 |
Jasmine 2 |
60/170 |
680,962,500 |
766,457,813 |
749,358,750 |
Jasmine 2A |
60/180 |
699,075,000 |
786,834,375 |
769,282,500 |
Jasmine 3 |
66/200 |
818,905,000 |
921,643,125 |
901,095,500 |
Jasmine 3A |
70/200 |
843,975,000 |
949,846,875 |
928,672,500 |
Jasmine 3B |
52/200 |
731,160,000 |
822,930,000 |
804,576,000 |
Modal Pertama = DP 5% + Biaya KPR (lihat Promo)
Tipe |
LB/LT |
Harga |
Harga |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
Tunai |
12 bulan |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Jasmine 1 |
45/136 |
525,367,500 |
591,413,438 |
578,204,250 |
28,910,213 |
27,464,702 |
56,374,914 |
Jasmine 1A |
45/150 |
550,725,000 |
619,940,625 |
606,097,500 |
30,304,875 |
28,789,631 |
59,094,506 |
Jasmine 1B |
45/170 |
586,950,000 |
660,693,750 |
645,945,000 |
32,297,250 |
30,682,388 |
62,979,638 |
Jasmine 1C |
52/170 |
630,822,500 |
710,050,313 |
694,204,750 |
34,710,238 |
32,974,726 |
67,684,963 |
Jasmine 1D |
45/180 |
605,062,500 |
681,070,313 |
665,868,750 |
33,293,438 |
31,628,766 |
64,922,203 |
Jasmine 2 |
60/170 |
680,962,500 |
766,457,813 |
749,358,750 |
37,467,938 |
35,594,541 |
73,062,478 |
Jasmine 2A |
60/180 |
699,075,000 |
786,834,375 |
769,282,500 |
38,464,125 |
36,540,919 |
75,005,044 |
Jasmine 3 |
66/200 |
818,905,000 |
921,643,125 |
901,095,500 |
45,054,775 |
42,802,036 |
87,856,811 |
Jasmine 3A |
70/200 |
843,975,000 |
949,846,875 |
928,672,500 |
46,433,625 |
44,111,944 |
90,545,569 |
Jasmine 3B |
52/200 |
731,160,000 |
822,930,000 |
804,576,000 |
40,228,800 |
38,217,360 |
78,446,160 |
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 |
Jasmine 1 |
45/136 |
578,204,250 |
11,269,608 |
6,810,460 |
5,409,116 |
4,766,901 |
Jasmine 1A |
45/150 |
606,097,500 |
11,813,267 |
7,139,005 |
5,670,058 |
4,996,862 |
Jasmine 1B |
45/170 |
645,945,000 |
12,589,923 |
7,608,354 |
6,042,832 |
5,325,378 |
Jasmine 1C |
52/170 |
694,204,750 |
13,530,540 |
8,176,788 |
6,494,303 |
5,723,247 |
Jasmine 1D |
45/180 |
665,868,750 |
12,978,251 |
7,843,029 |
6,229,219 |
5,489,636 |
Jasmine 2 |
60/170 |
749,358,750 |
14,605,530 |
8,826,427 |
7,010,270 |
6,177,954 |
Jasmine 2A |
60/180 |
769,282,500 |
14,993,858 |
9,061,102 |
7,196,658 |
6,342,212 |
Jasmine 3 |
66/200 |
901,095,500 |
17,562,986 |
10,613,680 |
8,429,772 |
7,428,920 |
Jasmine 3A |
70/200 |
928,672,500 |
18,100,482 |
10,938,499 |
8,687,755 |
7,656,274 |
Jasmine 3B |
52/200 |
804,576,000 |
15,681,753 |
9,476,811 |
7,526,829 |
6,633,183 |
Harga Ansguran 24x dan KPR ke2
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
24 bulan |
KPR ke-2 |
Jasmine 1 |
45/136 |
525,367,500 |
631,041,000 |
604,622,625 |
Jasmine 1A |
45/150 |
550,725,000 |
