Satu unit lagi sudah siap huni. 48/150 Rafflesia 3, memiliki luas rumah 48m dan luas tanah 150m, 10x15m.
Stok
Tipe 48/150 (G), depan rumah garden, taman, dua lajur jalan.
Blok AY.23, hadap utara dan selatan
Blok AY.01, hadap timur dan barat
Blok AY.02, hadap timur dan barat
Gambar Siteplan utuh bisa dilihat di tautan berikut Siteplan Stok Rafflesia.
Harga 26 Mei - Agustus 2014
Cash, Angsuran ke Developer 12x, KPR ke-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 |
Harga 11 Oktober 2013
Harga Cash, Cicilan 12 Bulan, dan KPR ke-1
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
38/90 |
231,693,000 |
260,654,625 |
254,862,300 |
|
38/223 |
375,906,300 |
422,533,650 |
413,208,180 |
|
38/173 |
332,775,300 |
362,762,400 |
354,765,180 |
|
38/185 |
335,527,500 |
377,107,500 |
368,791,500 |
|
38/142 |
289,935,700 |
325,704,225 |
318,530,520 |
|
38/206 |
357,842,100 |
402,211,425 |
393,337,560 |
|
38/223 |
375,906,300 |
422,533,650 |
413,208,180 |
|
38/120 |
263,571,000 |
296,517,375 |
289,928,100 |
|
42/120 |
281,358,000 |
316,527,750 |
309,493,800 |
|
42/217 |
390,118,575 |
438,522,459 |
428,841,693 |
|
42/221 |
383,569,725 |
431,155,003 |
421,637,948 |
|
42/229 |
403,216,275 |
453,257,372 |
443,249,153 |
|
42/286 |
475,340,250 |
534,396,844 |
522,585,525 |
|
42/306 |
497,862,750 |
559,734,656 |
547,360,275 |
|
42/144 |
307,553,400 |
345,997,575 |
338,308,740 |
|
42/160 |
330,561,000 |
371,881,125 |
363,617,100 |
|
48/150 |
364,518,000 |
410,082,750 |
400,969,800 |
|
48/150 (G) |
373,180,500 |
419,828,063 |
410,498,550 |
|
48/208 (G) |
|
|
490,759,500 |
|
48/242 |
|
|
520,743,300 |
|
48/198 |
|
|
477,419,250 |
DP minimal 10% dengan BCA
|
Tipe |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
254,862,300 |
25,486,230 |
229,376,070 |
11,468,804 |
36,955,034 |
|
38/223 |
413,208,180 |
41,320,818 |
371,887,362 |
18,594,368 |
59,915,186 |
|
38/173 |
354,765,180 |
35,476,518 |
319,288,662 |
15,964,433 |
51,440,951 |
|
38/185 |
368,791,500 |
36,879,150 |
331,912,350 |
16,595,618 |
53,474,768 |
|
38/142 |
318,530,520 |
31,853,052 |
286,677,468 |
14,333,873 |
46,186,925 |
|
38/206 |
393,337,560 |
39,333,756 |
354,003,804 |
17,700,190 |
57,033,946 |
|
38/223 |
413,208,180 |
41,320,818 |
371,887,362 |
18,594,368 |
59,915,186 |
|
38/120 |
289,928,100 |
28,992,810 |
260,935,290 |
13,046,765 |
42,039,575 |
|
42/120 |
309,493,800 |
30,949,380 |
278,544,420 |
13,927,221 |
44,876,601 |
|
42/217 |
428,841,693 |
42,884,169 |
385,957,524 |
19,297,876 |
62,182,045 |
|
42/221 |
421,637,948 |
42,163,795 |
379,474,153 |
18,973,708 |
61,137,502 |
|
42/229 |
443,249,153 |
44,324,915 |
398,924,238 |
19,946,212 |
64,271,127 |
|
42/286 |
522,585,525 |
52,258,553 |
470,326,973 |
23,516,349 |
75,774,901 |
|
42/306 |
547,360,275 |
54,736,028 |
492,624,248 |
24,631,212 |
79,367,240 |
|
42/144 |
338,308,740 |
33,830,874 |
304,477,866 |
15,223,893 |
49,054,767 |
|
42/160 |
363,617,100 |
36,361,710 |
327,255,390 |
16,362,770 |
52,724,480 |
|
48/150 |
400,969,800 |
40,096,980 |
360,872,820 |
18,043,641 |
58,140,621 |
|
48/150 (G) |
410,498,550 |
41,049,855 |
369,448,695 |
18,472,435 |
59,522,290 |
|
48/208 (G) |
490,759,500 |
49,075,950 |
441,683,550 |
22,084,178 |
71,160,128 |
|
