1 unit Saja. Tipe Orchid 3A LB/LT 45/170, 2 kamar tidur, merupakan cluster baru di Bukit Orchid perumahan CitraIndah City. Luas bangunan 45m. Luas Tanah 170, 10x17m.
Brosur Orchid
Lihat video brosur di tautan berikut https://youtu.be/-uVlCy2eHtI
Harga Juli 2018 Bukit Orchid
Tipe |
LB |
LT |
Harga |
Harga |
Harga |
|
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39 |
90 |
448,138,750 |
495,403,319 |
486,400,544 |
Orchid 1A |
39 |
120 |
515,586,250 |
569,932,806 |
559,581,081 |
Orchid 1B |
39 |
128 |
532,376,250 |
588,485,756 |
577,798,231 |
Orchid 2 |
45 |
120 |
551,293,750 |
609,389,594 |
598,323,719 |
Orchid 2 Garden |
45 |
160 |
671,152,500 |
741,833,513 |
728,370,463 |
Orchid 2A |
45 |
136 |
584,873,750 |
646,495,494 |
634,758,019 |
Orchid 3 |
45 |
160 |
640,418,750 |
707,872,719 |
695,024,344 |
Orchid 3A |
45 |
170 |
662,700,000 |
732,493,500 |
719,199,500 |
Orchid 4 |
59 |
136 |
694,601,000 |
767,744,105 |
753,812,085 |
Orchid 4A |
59 |
160 |
774,411,000 |
855,934,155 |
840,405,935 |
Orchid 5 |
70 |
160 |
851,070,000 |
940,642,350 |
923,580,950 |
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 |
Orchid 1 |
39 |
90 |
486,400,544 |
24,320,027 |
23,104,026 |
47,424,053 |
Orchid 1A |
39 |
120 |
559,581,081 |
27,979,054 |
26,580,101 |
54,559,155 |
Orchid 1B |
39 |
128 |
577,798,231 |
28,889,912 |
27,445,416 |
56,335,328 |
Orchid 2 |
45 |
120 |
598,323,719 |
29,916,186 |
28,420,377 |
58,336,563 |
Orchid 2 Garden |
45 |
160 |
728,370,463 |
36,418,523 |
34,597,597 |
71,016,120 |
Orchid 2A |
45 |
136 |
634,758,019 |
31,737,901 |
30,151,006 |
61,888,907 |
Orchid 3 |
45 |
160 |
695,024,344 |
34,751,217 |
33,013,656 |
67,764,874 |
Orchid 3A |
45 |
170 |
719,199,500 |
35,959,975 |
34,161,976 |
70,121,951 |
Orchid 4 |
59 |
136 |
753,812,085 |
37,690,604 |
35,806,074 |
73,496,678 |
Orchid 4A |
59 |
160 |
840,405,935 |
42,020,297 |
39,919,282 |
81,939,579 |
Orchid 5 |
70 |
160 |
923,580,950 |
46,179,048 |
43,870,095 |
90,049,143 |
Simulasi angsuran dengan esitimasi bunga 6.5%
Tipe |
LB |
LT |
Harga |
Angsuran KPR/bln (Tahun)| Bunga |
6.50% |
|
KPR ke-1 |
5 |
10 |
15 |
20 |
Orchid 1 |
39 |
90 |
486,400,544 |
9,041,136 |
5,246,831 |
4,025,217 |
3,445,148 |
Orchid 1A |
39 |
120 |
559,581,081 |
10,401,404 |
6,036,233 |
4,630,824 |
3,963,482 |
Orchid 1B |
39 |
128 |
577,798,231 |
10,740,022 |
6,232,743 |
4,781,581 |
4,092,513 |
Orchid 2 |
45 |
120 |
598,323,719 |
11,121,546 |
6,454,153 |
4,951,440 |
4,237,894 |
Orchid 2 Garden |
45 |
160 |
728,370,463 |
13,538,834 |
7,856,974 |
6,027,644 |
5,159,008 |
Orchid 2A |
45 |
136 |
634,758,019 |
11,798,781 |
6,847,171 |
5,252,953 |
4,495,956 |
Orchid 3 |
45 |
160 |
695,024,344 |
12,919,002 |
7,497,268 |
