KPR Calculator Results

*The following simulation results are only estimations. For more detailed mortgage calculations, please consult with our
agent.

Summary Results

Rp650.000.000

Rp600.000.000

Rp50.000.000 (7.6923076923077%)

10 Year (120 Months)

Estimation KPR Payment Details

Rp6.966.509

Rp7.649.475

Monthly Installment Payments

Month Monthly Installment Principal Portion Interest Portion Remaining Loan Yearly Interest

1 Rp6.966.509 Rp3.466.509 Rp3.500.000 Rp596.533.491 7%

2 Rp6.966.509 Rp3.486.730 Rp3.479.779 Rp593.046.761 7%

3 Rp6.966.509 Rp3.507.069 Rp3.459.439 Rp589.539.692 7%

4 Rp6.966.509 Rp3.527.527 Rp3.438.982 Rp586.012.165 7%

5 Rp6.966.509 Rp3.548.104 Rp3.418.404 Rp582.464.060 7%

6 Rp6.966.509 Rp3.568.802 Rp3.397.707 Rp578.895.258 7%

7 Rp6.966.509 Rp3.589.620 Rp3.376.889 Rp575.305.639 7%

8 Rp6.966.509 Rp3.610.559 Rp3.355.950 Rp571.695.080 7%

9 Rp6.966.509 Rp3.631.621 Rp3.334.888 Rp568.063.459 7%

10 Rp6.966.509 Rp3.652.805 Rp3.313.704 Rp564.410.653 7%

11 Rp6.966.509 Rp3.674.113 Rp3.292.395 Rp560.736.540 7%

12 Rp6.966.509 Rp3.695.546 Rp3.270.963 Rp557.040.995 7%

13 Rp6.966.509 Rp3.717.103 Rp3.249.406 Rp553.323.892 7%

14 Rp6.966.509 Rp3.738.786 Rp3.227.723 Rp549.585.106 7%

15 Rp6.966.509 Rp3.760.596 Rp3.205.913 Rp545.824.510 7%

16 Rp6.966.509 Rp3.782.532 Rp3.183.976 Rp542.041.978 7%

17 Rp6.966.509 Rp3.804.597 Rp3.161.912 Rp538.237.380 7%

18 Rp6.966.509 Rp3.826.791 Rp3.139.718 Rp534.410.590 7%

19 Rp6.966.509 Rp3.849.114 Rp3.117.395 Rp530.561.476 7%

20 Rp6.966.509 Rp3.871.567 Rp3.094.942 Rp526.689.909 7%

21 Rp6.966.509 Rp3.894.151 Rp3.072.358 Rp522.795.758 7%

22 Rp6.966.509 Rp3.916.867 Rp3.049.642 Rp518.878.891 7%

23 Rp6.966.509 Rp3.939.715 Rp3.026.794 Rp514.939.176 7%

24 Rp6.966.509 Rp3.962.697 Rp3.003.812 Rp510.976.479 7%

25 Rp6.966.509 Rp3.985.813 Rp2.980.696 Rp506.990.667 7%

26 Rp6.966.509 Rp4.009.063 Rp2.957.446 Rp502.981.603 7%

27 Rp6.966.509 Rp4.032.449 Rp2.934.059 Rp498.949.154 7%

28 Rp6.966.509 Rp4.055.972 Rp2.910.537 Rp494.893.182 7%

29 Rp6.966.509 Rp4.079.632 Rp2.886.877 Rp490.813.550 7%

30 Rp6.966.509 Rp4.103.430 Rp2.863.079 Rp486.710.120 7%

31 Rp6.966.509 Rp4.127.366 Rp2.839.142 Rp482.582.754 7%

32 Rp6.966.509 Rp4.151.443 Rp2.815.066 Rp478.431.311 7%

33 Rp6.966.509 Rp4.175.659 Rp2.790.849 Rp474.255.652 7%

34 Rp6.966.509 Rp4.200.017 Rp2.766.491 Rp470.055.634 7%

35 Rp6.966.509 Rp4.224.518 Rp2.741.991 Rp465.831.117 7%

