Rosella 42/120 dipasarkan pada tanggal 8 Februari 2014. Merupakan rumah tipe semi real estat. Penerus dari tipe serupa di bukit Vignolia, Bougenville, Rafflesia, dan lavender yang sudah nyaris habis stoknya. Tipe paling ideal bagi keluarga muda karena sudah memiliki ruangan dapur. Saat ini masih ada 1 unit hoek di AW.10/18 tipe 42/304m, Hadap Selatan. Lihat harga di tautan Harga CitraIndah City
Rumah + Denah
Stok
Harga Bukit Rosella 27 Oktober 2014
Dp 5% (promo bri dan bni) + Biaya KPR (lihat promp) = modal pertama
Angsuran dengan asumsi bunga 9.75% dan dp 5%
Note:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Harga 14 Agustus 2014 - 26 Oktober 2014 Bukit Rosella
|
Tipe |
Harga |
Harga |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
24 bulan |
KPR ke-1 |
KPR ke-2 |
|
38/90 |
257.872.000 |
289.981.000 |
309.246.400 |
283.559.200 |
296.402.800 |
|
42/120 |
312.676.750 |
351.636.344 |
375.012.100 |
343.844.425 |
359.428.263 |
|
42/136 |
332.080.750 |
373.465.844 |
398.296.900 |
365.188.825 |
381.742.863 |
|
48/150G |
409.523.500 |
460.588.938 |
491.228.200 |
450.375.850 |
470.802.025 |
KPR 1, DP 5% untuk KPR 1 dengan luas bangunan di bawah 70m, dan DPP 30% untuk bangunan di atas 70m
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
283.559.200 |
14.177.960 |
269.381.240 |
13.469.062 |
sdh termasuk |
27.647.022 |
|
42/120 |
343.844.425 |
17.192.221 |
326.652.204 |
16.332.610 |
sdh termasuk |
33.524.831 |
|
42/136 |
365.188.825 |
18.259.441 |
346.929.384 |
17.346.469 |
sdh termasuk |
35.605.910 |
|
48/150G |
450.375.850 |
22.518.793 |
427.857.058 |
21.392.853 |
sdh termasuk |
43.911.645 |
Angsuran DP 5% atau 30% dengan asumsi bunga 9.5%
|
Tipe |
Harga |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.5%) |
||||
|
LB/LT |
KPR ke-1 |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
283.559.200 |
269.381.240 |
5.657.507 |
4.016.713 |
3.485.727 |
2.812.945 |
2.510.987 |
|
42/120 |
343.844.425 |
326.652.204 |
6.860.304 |
4.870.674 |
4.226.800 |
3.410.983 |
3.044.827 |
|
42/136 |
365.188.825 |
346.929.384 |
7.286.163 |
5.173.025 |
4.489.181 |
3.622.722 |
3.233.837 |
|
48/150G |
450.375.850 |
427.857.058 |
8.985.795 |
6.379.728 |
5.536.366 |
4.467.789 |
3.988.189 |
KPR 2 (punya hutang KPR 1) , DP 30% untuk KPR 1 dengan luas bangunan di bawah 70m, dan DPP 30% untuk bangunan di atas 70m
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-2 |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
296.402.800 |
88.920.840 |
207.481.960 |
10.374.098 |
sdh termasuk |
99.294.938 |
|
42/120 |
359.428.263 |
107.828.479 |
251.599.784 |
12.579.989 |
sdh termasuk |
120.408.468 |
|
42/136 |
381.742.863 |
114.522.859 |
267.220.004 |
13.361.000 |
sdh termasuk |
127.883.859 |
|
48/150G |
470.802.025 |
141.240.608 |
329.561.418 |
16.478.071 |
sdh termasuk |
157.718.678 |
Angsuran dengan asumsi bunga 9.5%
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.5%) |
||||
|
LB/LT |
KPR ke-2 |
5th |
8th |
10th |
15th |
20th |
||
|
38/90 |
296.402.800 |
88.920.840 |
207.481.960 |
4.357.507 |
3.093.740 |
2.684.766 |
2.166.578 |
1.934.004 |
|
42/120 |
359.428.263 |
107.828.479 |
251.599.784 |
5.284.064 |
3.751.576 |
3.255.640 |
2.627.267 |
2.345.240 |
|
42/136 |
381.742.863 |
114.522.859 |
267.220.004 |
5.612.117 |
3.984.487 |