5,751,688 |
4,922,819 |
Orchid 3A |
45 |
170 |
719,199,500 |
13,368,366 |
7,758,047 |
5,951,750 |
5,094,050 |
Orchid 4 |
59 |
136 |
753,812,085 |
14,011,739 |
8,131,415 |
6,238,187 |
5,339,209 |
Orchid 4A |
59 |
160 |
840,405,935 |
15,621,332 |
9,065,507 |
6,954,796 |
5,952,549 |
Orchid 5 |
70 |
160 |
923,580,950 |
17,167,376 |
9,962,721 |
7,643,113 |
6,541,673 |
Harga April 2018 Bukit Orchid
Tipe |
LB |
LT |
Harga |
Harga |
Harga |
|
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39 |
90 |
441,842,500 |
488,445,963 |
479,569,113 |
Orchid 1A |
39 |
120 |
506,443,750 |
559,830,344 |
549,661,469 |
Orchid 1B |
39 |
128 |
522,773,750 |
577,874,994 |
567,379,519 |
Orchid 2 |
45 |
120 |
543,100,000 |
600,335,500 |
589,433,500 |
Orchid 2A |
45 |
136 |
575,760,000 |
636,424,800 |
624,869,600 |
Orchid 3 |
45 |
160 |
628,631,250 |
694,847,531 |
682,234,906 |
Orchid 3A |
45 |
170 |
650,337,500 |
718,832,938 |
705,786,188 |
Orchid 4 |
59 |
136 |
686,102,500 |
758,353,263 |
744,591,213 |
Orchid 4A |
59 |
160 |
771,892,500 |
853,151,213 |
837,673,363 |
Orchid 5 |
70 |
160 |
848,425,000 |
937,719,625 |
920,711,125 |
Modal pertama = DP + Biaya KPR, lihat promo biaya KPR
Tipe |
LB |
LT |
Harga |
DP |
5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39 |
90 |
479,569,113 |
23,978,456 |
455,590,657 |
22,779,533 |
46,757,988 |
Orchid 1A |
39 |
120 |
549,661,469 |
27,483,073 |
522,178,395 |
26,108,920 |
53,591,993 |
Orchid 1B |
39 |
128 |
567,379,519 |
28,368,976 |
539,010,543 |
26,950,527 |
55,319,503 |
Orchid 2 |
45 |
120 |
589,433,500 |
29,471,675 |
559,961,825 |
27,998,091 |
57,469,766 |
Orchid 2A |
45 |
136 |
624,869,600 |
31,243,480 |
593,626,120 |
29,681,306 |
60,924,786 |
Orchid 3 |
45 |
160 |
682,234,906 |
34,111,745 |
648,123,161 |
32,406,158 |
66,517,903 |
Orchid 3A |
45 |
170 |
705,786,188 |
35,289,309 |
670,496,878 |
33,524,844 |
68,814,153 |
Orchid 4 |
59 |
136 |
744,591,213 |
37,229,561 |
707,361,652 |
35,368,083 |
72,597,643 |
Orchid 4A |
59 |
160 |
837,673,363 |
41,883,668 |
795,789,694 |
39,789,485 |
81,673,153 |
Orchid 5 |
70 |
160 |
920,711,125 |
46,035,556 |
874,675,569 |
43,733,778 |
89,769,335 |
Simulasi angsuran dengan esitimasi bunga 6.5%
Tipe |
LB |
LT |
Harga |
Angsuran KPR/bln (Tahun)| Bunga |
6.50% |
|
KPR ke-1 |
5 |
10 |
15 |
20 |
Orchid 1 |
39 |
90 |
479,569,113 |
8,914,154 |
5,173,140 |
3,968,684 |
3,396,762 |
Orchid 1A |
39 |
120 |
549,661,469 |
10,217,020 |
5,929,230 |
4,548,734 |
3,893,222 |
Orchid 1B |
39 |
128 |
567,379,519 |
10,546,360 |
6,120,356 |
4,695,361 |
4,018,718 |
Orchid 2 |
45 |
120 |
589,433,500 |
10,956,296 |
6,358,253 |
4,877,869 |
4,174,925 |
Orchid 2A |
45 |
136 |
624,869,600 |
11,614,977 |
6,740,505 |
5,171,121 |