36 Rp6.966.509 Rp4.249.161 Rp2.717.348 Rp461.581.956 7%

37 Rp6.966.509 Rp4.273.947 Rp2.692.561 Rp457.308.009 7%

38 Rp6.966.509 Rp4.298.879 Rp2.667.630 Rp453.009.130 7%

39 Rp6.966.509 Rp4.323.955 Rp2.642.553 Rp448.685.175 7%

40 Rp6.966.509 Rp4.349.179 Rp2.617.330 Rp444.335.996 7%

41 Rp6.966.509 Rp4.374.549 Rp2.591.960 Rp439.961.447 7%

42 Rp6.966.509 Rp4.400.067 Rp2.566.442 Rp435.561.381 7%

43 Rp6.966.509 Rp4.425.734 Rp2.540.775 Rp431.135.646 7%

44 Rp6.966.509 Rp4.451.551 Rp2.514.958 Rp426.684.096 7%

45 Rp6.966.509 Rp4.477.518 Rp2.488.991 Rp422.206.577 7%

46 Rp6.966.509 Rp4.503.637 Rp2.462.872 Rp417.702.940 7%

47 Rp6.966.509 Rp4.529.908 Rp2.436.600 Rp413.173.032 7%

48 Rp6.966.509 Rp4.556.333 Rp2.410.176 Rp408.616.699 7%

49 Rp6.966.509 Rp4.582.911 Rp2.383.597 Rp404.033.788 7%

50 Rp6.966.509 Rp4.609.645 Rp2.356.864 Rp399.424.143 7%

51 Rp6.966.509 Rp4.636.535 Rp2.329.974 Rp394.787.609 7%

52 Rp6.966.509 Rp4.663.581 Rp2.302.928 Rp390.124.027 7%

53 Rp6.966.509 Rp4.690.785 Rp2.275.723 Rp385.433.242 7%

54 Rp6.966.509 Rp4.718.148 Rp2.248.361 Rp380.715.094 7%

55 Rp6.966.509 Rp4.745.671 Rp2.220.838 Rp375.969.423 7%

56 Rp6.966.509 Rp4.773.354 Rp2.193.155 Rp371.196.070 7%

57 Rp6.966.509 Rp4.801.198 Rp2.165.310 Rp366.394.871 7%

58 Rp6.966.509 Rp4.829.205 Rp2.137.303 Rp361.565.666 7%

59 Rp6.966.509 Rp4.857.376 Rp2.109.133 Rp356.708.290 7%

60 Rp6.966.509 Rp4.885.710 Rp2.080.798 Rp351.822.580 7%

61 Rp7.649.475 Rp4.424.435 Rp3.225.040 Rp347.398.145 11%

62 Rp7.649.475 Rp4.464.992 Rp3.184.483 Rp342.933.152 11%

63 Rp7.649.475 Rp4.505.921 Rp3.143.554 Rp338.427.231 11%

64 Rp7.649.475 Rp4.547.226 Rp3.102.250 Rp333.880.005 11%

65 Rp7.649.475 Rp4.588.909 Rp3.060.567 Rp329.291.096 11%

66 Rp7.649.475 Rp4.630.974 Rp3.018.502 Rp324.660.123 11%

67 Rp7.649.475 Rp4.673.424 Rp2.976.051 Rp319.986.699 11%

68 Rp7.649.475 Rp4.716.264 Rp2.933.211 Rp315.270.435 11%

69 Rp7.649.475 Rp4.759.496 Rp2.889.979 Rp310.510.938 11%

70 Rp7.649.475 Rp4.803.125 Rp2.846.350 Rp305.707.813 11%

71 Rp7.649.475 Rp4.847.154 Rp2.802.322 Rp300.860.659 11%

72 Rp7.649.475 Rp4.891.586 Rp2.757.889 Rp295.969.073 11%

73 Rp7.649.475 Rp4.936.426 Rp2.713.050 Rp291.032.648 11%

74 Rp7.649.475 Rp4.981.676 Rp2.667.799 Rp286.050.972 11%

75 Rp7.649.475 Rp5.027.341 Rp2.622.134 Rp281.023.630 11%

76 Rp7.649.475 Rp5.073.425 Rp2.576.050 Rp275.950.205 11%

77 Rp7.649.475 Rp5.119.932 Rp2.529.544 Rp270.830.273 11%