661,470,000 |
633,783,750 |
Jasmine 1B |
45/170 |
586,950,000 |
704,940,000 |
675,442,500 |
Jasmine 1C |
52/170 |
630,822,500 |
757,587,000 |
725,895,875 |
Jasmine 1D |
45/180 |
605,062,500 |
726,675,000 |
696,271,875 |
Jasmine 2 |
60/170 |
680,962,500 |
817,755,000 |
783,556,875 |
Jasmine 2A |
60/180 |
699,075,000 |
839,490,000 |
804,386,250 |
Jasmine 3 |
66/200 |
818,905,000 |
983,286,000 |
942,190,750 |
Jasmine 3A |
70/200 |
843,975,000 |
1,013,370,000 |
971,021,250 |
Jasmine 3B |
52/200 |
731,160,000 |
877,992,000 |
841,284,000 |
Modal Pertama = DP 5% + Biaya KPR
Tipe |
LB/LT |
Harga |
Harga |
Harga |
DP 20% |
Estimasi |
Modal Pertama |
Tunai |
24 bulan |
KPR ke-2 |
Biaya KPR |
DP+ biaya KPR |
Jasmine 1 |
45/136 |
525,367,500 |
631,041,000 |
604,622,625 |
120,924,525 |
24,184,905 |
145,109,430 |
Jasmine 1A |
45/150 |
550,725,000 |
661,470,000 |
633,783,750 |
126,756,750 |
25,351,350 |
152,108,100 |
Jasmine 1B |
45/170 |
586,950,000 |
704,940,000 |
675,442,500 |
135,088,500 |
27,017,700 |
162,106,200 |
Jasmine 1C |
52/170 |
630,822,500 |
757,587,000 |
725,895,875 |
145,179,175 |
29,035,835 |
174,215,010 |
Jasmine 1D |
45/180 |
605,062,500 |
726,675,000 |
696,271,875 |
139,254,375 |
27,850,875 |
167,105,250 |
Jasmine 2 |
60/170 |
680,962,500 |
817,755,000 |
783,556,875 |
156,711,375 |
31,342,275 |
188,053,650 |
Jasmine 2A |
60/180 |
699,075,000 |
839,490,000 |
804,386,250 |
160,877,250 |
32,175,450 |
193,052,700 |
Jasmine 3 |
66/200 |
818,905,000 |
983,286,000 |
942,190,750 |
188,438,150 |
37,687,630 |
226,125,780 |
Jasmine 3A |
70/200 |
843,975,000 |
1,013,370,000 |
971,021,250 |
194,204,250 |
38,840,850 |
233,045,100 |
Jasmine 3B |
52/200 |
731,160,000 |
877,992,000 |
841,284,000 |
168,256,800 |
33,651,360 |
201,908,160 |
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 |
Jasmine 1 |
45/136 |
604,622,625 |
9,923,807 |
5,997,164 |
4,763,167 |
4,197,644 |
Jasmine 1A |
45/150 |
633,783,750 |
10,402,435 |
6,286,409 |
4,992,895 |
4,400,098 |
Jasmine 1B |
45/170 |
675,442,500 |
11,086,190 |
6,699,616 |
5,321,080 |
4,689,318 |
Jasmine 1C |
52/170 |
725,895,875 |
11,914,292 |
7,200,056 |
5,718,547 |
5,039,594 |
Jasmine 1D |
45/180 |
696,271,875 |
11,428,067 |
6,906,220 |
5,485,172 |
4,833,927 |
Jasmine 2 |
60/170 |
783,556,875 |
12,860,695 |
7,771,987 |
6,172,796 |
5,439,911 |
Jasmine 2A |
60/180 |
804,386,250 |
13,202,573 |
7,978,591 |
6,336,888 |
5,584,521 |
Jasmine 3 |
66/200 |
942,190,750 |
15,464,389 |
9,345,454 |
7,422,500 |
6,541,240 |
Jasmine 3A |
70/200 |
971,021,250 |
15,937,590 |
9,631,419 |
7,649,624 |
6,741,398 |
Jasmine 3B |
52/200 |
841,284,000 |
13,808,184 |
8,344,574 |
6,627,565 |
5,840,686 |
Harga Juni 2016