4,425,917 |
Orchid 3 |
45 |
160 |
682,234,906 |
12,681,274 |
7,359,307 |
5,645,849 |
4,832,232 |
Orchid 3A |
45 |
170 |
705,786,188 |
13,119,041 |
7,613,356 |
5,840,748 |
4,999,045 |
Orchid 4 |
59 |
136 |
744,591,213 |
13,840,343 |
8,031,948 |
6,161,879 |
5,273,898 |
Orchid 4A |
59 |
160 |
837,673,363 |
15,570,539 |
9,036,031 |
6,932,183 |
5,933,194 |
Orchid 5 |
70 |
160 |
920,711,125 |
17,114,032 |
9,931,764 |
7,619,363 |
6,521,346 |
Lihat Juga
Harga 1 Januari 2018 Bukit Orchid
Tipe |
LB |
LT |
Harga |
Harga |
Harga |
|
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39 |
90 |
432,648,750 |
478,391,869 |
469,678,894 |
Orchid 1A |
39 |
120 |
493,023,750 |
545,106,244 |
535,185,769 |
Orchid 1B |
39 |
128 |
509,123,750 |
562,896,744 |
552,654,269 |
Orchid 2 |
45 |
120 |
532,181,250 |
588,375,281 |
577,671,656 |
Orchid 2A |
45 |
136 |
564,381,250 |
623,956,281 |
612,608,656 |
Orchid 3 |
45 |
160 |
612,681,250 |
677,327,781 |
665,014,156 |
Orchid 3A |
45 |
170 |
632,806,250 |
699,565,906 |
686,849,781 |
Orchid 4 |
59 |
136 |
681,192,500 |
753,032,713 |
739,348,863 |
Orchid 4A |
59 |
160 |
766,292,500 |
847,068,213 |
831,682,363 |
Orchid 5 |
70 |
160 |
842,825,000 |
931,636,625 |
914,720,125 |
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 |
Orchid 1 |
39 |
90 |
469,678,894 |
23,483,945 |
22,309,747 |
45,793,692 |
Orchid 1A |
39 |
120 |
535,185,769 |
26,759,288 |
25,421,324 |
52,180,612 |
Orchid 1B |
39 |
128 |
552,654,269 |
27,632,713 |
26,251,078 |
53,883,791 |
Orchid 2 |
45 |
120 |
577,671,656 |
28,883,583 |
27,439,404 |
56,322,986 |
Orchid 2A |
45 |
136 |
612,608,656 |
30,630,433 |
29,098,911 |
59,729,344 |
Orchid 3 |
45 |
160 |
665,014,156 |
33,250,708 |
31,588,172 |
64,838,880 |
Orchid 3A |
45 |
170 |
686,849,781 |
34,342,489 |
32,625,365 |
66,967,854 |
Orchid 4 |
59 |
136 |
739,348,863 |
36,967,443 |
35,119,071 |
72,086,514 |
Orchid 4A |
59 |
160 |
831,682,363 |
41,584,118 |
39,504,912 |
81,089,030 |
Orchid 5 |
70 |
160 |
914,720,125 |
45,736,006 |
43,449,206 |
89,185,212 |
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 |
Orchid 1 |
39 |
90 |
469,678,894 |
8,730,317 |
5,066,453 |
3,886,837 |
3,326,710 |
Orchid 1A |
39 |
120 |
535,185,769 |
9,947,948 |
5,773,080 |
4,428,941 |
3,790,691 |
Orchid 1B |
39 |
128 |
552,654,269 |
10,272,650 |
5,961,514 |
4,573,501 |
3,914,420 |
Orchid 2 |
45 |
120 |
577,671,656 |
10,737,669 |
6,231,378 |
4,780,533 |
4,091,616 |
Orchid 2A |
45 |
136 |
612,608,656 |
11,387,072 |
6,608,245 |
5,069,655 |
4,339,073 |
Orchid 3 |
45 |
160 |
665,014,156 |
12,361,177 |
7,173,546 |
5,503,338 |
4,710,259 |
Orchid 3A |
45 |
170 |
686,849,781 |
12,767,054 |
7,409,088 |
5,684,039 |
4,864,919 |
Orchid 4 |
59 |
136 |