78 Rp7.649.475 Rp5.166.865 Rp2.482.611 Rp265.663.408 11%

79 Rp7.649.475 Rp5.214.227 Rp2.435.248 Rp260.449.181 11%

80 Rp7.649.475 Rp5.262.025 Rp2.387.451 Rp255.187.156 11%

81 Rp7.649.475 Rp5.310.260 Rp2.339.216 Rp249.876.897 11%

82 Rp7.649.475 Rp5.358.937 Rp2.290.538 Rp244.517.959 11%

83 Rp7.649.475 Rp5.408.061 Rp2.241.415 Rp239.109.899 11%

84 Rp7.649.475 Rp5.457.635 Rp2.191.841 Rp233.652.264 11%

85 Rp7.649.475 Rp5.507.663 Rp2.141.812 Rp228.144.601 11%

86 Rp7.649.475 Rp5.558.150 Rp2.091.326 Rp222.586.451 11%

87 Rp7.649.475 Rp5.609.100 Rp2.040.376 Rp216.977.352 11%

88 Rp7.649.475 Rp5.660.516 Rp1.988.959 Rp211.316.835 11%

89 Rp7.649.475 Rp5.712.404 Rp1.937.071 Rp205.604.431 11%

90 Rp7.649.475 Rp5.764.768 Rp1.884.707 Rp199.839.663 11%

91 Rp7.649.475 Rp5.817.612 Rp1.831.864 Rp194.022.051 11%

92 Rp7.649.475 Rp5.870.940 Rp1.778.535 Rp188.151.111 11%

93 Rp7.649.475 Rp5.924.757 Rp1.724.719 Rp182.226.354 11%

94 Rp7.649.475 Rp5.979.067 Rp1.670.408 Rp176.247.287 11%

95 Rp7.649.475 Rp6.033.875 Rp1.615.600 Rp170.213.412 11%

96 Rp7.649.475 Rp6.089.186 Rp1.560.290 Rp164.124.226 11%

97 Rp7.649.475 Rp6.145.003 Rp1.504.472 Rp157.979.223 11%

98 Rp7.649.475 Rp6.201.333 Rp1.448.143 Rp151.777.890 11%

99 Rp7.649.475 Rp6.258.178 Rp1.391.297 Rp145.519.712 11%

100 Rp7.649.475 Rp6.315.545 Rp1.333.931 Rp139.204.168 11%

101 Rp7.649.475 Rp6.373.437 Rp1.276.038 Rp132.830.730 11%

102 Rp7.649.475 Rp6.431.860 Rp1.217.615 Rp126.398.870 11%

103 Rp7.649.475 Rp6.490.819 Rp1.158.656 Rp119.908.051 11%

104 Rp7.649.475 Rp6.550.318 Rp1.099.157 Rp113.357.733 11%

105 Rp7.649.475 Rp6.610.363 Rp1.039.113 Rp106.747.370 11%

106 Rp7.649.475 Rp6.670.958 Rp978.518 Rp100.076.412 11%

107 Rp7.649.475 Rp6.732.108 Rp917.367 Rp93.344.304 11%

108 Rp7.649.475 Rp6.793.819 Rp855.656 Rp86.550.485 11%

109 Rp7.649.475 Rp6.856.096 Rp793.379 Rp79.694.389 11%

110 Rp7.649.475 Rp6.918.943 Rp730.532 Rp72.775.445 11%

111 Rp7.649.475 Rp6.982.367 Rp667.108 Rp65.793.078 11%

112 Rp7.649.475 Rp7.046.372 Rp603.103 Rp58.746.706 11%

113 Rp7.649.475 Rp7.110.964 Rp538.511 Rp51.635.742 11%

114 Rp7.649.475 Rp7.176.148 Rp473.328 Rp44.459.594 11%

115 Rp7.649.475 Rp7.241.929 Rp407.546 Rp37.217.665 11%

116 Rp7.649.475 Rp7.308.313 Rp341.162 Rp29.909.352 11%

117 Rp7.649.475 Rp7.375.306 Rp274.169 Rp22.534.045 11%

118 Rp7.649.475 Rp7.442.913 Rp206.562 Rp15.091.132 11%

119 Rp7.649.475 Rp7.511.140 Rp138.335 Rp7.579.992 11%

120 Rp7.649.475 Rp7.579.992 Rp69.483 Rp0 11%