Citra Indah melaunching clsuter baru Bukit Rosella tipe 48/150, pada tanggal 8 Febaruari 2014. Ini tipe rumah yang memiliki pafon tinggi. Ideal untuk keluarga muda atau cocok untuk investasi dengan modal murah. Depan rumah ada taman dan dua lajur jalan. Lihat Harga CitraIndah
Spesifikasi Bangunan
Harga Bukit Rosella 27 Oktober - November 2014
|
Tipe |
Harga |
Harga |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
24 bulan |
KPR ke-2 |
KPR ke-1 |
|
38/90 |
269.653.000 |
303.234.625 |
323.383.600 |
309.950.950 |
296.518.300 |
|
42/120 |
326.883.250 |
367.618.656 |
392.059.900 |
375.765.738 |
359.471.575 |
|
42/136 |
347.211.250 |
390.487.656 |
416.453.500 |
399.142.938 |
381.832.375 |
|
48/150G |
426.502.000 |
479.689.750 |
511.602.400 |
490.327.300 |
469.052.200 |
Dp 5% (promo bri dan bni) + Biaya KPR (lihat promp) = modal pertama
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
296.518.300 |
14.825.915 |
281.692.385 |
14.084.619 |
28.910.534 |
|
42/120 |
359.471.575 |
17.973.579 |
341.497.996 |
17.074.900 |
35.048.479 |
|
42/136 |
381.832.375 |
19.091.619 |
362.740.756 |
18.137.038 |
37.228.657 |
|
48/150G |
469.052.200 |
23.452.610 |
445.599.590 |
22.279.980 |
45.732.590 |
Angsuran dengan asumsi bunga 9.75% dan dp 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
281.692.385 |
5.950.539 |
4.237.274 |
3.683.698 |
2.984.144 |
2.671.900 |
|
42/120 |
341.497.996 |
7.213.887 |
5.136.882 |
4.465.778 |
3.617.702 |
3.239.166 |
|
42/136 |
362.740.756 |
7.662.624 |
5.456.420 |
4.743.570 |
3.842.740 |
3.440.657 |
|
48/150G |
445.599.590 |
9.412.954 |
6.702.799 |
5.827.117 |
4.720.516 |
4.226.587 |
Note:
- Harga dan stok berubah setiap saat.
- Harga resmi adalah harga yang tertera di surat pesanan rumah (SPR).
- Angsuran resmi adalah angsuran yang dirilis bank di Surat Persetujuan KPR atau offering letter (SP3K) bank pemberi kredit kepemilikan rumah (KPR).
- Harga mengikat selama 3 bulan, jika dalam 3 bulan belum akad, maka akan dikenakan penyesuain harga baru.
- Harga belum termasuk charge taman, jika di samping/depan rumah terdapat taman atau jalur hijau.
- Jika KPR ditolak bank maka akan dipotong biaya administrasi Rp 2.5 juta (tarif saat ini, berubah setiap saat) dari uang konsumen yang sudah masuk.
- Aturan atau kebijakan lain dapat dibaca di surat pesanan rumah (SPR).
- Untuk menghindari salah paham, baca dengan teliti pasal-pasal atau syarat dan ketentuan di surat pesanan rumah.
Harga 14 Agustus - September 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 DP 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 Rumah SUdut Rosella, September 2014
|
Tipe |
Harga |
Harga |
Harga |
No blok |
Hadap |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
No rumah |
rumah |
|
38/185 |
373.805.125 |
420.405.766 |
411.085.638 |
aw.05/62 |
selatan |
|
38/187 |
376.172.875 |
423.069.484 |
413.690.163 |
aw.17/35 |
utara |
|
38/168 |
353.679.250 |
397.764.156 |
388.947.175 |
aw.17/02+28, aw.18/01,21,28 |
utr/selatan |
|
48/204 |
484.714.000 |
545.178.250 |
533.085.400 |
aw.08/32 |
selatan |
|
42/219 |
436.204.000 |
490.604.500 |
479.724.400 |
|
utara |
|
42/212 |
427.714.750 |
481.054.094 |
470.386.225 |
aw.15/19 |
utara |
|
42/251 |
475.012.000 |
534.263.500 |
522.413.200 |
aw.16/01 |
utara |
|
42/219+taman |
442.527.625 |
497.718.578 |
486.680.388 |
aw.03/33, aw.19/02 |
utara/selatan |
|
42/242 |
464.097.250 |
521.984.406 |
510.406.975 |
aw.16/25 |
utara |
|
48/199 |
478.072.750 |
537.706.844 |
525.780.025 |
aw.08/02 |
selatan |
Modal Pertama = Dp + Biaya KPR (lihat promo)
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/185 |
411.085.638 |
20.554.282 |
390.531.356 |
19.526.568 |
40.080.850 |
|
38/187 |
413.690.163 |
20.684.508 |
393.005.654 |
19.650.283 |
40.334.791 |
|
38/168 |
388.947.175 |
19.447.359 |
369.499.816 |
18.474.991 |
37.922.350 |
|
48/204 |
533.085.400 |
26.654.270 |
506.431.130 |
25.321.557 |
51.975.827 |
|
42/219 |
479.724.400 |
23.986.220 |
455.738.180 |
22.786.909 |
46.773.129 |
|
42/212 |
470.386.225 |
23.519.311 |
446.866.914 |
22.343.346 |
45.862.657 |
|
42/251 |
522.413.200 |
26.120.660 |
496.292.540 |
24.814.627 |
50.935.287 |
|
42/219+taman |
486.680.388 |
24.334.019 |
462.346.368 |
23.117.318 |
47.451.338 |
|
42/242 |
510.406.975 |
25.520.349 |
484.886.626 |
24.244.331 |
49.764.680 |
|
48/199 |
525.780.025 |
26.289.001 |
499.491.024 |
24.974.551 |
51.263.552 |
Estimasi angsuran dengan asumsi bunga 9.75% dan bunga 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/185 |
390.531.356 |
8.249.680 |
5.874.452 |
5.106.988 |
4.137.143 |
3.704.256 |
|
38/187 |
393.005.654 |
8.301.947 |
5.911.671 |
5.139.344 |
4.163.355 |
3.727.725 |
|
38/168 |
369.499.816 |
7.805.404 |
5.558.091 |
4.831.958 |
3.914.343 |
3.504.768 |
|
48/204 |
506.431.130 |
10.697.975 |
7.617.840 |
6.622.612 |
5.364.942 |
4.803.585 |
|
42/219 |
455.738.180 |
9.627.124 |
6.855.306 |
5.959.699 |
4.827.920 |
4.322.753 |
|
42/212 |
446.866.914 |
9.439.726 |
6.721.863 |
5.843.689 |
4.733.941 |
4.238.608 |
|
42/251 |
496.292.540 |
10.483.805 |
7.465.333 |
6.490.030 |
5.257.538 |
4.707.418 |
|
42/219+taman |
462.346.368 |
9.766.717 |
6.954.708 |
6.046.115 |
4.897.925 |
4.385.433 |
|
42/242 |
484.886.626 |
10.242.863 |
7.293.763 |
6.340.874 |
5.136.708 |
4.599.231 |
|
48/199 |
499.491.024 |
10.551.370 |
7.513.445 |
6.531.856 |
5.291.421 |
4.737.757 |
Harga 26 Mei 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 |