739,348,863 |
13,742,899 |
7,975,399 |
6,118,496 |
5,236,767 |
Orchid 4A |
59 |
160 |
831,682,363 |
15,459,179 |
8,971,406 |
6,882,604 |
5,890,760 |
Orchid 5 |
70 |
160 |
914,720,125 |
17,002,672 |
9,867,139 |
7,569,785 |
6,478,912 |
Harga 1 September 2017 Bukit Orchid
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39/90 |
425,576,250 |
474,862,519 |
462,005,231 |
Orchid 1A |
39/120 |
485,088,750 |
541,218,956 |
526,576,294 |
Orchid 1B |
39/128 |
500,958,750 |
558,914,006 |
543,795,244 |
Orchid 1C |
39/136 |
516,828,750 |
576,609,056 |
561,014,194 |
Orchid 2 |
45/120 |
523,556,250 |
584,110,219 |
568,313,531 |
Orchid 2A |
45/136 |
555,296,250 |
619,500,319 |
602,751,431 |
Orchid 3 |
45/160 |
602,906,250 |
672,585,469 |
654,408,281 |
Orchid 3A |
45/170 |
622,743,750 |
694,704,281 |
675,931,969 |
Orchid 4 |
59/136 |
673,890,000 |
751,732,350 |
731,425,650 |
Orchid 4A |
59/160 |
758,300,000 |
845,849,500 |
823,010,500 |
Orchid 5 |
70/160 |
834,200,000 |
930,478,000 |
905,362,000 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
Tipe |
LB/LT |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39/90 |
462,005,231 |
23,100,262 |
438,904,970 |
21,945,248 |
45,045,510 |
Orchid 1A |
39/120 |
526,576,294 |
26,328,815 |
500,247,479 |
25,012,374 |
51,341,189 |
Orchid 1B |
39/128 |
543,795,244 |
27,189,762 |
516,605,482 |
25,830,274 |
53,020,036 |
Orchid 1C |
39/136 |
561,014,194 |
28,050,710 |
532,963,484 |
26,648,174 |
54,698,884 |
Orchid 2 |
45/120 |
568,313,531 |
28,415,677 |
539,897,855 |
26,994,893 |
55,410,569 |
Orchid 2A |
45/136 |
602,751,431 |
30,137,572 |
572,613,860 |
28,630,693 |
58,768,265 |
Orchid 3 |
45/160 |
654,408,281 |
32,720,414 |
621,687,867 |
31,084,393 |
63,804,807 |
Orchid 3A |
45/170 |
675,931,969 |
33,796,598 |
642,135,370 |
32,106,769 |
65,903,367 |
Orchid 4 |
59/136 |
731,425,650 |
36,571,283 |
694,854,368 |
34,742,718 |
71,314,001 |
Orchid 4A |
59/160 |
823,010,500 |
41,150,525 |
781,859,975 |
39,092,999 |
80,243,524 |
Orchid 5 |
70/160 |
905,362,000 |
45,268,100 |
860,093,900 |
43,004,695 |
88,272,795 |
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 |
Orchid 1 |
39/90 |
462,005,231 |
8,794,755 |
5,209,880 |
4,068,703 |
3,535,789 |
Orchid 1A |
39/120 |
526,576,294 |
10,023,933 |
5,938,026 |
4,637,356 |
4,029,960 |
Orchid 1B |
39/128 |
543,795,244 |
10,351,714 |
6,132,198 |
4,788,997 |
4,161,739 |
Orchid 1C |
39/136 |
561,014,194 |
10,679,495 |
6,326,371 |
4,940,637 |
4,293,518 |
Orchid 2 |
45/120 |
568,313,531 |
10,818,445 |
6,408,683 |
5,004,920 |
4,349,380 |
Orchid 2A |
45/136 |
602,751,431 |
11,474,007 |
6,797,028 |
5,308,201 |
4,612,938 |
Orchid 3 |
45/160 |
654,408,281 |
12,457,350 |
7,379,545 |
5,763,123 |
