Sold Out Jasmine 52/170
Jasmine 1C, Tipe 52m dengan luas tanah 170 telah dipasarkan di Cluster Bukit Jasmine. Luas tanah 170m Lebar 10m. Panjangnya 17m. 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. Stok 52/170 habis, tinggal Jasmine 1C hoek, 52/272m, di BD.18/01. Kunjungi Hoek 52/272 Jasmine BD.18/01
Lihat juga INFO STOK. Siteplan atau letak masing-masing rumah, lihat tautan Siteplan Jasmine.
Note:
- Gaji minimal 3x angsuran KPR, di luar angsuran lain-lain.
- Usi aminimimal 21 th atau sudah meinkah.
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 1 September 2017 Bukit Jasmime
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Jasmine 1 |
45/136 |
547,476,250 |
610,781,019 |
594,266,731 |
Jasmine 1A |
45/150 |
574,443,750 |
640,849,781 |
623,526,469 |
Jasmine 1B |
45/170 |
612,968,750 |
683,805,156 |
665,326,094 |
Jasmine 1C |
52/170 |
657,847,500 |
733,844,963 |
714,019,538 |
Jasmine 1D |
45/180 |
632,231,250 |
705,282,844 |
686,225,906 |
Jasmine 2 |
60/170 |
709,137,500 |
791,033,313 |
769,669,188 |
Jasmine 2A |
60/180 |
728,400,000 |
812,511,000 |
790,569,000 |
Jasmine 3 |
66/200 |
851,392,500 |
949,647,638 |
924,015,863 |
Jasmine 3A |
70/200 |
877,037,500 |
978,241,813 |
951,840,688 |
Jasmine 3B |
52/200 |
761,635,000 |
849,568,025 |
826,628,975 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
Tipe |
LB/LT |
Harga |
Harga |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
Tunai |
12 bulan |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Jasmine 1 |
45/136 |
547,476,250 |
610,781,019 |
594,266,731 |
29,713,337 |
564,553,395 |
28,227,670 |
57,941,006 |
Jasmine 1A |
45/150 |
574,443,750 |
640,849,781 |
623,526,469 |
31,176,323 |
592,350,145 |
29,617,507 |
60,793,831 |
Jasmine 1B |
45/170 |
612,968,750 |
683,805,156 |
665,326,094 |
33,266,305 |
632,059,789 |
31,602,989 |
64,869,294 |
Jasmine 1C |
52/170 |
657,847,500 |
733,844,963 |
714,019,538 |
35,700,977 |
678,318,561 |
33,915,928 |
69,616,905 |
Jasmine 1D |
45/180 |
632,231,250 |
705,282,844 |
686,225,906 |
34,311,295 |
651,914,611 |
32,595,731 |
66,907,026 |
Jasmine 2 |
60/170 |
709,137,500 |
791,033,313 |
769,669,188 |
38,483,459 |
731,185,728 |
36,559,286 |
75,042,746 |
Jasmine 2A |
60/180 |
728,400,000 |
812,511,000 |
790,569,000 |
39,528,450 |
751,040,550 |
37,552,028 |
77,080,478 |
Jasmine 3 |
66/200 |
851,392,500 |
949,647,638 |
924,015,863 |
46,200,793 |
877,815,069 |
43,890,753 |
90,091,547 |
Jasmine 3A |
70/200 |
877,037,500 |
978,241,813 |
951,840,688 |
47,592,034 |
904,248,653 |
45,212,433 |
92,804,467 |
Jasmine 3B |
52/200 |
761,635,000 |
849,568,025 |
826,628,975 |
41,331,449 |
785,297,526 |
39,264,876 |
80,596,325 |
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 |
594,266,731 |
11,312,492 |
6,701,349 |
5,233,480 |
4,548,004 |
Jasmine 1A |
45/150 |
623,526,469 |
11,869,482 |
7,031,301 |
5,491,159 |
4,771,932 |
Jasmine 1B |
45/170 |
665,326,094 |
12,665,182 |
7,502,662 |
5,859,272 |
5,091,831 |
Jasmine 1C |
52/170 |
714,019,538 |
13,592,112 |
8,051,761 |
6,288,097 |
5,464,488 |
Jasmine 1D |
45/180 |
686,225,906 |
13,063,031 |
7,738,342 |
6,043,329 |
5,251,780 |
Jasmine 2 |
60/170 |
769,669,188 |
14,651,462 |
8,679,304 |
6,778,182 |
5,890,382 |
Jasmine 2A |
60/180 |
790,569,000 |
15,049,312 |
8,914,984 |
6,962,239 |
6,050,332 |
Jasmine 3 |
66/200 |
924,015,863 |
17,589,613 |
10,419,820 |
8,137,454 |
7,071,618 |
Jasmine 3A |
70/200 |
951,840,688 |
18,119,288 |
10,733,591 |
8,382,497 |
7,284,566 |
Jasmine 3B |
52/200 |
826,628,975 |
15,735,751 |
9,321,621 |
7,279,805 |
6,326,303 |
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%