Harga Cash, Harga Inhouse 12 bln (Mengangsur ke developer 12 bulan), dan harga KPR
Modal pertama = Dp minimal 10% + Biaya KPR (lihat promo)
Estimasi Angsuran dengan bunga 9.25%
Harga Januari 2016 Bukit Jasmine
Harga Cash, Harga Angsuran ke Developer 12 Bulan, & Harga KPR ke-1
Tipe, LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1, 45/136 |
512.343.750 |
576.761.719 |
563.878.125 |
Jasmine 1A, 45/150 |
536.493.750 |
603.930.469 |
590.443.125 |
Jasmine 1B, 45/170 |
570.993.750 |
642.742.969 |
628.393.125 |
Jasmine 1C, 52/170 |
614.665.000 |
691.873.125 |
676.431.500 |
Jasmine 2, 60/170 |
664.575.000 |
748.021.875 |
731.332.500 |
Jasmine 2A, 60/180 |
681.825.000 |
767.428.125 |
750.307.500 |
Jasmine 3, 66/200 |
799.757.500 |
900.102.188 |
880.033.250 |
Jasmine 3A, 70/200 |
824.712.500 |
928.176.563 |
907.483.750 |
Modal Pertama KPR ke-1 = DP minimal 10% + Biaya KPR (lihat promo)
Tipe, LB/LT |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
Jasmine 1, 45/136 |
563.878.125 |
56.387.813 |
507.490.313 |
25.374.516 |
81.762.328 |
Jasmine 1A, 45/150 |
590.443.125 |
59.044.313 |
531.398.813 |
26.569.941 |
85.614.253 |
Jasmine 1B, 45/170 |
628.393.125 |
62.839.313 |
565.553.813 |
28.277.691 |
91.117.003 |
Jasmine 1C, 52/170 |
676.431.500 |
67.643.150 |
608.788.350 |
30.439.418 |
98.082.568 |
Jasmine 2, 60/170 |
731.332.500 |
73.133.250 |
658.199.250 |
32.909.963 |
106.043.213 |
Jasmine 2A, 60/180 |
750.307.500 |
75.030.750 |
675.276.750 |
33.763.838 |
108.794.588 |
Jasmine 3, 66/200 |
880.033.250 |
88.003.325 |
792.029.925 |
39.601.496 |
127.604.821 |
Jasmine 3A, 70/200 |
907.483.750 |
90.748.375 |
816.735.375 |
40.836.769 |
131.585.144 |
Estimasi Angsuran dengan simulasi bunga 9.25%
Tipe, LB/LT |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
5th |
8th |
10th |
15th |
20th |
Jasmine 1, 45/136 |
507.490.313 |
10.596.346 |
7.500.819 |
6.497.537 |
5.223.051 |
4.647.935 |
Jasmine 1A, 45/150 |
531.398.813 |
11.095.553 |
7.854.191 |
6.803.644 |
5.469.116 |
4.866.905 |
Jasmine 1B, 45/170 |
565.553.813 |
11.808.706 |
8.359.010 |
7.240.939 |
5.820.636 |
5.179.720 |
Jasmine 1C, 52/170 |
608.788.350 |
12.711.439 |
8.998.026 |
7.794.483 |
6.265.603 |
5.575.691 |
Jasmine 2, 60/170 |
658.199.250 |
13.743.133 |
9.728.330 |
8.427.104 |
6.774.136 |
6.028.229 |
Jasmine 2A, 60/180 |
675.276.750 |
14.099.710 |
9.980.739 |
8.645.752 |
6.949.896 |
6.184.636 |
Jasmine 3, 66/200 |
792.029.925 |
16.537.504 |
11.706.377 |
10.140.575 |
8.151.511 |
7.253.939 |
Jasmine 3A, 70/200 |
816.735.375 |
17.053.352 |
12.071.529 |
10.456.885 |
8.405.778 |
7.480.208 |
Harga Cash, Harga Angsuran ke Developer 24 Bulan, & Harga KPR ke-2
Tipe, LB/LT |
Harga |