5,008,275 |
Orchid 3A |
45/170 |
675,931,969 |
12,867,076 |
7,622,260 |
5,952,674 |
5,172,999 |
Orchid 4 |
59/136 |
731,425,650 |
13,923,456 |
8,248,044 |
6,441,386 |
5,597,699 |
Orchid 4A |
59/160 |
823,010,500 |
15,666,870 |
9,280,816 |
7,247,939 |
6,298,611 |
Orchid 5 |
70/160 |
905,362,000 |
17,234,517 |
10,209,467 |
7,973,177 |
6,928,858 |
Harga 1 Juni 2017 Bukit Orchid
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39/90 |
421,867,500 |
472,851,600 |
460,105,575 |
Orchid 1A |
39/120 |
480,517,500 |
538,539,600 |
524,034,075 |
Orchid 1B |
39/136 |
511,797,500 |
573,573,200 |
558,129,275 |
Orchid 2 |
45/120 |
518,812,500 |
581,430,000 |
565,775,625 |
Orchid 2A |
45/136 |
550,092,500 |
616,463,600 |
599,870,825 |
Orchid 3 |
45/160 |
597,012,500 |
669,014,000 |
651,013,625 |
Orchid 3A |
45/170 |
616,562,500 |
690,910,000 |
672,323,125 |
Orchid 4 |
59/136 |
668,283,750 |
748,837,800 |
728,699,288 |
Orchid 4A |
59/160 |
752,003,750 |
842,604,200 |
819,954,088 |
Orchid 5 |
70/160 |
827,587,500 |
927,258,000 |
902,340,375 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39/90 |
460,105,575 |
23,005,279 |
21,855,015 |
44,860,294 |
Orchid 1A |
39/120 |
524,034,075 |
26,201,704 |
24,891,619 |
51,093,322 |
Orchid 1B |
39/136 |
558,129,275 |
27,906,464 |
26,511,141 |
54,417,604 |
Orchid 2 |
45/120 |
565,775,625 |
28,288,781 |
26,874,342 |
55,163,123 |
Orchid 2A |
45/136 |
599,870,825 |
29,993,541 |
28,493,864 |
58,487,405 |
Orchid 3 |
45/160 |
651,013,625 |
32,550,681 |
30,923,147 |
63,473,828 |
Orchid 3A |
45/170 |
672,323,125 |
33,616,156 |
31,935,348 |
65,551,505 |
Orchid 4 |
59/136 |
728,699,288 |
36,434,964 |
34,613,216 |
71,048,181 |
Orchid 4A |
59/160 |
819,954,088 |
40,997,704 |
38,947,819 |
79,945,524 |
Orchid 5 |
70/160 |
902,340,375 |
45,117,019 |
42,861,168 |
87,978,187 |
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 |
Orchid 1 |
39/90 |
460,105,575 |
8,758,593 |
5,188,458 |
4,051,974 |
3,521,250 |
Orchid 1A |
39/120 |
524,034,075 |
9,975,539 |
5,909,358 |
4,614,968 |
4,010,504 |
Orchid 1B |
39/136 |
558,129,275 |
10,624,577 |
6,293,839 |
4,915,231 |
4,271,439 |
Orchid 2 |
45/120 |
565,775,625 |
10,770,134 |
6,380,064 |
4,982,569 |
4,329,957 |
Orchid 2A |
45/136 |
599,870,825 |
11,419,172 |
6,764,544 |
5,282,833 |
4,590,893 |
Orchid 3 |
45/160 |
651,013,625 |
12,392,729 |
7,341,265 |
5,733,228 |
4,982,295 |
Orchid 3A |
45/170 |
672,323,125 |
12,798,377 |
7,581,565 |
5,920,893 |
5,145,380 |
Orchid 4 |
59/136 |
728,699,288 |
13,871,557 |
8,217,300 |
6,417,376 |
5,576,834 |
Orchid 4A |
59/160 |
819,954,088 |
15,608,688 |
9,246,350 |
7,221,022 |
6,275,220 |
Orchid 5 |
70/160 |
902,340,375 |
17,176,998 |
10,175,393 |
7,946,566 |