3.457.762 |
2.790.377 |
2.490.841 |
|
48/150G |
470.802.025 |
141.240.608 |
329.561.418 |
6.921.403 |
4.914.053 |
4.264.444 |
3.441.362 |
3.071.945 |
Harga 26 Mei 2014 Segera Diganti harga 14 Agustus 2014
Cash, angsuran ke developer 12 x, dan KPR 1
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
|
38/90 |
249.325.000 |
280.365.625 |
274.157.500 |
|
|
38/120 |
283.455.250 |
318.762.156 |
311.700.775 |
Lavender, tentative |
|
38/168 hoek |
341.528.650 |
|
375.581.515 |
Lavender, tentative |
|
38/206 hoek |
384.760.300 |
432.730.338 |
423.136.330 |
Lavender, tentative |
|
42/120 |
302.281.750 |
339.941.969 |
332.409.925 |
ac.03/08 |
|
42/160 |
354.487.750 |
398.673.719 |
389.836.525 |
Lavender |
|
42/147 hoek |
337.243.600 |
|
370.867.960 |
Lavender AC.02/06 |
|
42/201 hoek |
440.161.030 |
450.141.963 |
460.122.895 |
ac.01/10 |
|
42/144 |
330.278.950 |
371.438.819 |
363.206.845 |
Rafflesia, tentative |
|
42/144 Bougenvile |
326.438.575 |
|
358.982.433 |
ai.33/05 |
|
42/136 hoek |
320.946.550 |
360.939.869 |
352.941.205 |
|
|
42/298 hoek |
523.718.350 |
|
575.990.185 |
ay.07/09 |
|
42/303 hoek |
|
|
582.596.785 |
Lavender, habis |
|
48/150 |
390.985.750 |
439.733.969 |
429.984.325 |
Rafflesia |
|
48/238 hoek |
517.458.250 |
582.015.531 |
569.104.075 |
|
|
48/150G |
399.648.250 |
449.479.281 |
439.513.075 |
|
Simulasi modal pertama = DP + biaya KPR (lihat promo) dengan asumsi bunga 9.75% dp 5%
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
274.157.500 |
13.707.875 |
260.449.625 |
13.022.481 |
26.730.356 |
|
38/120 |
311.700.775 |
15.585.039 |
296.115.736 |
14.805.787 |
30.390.826 |
|
38/168 hoek |
375.581.515 |
18.779.076 |
356.802.439 |
17.840.122 |
36.619.198 |
|
38/206 hoek |
423.136.330 |
21.156.817 |
401.979.514 |
20.098.976 |
41.255.792 |
|
42/120 |
332.409.925 |
16.620.496 |
315.789.429 |
15.789.471 |
32.409.968 |
|
42/160 |
389.836.525 |
19.491.826 |
370.344.699 |
18.517.235 |
38.009.061 |
|
42/147 hoek |
370.867.960 |
18.543.398 |
352.324.562 |
17.616.228 |
36.159.626 |
|
42/201 hoek |
460.122.895 |
23.006.145 |
437.116.750 |
21.855.838 |
44.861.982 |
|
42/144 |
363.206.845 |
18.160.342 |
345.046.503 |
17.252.325 |
35.412.667 |
|
42/144 Bougenvile |
358.982.433 |
17.949.122 |
341.033.311 |
17.051.666 |
35.000.787 |
|
42/136 hoek |
352.941.205 |
17.647.060 |
335.294.145 |
16.764.707 |
34.411.767 |
|
42/298 hoek |
575.990.185 |
28.799.509 |
547.190.676 |
27.359.534 |
56.159.043 |
|
42/303 hoek |
582.596.785 |
29.129.839 |
553.466.946 |
27.673.347 |
56.803.187 |
|
48/150 |
429.984.325 |
21.499.216 |
408.485.109 |
20.424.255 |
41.923.472 |
|
48/238 hoek |
569.104.075 |
28.455.204 |
540.648.871 |
27.032.444 |
55.487.647 |
|
48/150G |
439.513.075 |
21.975.654 |
417.537.421 |
20.876.871 |
42.852.525 |
Simulasi angsuran dengan asumsi bunga 9.75% dp 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 10.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
260.449.625 |
5.469.927 |
3.883.535 |
3.370.155 |
2.919.505 |
2.644.160 |
|
38/120 |
296.115.736 |
6.218.982 |
4.415.348 |
3.831.665 |
3.319.303 |
3.006.253 |
|
38/168 hoek |
356.802.439 |
7.493.515 |
5.320.241 |
4.616.936 |
3.999.570 |
3.622.362 |
|
38/206 hoek |
401.979.514 |
8.442.318 |
5.993.871 |
5.201.517 |
4.505.981 |
4.081.012 |
|
42/120 |
315.789.429 |