Harga |
Harga |
Tunai |
24 bulan |
KPR ke-2 |
Jasmine 1, 45/136 |
512.343.750 |
615.412.500 |
589.645.313 |
Jasmine 1A, 45/150 |
536.493.750 |
644.392.500 |
617.417.813 |
Jasmine 1B, 45/170 |
570.993.750 |
685.792.500 |
657.092.813 |
Jasmine 1C, 52/170 |
614.665.000 |
738.198.000 |
707.314.750 |
Jasmine 2, 60/170 |
664.575.000 |
798.090.000 |
764.711.250 |
Jasmine 2A, 60/180 |
681.825.000 |
818.790.000 |
784.548.750 |
Jasmine 3, 66/200 |
799.757.500 |
960.309.000 |
920.171.125 |
Jasmine 3A, 70/200 |
824.712.500 |
990.255.000 |
948.869.375 |
Modal Pertama KPR ke2 = DP minimal 30% + Biaya KPR
Tipe, LB/LT |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
Jasmine 1, 45/136 |
589.645.313 |
176.893.594 |
412.751.719 |
20.637.586 |
197.531.180 |
Jasmine 1A, 45/150 |
617.417.813 |
185.225.344 |
432.192.469 |
21.609.623 |
206.834.967 |
Jasmine 1B, 45/170 |
657.092.813 |
197.127.844 |
459.964.969 |
22.998.248 |
220.126.092 |
Jasmine 1C, 52/170 |
707.314.750 |
212.194.425 |
495.120.325 |
24.756.016 |
236.950.441 |
Jasmine 2, 60/170 |
764.711.250 |
229.413.375 |
535.297.875 |
26.764.894 |
256.178.269 |
Jasmine 2A, 60/180 |
784.548.750 |
235.364.625 |
549.184.125 |
27.459.206 |
262.823.831 |
Jasmine 3, 66/200 |
920.171.125 |
276.051.338 |
644.119.788 |
32.205.989 |
308.257.327 |
Jasmine 3A, 70/200 |
948.869.375 |
284.660.813 |
664.208.563 |
33.210.428 |
317.871.241 |
Estimasi Angsuran dengan simulasi bunga 9.25%
Tipe, LB/LT |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
5th |
8th |
10th |
15th |
20th |
Jasmine 1, 45/136 |
412.751.719 |
8.618.214 |
6.100.561 |
5.284.573 |
4.248.009 |
3.780.256 |
Jasmine 1A, 45/150 |
432.192.469 |
9.024.135 |
6.387.900 |
5.533.478 |
4.448.092 |
3.958.307 |
Jasmine 1B, 45/170 |
459.964.969 |
9.604.022 |
6.798.384 |
5.889.057 |
4.733.924 |
4.212.667 |
Jasmine 1C, 52/170 |
495.120.325 |
10.338.062 |
7.317.987 |
6.339.160 |
5.095.740 |
4.534.643 |
Jasmine 2, 60/170 |
535.297.875 |
11.176.965 |
7.911.820 |
6.853.564 |
5.509.244 |
4.902.616 |
Jasmine 2A, 60/180 |
549.184.125 |
11.466.909 |
8.117.062 |
7.031.354 |
5.652.161 |
5.029.795 |
Jasmine 3, 66/200 |
644.119.788 |
13.449.156 |
9.520.232 |
8.246.841 |
6.629.231 |
5.899.280 |
Jasmine 3A, 70/200 |
664.208.563 |
13.868.607 |
9.817.149 |
8.504.043 |
6.835.983 |
6.083.266 |
Harga 1 September 2015 Bukit Jasmine CitraIndah
Tipe, LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1, 45/136 |
501.936.250 |
565.053.281 |
552.429.875 |
Jasmine 1A, 45/150 |
525.281.250 |
591.316.406 |
578.109.375 |
Jasmine 1B, 45/170 |
558.631.250 |
628.835.156 |
614.794.375 |
Jasmine 1C, 52/170 |
601.900.000 |
677.512.500 |
662.390.000 |
Jasmine 2, 60/170 |