6,905,733 |
Harga 1 Maret 2017 Bukit Orchid
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39/90 |
420,677,250 |
471,518,520 |
458,808,203 |
Orchid 1A |
39/120 |
479,154,750 |
537,013,320 |
522,548,678 |
Orchid 1B |
39/136 |
510,342,750 |
571,943,880 |
556,543,598 |
Orchid 2 |
45/120 |
517,346,250 |
579,787,800 |
564,177,413 |
Orchid 2A |
45/136 |
548,534,250 |
614,718,360 |
598,172,333 |
Orchid 3 |
45/160 |
595,316,250 |
667,114,200 |
649,164,713 |
Orchid 3A |
45/170 |
614,808,750 |
688,945,800 |
670,411,538 |
Orchid 4 |
59/136 |
666,484,000 |
746,822,080 |
726,737,560 |
Orchid 4A |
59/160 |
750,066,000 |
840,433,920 |
817,841,940 |
Orchid 5 |
70/160 |
825,460,000 |
924,875,200 |
900,021,400 |
Modal Pertama = Dp + Biaya KPR, Lihat promo
Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39/90 |
458,808,203 |
22,940,410 |
21,793,390 |
44,733,800 |
Orchid 1A |
39/120 |
522,548,678 |
26,127,434 |
24,821,062 |
50,948,496 |
Orchid 1B |
39/136 |
556,543,598 |
27,827,180 |
26,435,821 |
54,263,001 |
Orchid 2 |
45/120 |
564,177,413 |
28,208,871 |
26,798,427 |
55,007,298 |
Orchid 2A |
45/136 |
598,172,333 |
29,908,617 |
28,413,186 |
58,321,802 |
Orchid 3 |
45/160 |
649,164,713 |
32,458,236 |
30,835,324 |
63,293,559 |
Orchid 3A |
45/170 |
670,411,538 |
33,520,577 |
31,844,548 |
65,365,125 |
Orchid 4 |
59/136 |
726,737,560 |
36,336,878 |
34,520,034 |
70,856,912 |
Orchid 4A |
59/160 |
817,841,940 |
40,892,097 |
38,847,492 |
79,739,589 |
Orchid 5 |
70/160 |
900,021,400 |
45,001,070 |
42,751,017 |
87,752,087 |
Simulasi angsuran dengan bunga 8% dengan DP 5%
Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8%) |
KPR ke-1 |
5th |
10th |
15th |
20th |
Orchid 1 |
39/90 |
458,808,203 |
8,837,827 |
5,288,279 |
4,165,380 |
3,645,773 |
Orchid 1A |
39/120 |
522,548,678 |
10,065,633 |
6,022,960 |
4,744,060 |
4,152,266 |
Orchid 1B |
39/136 |
556,543,598 |
10,720,463 |
6,414,789 |
5,052,689 |
4,422,396 |
Orchid 2 |
45/120 |
564,177,413 |
10,867,509 |
6,502,777 |
5,121,995 |
4,483,056 |
Orchid 2A |
45/136 |
598,172,333 |
11,522,339 |
6,894,607 |
5,430,624 |
4,753,185 |
Orchid 3 |
45/160 |
649,164,713 |
12,504,584 |
7,482,351 |
5,893,568 |
5,158,380 |
Orchid 3A |
45/170 |
670,411,538 |
12,913,852 |
7,727,245 |
6,086,462 |
5,327,211 |
Orchid 4 |
59/136 |
726,737,560 |
13,998,836 |
8,376,465 |
6,597,829 |
5,774,788 |
Orchid 4A |
59/160 |
817,841,940 |
15,753,741 |
9,426,546 |
7,424,937 |
6,498,720 |
Orchid 5 |
70/160 |
900,021,400 |
17,336,729 |
10,373,756 |
8,171,020 |
7,151,733 |
Harga 7 November 2016 - Januari 2017: Tunai, Angsuran ke developer 12 bulan, dan harga KPR
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39/90 |
415.916.250 |
468.280.781 |
457.807.875 |