6.632.166 |
4.708.701 |
4.086.238 |
3.539.835 |
3.205.986 |
|
42/160 |
370.344.699 |
7.777.928 |
5.522.168 |
4.792.170 |
4.151.371 |
3.759.847 |
|
42/147 hoek |
352.324.562 |
7.399.472 |
5.253.472 |
4.558.994 |
3.949.375 |
3.576.901 |
|
42/201 hoek |
437.116.750 |
9.180.265 |
6.517.799 |
5.656.184 |
4.899.851 |
4.437.736 |
|
42/144 |
345.046.503 |
7.246.619 |
5.144.950 |
4.464.817 |
3.867.792 |
3.503.012 |
|
42/144 Bougenvile |
341.033.311 |
7.162.334 |
5.085.109 |
4.412.888 |
3.822.806 |
3.462.269 |
|
42/136 hoek |
335.294.145 |
7.041.801 |
4.999.533 |
4.338.624 |
3.758.473 |
3.404.003 |
|
42/298 hoek |
547.190.676 |
11.492.023 |
8.159.099 |
7.080.514 |
6.133.723 |
5.555.238 |
|
42/303 hoek |
553.466.946 |
11.623.836 |
8.252.683 |
7.161.727 |
6.204.077 |
5.618.957 |
|
48/150 |
408.485.109 |
8.578.948 |
6.090.875 |
5.285.698 |
4.578.906 |
4.147.059 |
|
48/238 hoek |
540.648.871 |
11.354.633 |
8.061.554 |
6.995.864 |
6.060.393 |
5.488.824 |
|
48/150G |
417.537.421 |
8.769.063 |
6.225.853 |
5.402.832 |
4.680.377 |
4.238.961 |
Harga cash, Angsuran bertahap 24 bulan ke developer, dan harga KPR ke-2
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
24 bulan |
KPR ke-2 |
|
|
38/90 |
249.325.000 |
298.990.000 |
286.573.750 |
|
|
38/120 |
283.455.250 |
339.946.300 |
325.823.538 |
Lavender, habis |
|
42/120 |
302.281.750 |
362.538.100 |
347.474.013 |
|
|
42/144 |
330.278.950 |
396.134.740 |
371.438.819 |
Rafflesia, Habis |
|
42/160 |
354.487.750 |
425.185.300 |
407.510.913 |
Lavender, habis |
|
42/136 |
320.946.550 |
384.935.860 |
368.938.533 |
|
|
48/150 |
390.985.750 |
468.982.900 |
449.483.613 |
Rafflesia |
|
48/150G |
399.648.250 |
479.377.900 |
459.445.488 |
|
Simulasi modal pertama = DP + biaya KPR (lihat promo) dengan asumsi bunga 9.75% dp 60%
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
286.573.750 |
85.972.125 |
200.601.625 |
10.030.081 |
96.002.206 |
|
38/120 |
325.823.538 |
97.747.061 |
228.076.477 |
11.403.824 |
109.150.885 |
|
42/120 |
347.474.013 |
104.242.204 |
243.231.809 |
12.161.590 |
116.403.794 |
|
42/144 |
371.438.819 |
111.431.646 |
260.007.173 |
13.000.359 |
124.432.004 |
|
42/160 |
407.510.913 |
122.253.274 |
285.257.639 |
14.262.882 |
136.516.156 |
|
42/136 |
368.938.533 |
110.681.560 |
258.256.973 |
12.912.849 |
123.594.409 |
|
48/150 |
449.483.613 |
134.845.084 |
314.638.529 |
15.731.926 |
150.577.010 |
|
48/150G |
459.445.488 |
137.833.646 |
321.611.841 |
16.080.592 |
153.914.238 |
Simulasi angsuran dengan asumsi bunga 9.75% dp 30%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 10.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
200.601.625 |
4.213.008 |
2.991.148 |
2.595.736 |
2.248.640 |
2.036.566 |
|
38/120 |
228.076.477 |
4.790.031 |
3.400.823 |
2.951.254 |
2.556.619 |
2.315.498 |
|
42/120 |
243.231.809 |
5.108.321 |
3.626.802 |
3.147.360 |
2.726.502 |
2.469.360 |
|
42/144 |
260.007.173 |
5.460.635 |
3.876.938 |
3.364.429 |
2.914.545 |
2.639.668 |
|
42/160 |
285.257.639 |
5.990.941 |
4.253.445 |
3.691.164 |
3.197.590 |
2.896.018 |
|
42/136 |
258.256.973 |
5.423.877 |
3.850.841 |
3.341.782 |
2.894.926 |
2.621.900 |
|
48/150 |
314.638.529 |
6.607.995 |
4.691.540 |
4.071.346 |
3.526.934 |
3.194.301 |
|
48/150G |
321.611.841 |
6.754.447 |
4.795.518 |
4.161.579 |
3.605.101 |
3.265.097 |