651.350.000 |
733.143.750 |
716.785.000 |
Jasmine 2A, 60/180 |
668.025.000 |
751.903.125 |
735.127.500 |
Jasmine 3, 66/200 |
784.462.500 |
882.895.313 |
863.208.750 |
Jasmine 3A, 70/200 |
809.187.500 |
910.710.938 |
890.406.250 |
Modal pertama = DP 15% + Biaya KPR (lihat promo)
Tipe, LB/LT |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
Jasmine 1, 45/136 |
552.429.875 |
55.242.988 |
497.186.888 |
24.859.344 |
80.102.332 |
Jasmine 1A, 45/150 |
578.109.375 |
57.810.938 |
520.298.438 |
26.014.922 |
83.825.859 |
Jasmine 1B, 45/170 |
614.794.375 |
61.479.438 |
553.314.938 |
27.665.747 |
89.145.184 |
Jasmine 1C, 52/170 |
662.390.000 |
66.239.000 |
596.151.000 |
29.807.550 |
96.046.550 |
Jasmine 2, 60/170 |
716.785.000 |
71.678.500 |
645.106.500 |
32.255.325 |
103.933.825 |
Jasmine 2A, 60/180 |
735.127.500 |
73.512.750 |
661.614.750 |
33.080.738 |
106.593.488 |
Jasmine 3, 66/200 |
863.208.750 |
86.320.875 |
776.887.875 |
38.844.394 |
125.165.269 |
Jasmine 3A, 70/200 |
890.406.250 |
89.040.625 |
801.365.625 |
40.068.281 |
129.108.906 |
Estimasi Angsuran dengan simulasi bunga 9.25%
Tipe, LB/LT |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
5th |
8th |
10th |
15th |
20th |
Jasmine 1, 45/136 |
497.186.888 |
10.381.212 |
7.348.532 |
6.365.619 |
5.117.009 |
4.553.570 |
Jasmine 1A, 45/150 |
520.298.438 |
10.863.778 |
7.690.125 |
6.661.523 |
5.354.871 |
4.765.241 |
Jasmine 1B, 45/170 |
553.314.938 |
11.553.160 |
8.178.117 |
7.084.242 |
5.694.675 |
5.067.628 |
Jasmine 1C, 52/170 |
596.151.000 |
12.447.572 |
8.811.243 |
7.632.684 |
6.135.540 |
5.459.949 |
Jasmine 2, 60/170 |
645.106.500 |
13.469.758 |
9.534.816 |
8.259.474 |
6.639.386 |
5.908.316 |
Jasmine 2A, 60/180 |
661.614.750 |
13.814.449 |
9.778.812 |
8.470.834 |
6.809.288 |
6.059.510 |
Jasmine 3, 66/200 |
776.887.875 |
16.221.340 |
11.482.574 |
9.946.707 |
7.995.670 |
7.115.258 |
Jasmine 3A, 70/200 |
801.365.625 |
16.732.433 |
11.844.360 |
10.260.102 |
8.247.593 |
7.339.442 |
Harga 27 Juni - 1 Agustus 2015
Tipe, LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1B, 45/170 |
549.862.500 |
618.970.313 |
605.148.750 |
Modal pertama = DP minimal 10% + Biaya KPR (lihat promo)
Tipe, LB/LT |
Harga |
DP 10% &30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
45/170 |
605,148,750 |
60,514,875 |
544,633,875 |
27,231,694 |
87,746,569 |
Angsuran dengan asumsi bunga 9.25% dan dp 10%
Tipe, LB/LT |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
5th |
8th |
10th |
15th |
20th |
45/170 |
544,633,875 |
11,371,900 |
8,049,809 |
6,973,096 |
5,605,330 |
4,988,121 |
Note:
- Gaji minimal 3x angsuran KPR, di luar angsuran lain-lain.
- Usia minimimal 21 th atau sudah meinkah.
Save