Orchid 1A |
39/120 |
473.703.750 |
533.291.719 |
521.374.125 |
Orchid 2 |
45/120 |
511.481.250 |
575.791.406 |
562.929.375 |
Orchid 3 |
45/160 |
588.531.250 |
662.472.656 |
647.684.375 |
Orchid 3A |
45/170 |
607.793.750 |
684.142.969 |
668.873.125 |
Orchid 4 |
59/136 |
659.285.000 |
742.070.625 |
725.513.500 |
Orchid 4A |
59/160 |
742.315.000 |
835.479.375 |
816.846.500 |
Orchid 5 |
70/160 |
816.950.000 |
919.443.750 |
898.945.000 |
Modal pertama = DP minimal 5% + Biaya KPR (lihat promo)
Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39/90 |
457.807.875 |
22.890.394 |
21.745.874 |
44.636.268 |
Orchid 1A |
39/120 |
521.374.125 |
26.068.706 |
24.765.271 |
50.833.977 |
Orchid 2 |
45/120 |
562.929.375 |
28.146.469 |
26.739.145 |
54.885.614 |
Orchid 3 |
45/160 |
647.684.375 |
32.384.219 |
30.765.008 |
63.149.227 |
Orchid 3A |
45/170 |
668.873.125 |
33.443.656 |
31.771.473 |
65.215.130 |
Orchid 4 |
59/136 |
725.513.500 |
36.275.675 |
34.461.891 |
70.737.566 |
Orchid 4A |
59/160 |
816.846.500 |
40.842.325 |
38.800.209 |
79.642.534 |
Orchid 5 |
70/160 |
898.945.000 |
44.947.250 |
42.699.888 |
87.647.138 |
Estimasi angsuran dengan simulasi bunga 8.5% dan dp 5%
Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8.5%) |
KPR ke-1 |
5th |
10th |
15th |
20th |
Orchid 1 |
39/90 |
457.807.875 |
8.922.998 |
5.392.354 |
4.282.804 |
3.774.315 |
Orchid 1A |
39/120 |
521.374.125 |
10.161.949 |
6.141.078 |
4.877.468 |
4.298.376 |
Orchid 2 |
45/120 |
562.929.375 |
10.971.890 |
6.630.543 |
5.266.219 |
4.640.970 |
Orchid 3 |
45/160 |
647.684.375 |
12.623.825 |
7.628.841 |
6.059.104 |
5.339.718 |
Orchid 3A |
45/170 |
668.873.125 |
13.036.809 |
7.878.416 |
6.257.325 |
5.514.405 |
Orchid 4 |
59/136 |
725.513.500 |
14.140.769 |
8.545.563 |
6.787.198 |
5.981.366 |
Orchid 4A |
59/160 |
816.846.500 |
15.920.914 |
9.621.341 |
7.641.620 |
6.734.345 |
Orchid 5 |
70/160 |
898.945.000 |
17.521.072 |
10.588.350 |
8.409.654 |
7.411.191 |
Harga KPR ke-2 Dp 15%
Tipe |
LB/LT |
Harga |
DP 15% |
Estimasi |
Modal Pertama |
KPR ke-2 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39/90 |
457.807.875 |
68.671.181 |
19.456.835 |
88.128.016 |
Orchid 1A |
39/120 |
521.374.125 |
78.206.119 |
22.158.400 |
100.364.519 |
Orchid 2 |
45/120 |
562.929.375 |
84.439.406 |
23.924.498 |
108.363.905 |
Orchid 3 |
45/160 |
647.684.375 |
97.152.656 |
27.526.586 |
124.679.242 |
Orchid 3A |
45/170 |
668.873.125 |
100.330.969 |
28.427.108 |
128.758.077 |
Orchid 4 |
59/136 |
725.513.500 |
108.827.025 |
30.834.324 |
139.661.349 |
Orchid 4A |
59/160 |
816.846.500 |
122.526.975 |
34.715.976 |
157.242.951 |
Orchid 5 |
70/160 |
898.945.000 |
134.841.750 |
38.205.163 |
173.046.913 |
Estimasi angsuran dengan simulasi bunga 8.5% dan dp 15%
Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8.5%) |
KPR ke-2 |
5th |
10th |
15th |
20th |
Orchid 1 |
39/90 |
457.807.875 |
7.983.735 |
4.824.738 |
3.831.983 |
3.377.019 |
Orchid 1A |
39/120 |
521.374.125 |
9.092.270 |
5.494.649 |
4.364.051 |
3.845.915 |
Orchid 2 |
45/120 |
562.929.375 |
9.816.954 |
5.932.591 |
4.711.880 |
4.152.447 |
Orchid 3 |
45/160 |
647.684.375 |
11.295.001 |
6.825.805 |
5.421.304 |
4.777.642 |
Orchid 3A |
45/170 |
668.873.125 |
11.664.513 |
7.049.109 |
5.598.660 |
4.933.941 |
Orchid 4 |
59/136 |
725.513.500 |
12.652.267 |
7.646.030 |
6.072.756 |
5.351.749 |
Orchid 4A |
59/160 |
816.846.500 |
14.245.028 |
8.608.568 |
6.837.239 |
6.025.466 |
Orchid 5 |
70/160 |
898.945.000 |
15.676.748 |
9.473.787 |
7.524.427 |
6.631.066 |
Harga
Tipe |
LB/LT |
Harga |
Harga |
Harga |
Tunai |
12 bulan |
KPR ke-1 |
Orchid 1 |
39/120 |
469.132.500 |
528.149.063 |
516.345.750 |
Orchid 2 |
45/120 |
506.737.500 |
570.454.688 |
557.711.250 |
Orchid 3 |
45/160 |
582.637.500 |
655.842.188 |
641.201.250 |
Orchid 3A |
45/170 |
601.612.500 |
677.189.063 |
662.073.750 |
Orchid 4 |
59/136 |
653.678.750 |
735.763.594 |
719.346.625 |
Orchid 4A |
59/160 |
736.018.750 |
828.396.094 |
809.920.625 |
Orchid 5 |
70/160 |
810.337.500 |
912.044.688 |
891.671.250 |
Modal Pertama = DP + Biaya KPR (lihat promo)
Tipe |
LB/LT |
Harga |
DP 5% |
Estimasi |
Modal Pertama |
KPR ke-1 |
Biaya KPR |
DP+ biaya KPR |
Orchid 1 |
39/120 |
516.345.750 |
25.817.288 |
24.526.423 |
50.343.711 |
Orchid 2 |
45/120 |
557.711.250 |
27.885.563 |
26.491.284 |
54.376.847 |
Orchid 3 |
45/160 |
641.201.250 |
32.060.063 |
30.457.059 |
62.517.122 |
Orchid 3A |
45/170 |
662.073.750 |
33.103.688 |
31.448.503 |
64.552.191 |
Orchid 4 |
59/136 |
719.346.625 |
35.967.331 |
34.168.965 |
70.136.296 |
Orchid 4A |
59/160 |
809.920.625 |
40.496.031 |
38.471.230 |
78.967.261 |
Orchid 5 |
70/160 |
891.671.250 |
44.583.563 |
42.354.384 |
86.937.947 |
Estimasi Angsuran dengan Simulasi Bunga 8.5% dengan DP 5%
Tipe |
LB/LT |
Harga |
Angsuran KPR/bln (Bunga 8.5%) |
KPR ke-1 |
5th |
10th |
15th |
20th |
Orchid 1 |
39/120 |
516.345.750 |
10.063.943 |
6.081.851 |
4.830.428 |
4.256.920 |
Orchid 2 |
45/120 |
557.711.250 |
10.870.185 |
6.569.080 |
5.217.403 |
4.597.950 |
Orchid 3 |
45/160 |
641.201.250 |
12.497.464 |
7.552.479 |
5.998.454 |
5.286.269 |
Orchid 3A |
45/170 |
662.073.750 |
12.904.284 |
7.798.329 |
6.193.717 |
5.458.348 |
Orchid 4 |
59/136 |
719.346.625 |
14.020.573 |
8.472.925 |
6.729.506 |
5.930.524 |
Orchid 4A |
59/160 |
809.920.625 |
15.785.924 |
9.539.764 |
7.576.828 |
6.677.245 |
Orchid 5 |
70/160 |
891.671.250 |
17.379.301 |
10.502.675 |
8.341.608 |
7.351.224 |