48/242 |
520,743,300 |
52,074,330 |
468,668,970 |
23,433,449 |
75,507,779 |
|
48/198 |
477,419,250 |
47,741,925 |
429,677,325 |
21,483,866 |
69,225,791 |
Estimasi Angsuran dengan bunga 9%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
229,376,070 |
4,761,470 |
3,360,406 |
2,905,639 |
2,326,485 |
|
38/223 |
371,887,362 |
7,719,770 |
5,448,225 |
4,710,912 |
3,771,929 |
|
38/173 |
319,288,662 |
6,627,907 |
4,677,644 |
4,044,614 |
3,238,438 |
|
38/185 |
331,912,350 |
6,889,954 |
4,862,583 |
4,204,525 |
3,366,476 |
|
38/142 |
286,677,468 |
5,950,953 |
4,199,883 |
3,631,509 |
2,907,674 |
|
38/206 |
354,003,804 |
7,348,537 |
5,186,228 |
4,484,371 |
3,590,542 |
|
38/223 |
371,887,362 |
7,719,770 |
5,448,225 |
4,710,912 |
3,771,929 |
|
38/120 |
260,935,290 |
5,416,587 |
3,822,755 |
3,305,418 |
2,646,579 |
|
42/120 |
278,544,420 |
5,782,124 |
4,080,732 |
3,528,483 |
2,825,183 |
|
42/217 |
385,957,524 |
8,011,843 |
5,654,356 |
4,889,147 |
3,914,638 |
|
42/221 |
379,474,153 |
7,877,259 |
5,559,373 |
4,807,018 |
3,848,880 |
|
42/229 |
398,924,238 |
8,281,011 |
5,844,321 |
5,053,404 |
4,046,155 |
|
42/286 |
470,326,973 |
9,763,214 |
6,890,386 |
5,957,903 |
4,770,369 |
|
42/306 |
492,624,248 |
10,226,069 |
7,217,045 |
6,240,356 |
4,996,523 |
|
42/144 |
304,477,866 |
6,320,460 |
4,460,663 |
3,856,997 |
3,088,217 |
|
42/160 |
327,255,390 |
6,793,284 |
4,794,358 |
4,145,533 |
3,319,242 |
|
48/150 |
360,872,820 |
7,491,126 |
5,286,860 |
4,571,384 |
3,660,212 |
|
48/150 (G) |
369,448,695 |
7,669,147 |
5,412,498 |
4,680,020 |
3,747,195 |
|
48/208 (G) |
441,683,550 |
9,168,624 |
6,470,754 |
5,595,061 |
4,479,849 |
|
48/242 |
468,668,970 |
9,728,797 |
6,866,096 |
5,936,900 |
4,753,553 |
|
48/198 |
429,677,325 |
8,919,395 |
6,294,860 |
5,442,971 |
4,358,074 |
HARGA KPR Ke-2, Jika masih punya hutang KPR (rumah, kios, apartemen, ruko) , sesuai aturan BI
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-2 |
|
38/90 |
231,693,000 |
260,654,625 |
266,116,950 |
|
38/120 |
263,571,000 |
296,517,375 |
303,106,650 |
|
42/120 |
281,358,000 |
316,527,750 |
323,561,700 |
|
42/160 |
330,561,000 |
371,881,125 |
380,145,150 |
|
48/150 |
364,518,000 |
410,082,750 |
429,157,575 |
DP rumah KPR ke-2, jika luas bangunan di bawah 70m, maka DP minimal harus 30%, Boleh dicicil 3x dalam 3 bulan.
|
Tipe |
Harga |
Harga |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
231,693,000 |
260,654,625 |
266,116,950 |
79,835,085 |
186,281,865 |
9,314,093 |
89,149,178 |
|
38/120 |
263,571,000 |
296,517,375 |
303,106,650 |
90,931,995 |
212,174,655 |
10,608,733 |
101,540,728 |
|
42/120 |
281,358,000 |
316,527,750 |
323,561,700 |
97,068,510 |
226,493,190 |
11,324,660 |
108,393,170 |
|
42/160 |
330,561,000 |
371,881,125 |
380,145,150 |
114,043,545 |
266,101,605 |
13,305,080 |
127,348,625 |
|
48/150 |
364,518,000 |
410,082,750 |
429,157,575 |
128,747,273 |
300,410,303 |
15,020,515 |
143,767,788 |
Estimasi angsuran. Berkas dan prsoes KPR dilakukan setelah rumah jadi sekitar 1 tahun yang akan datang
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
186,281,865 |
3,866,905 |
2,729,067 |
2,359,740 |
1,889,395 |
|
38/120 |
212,174,655 |
4,404,397 |
3,108,402 |
2,687,739 |
2,152,017 |
|
42/120 |
226,493,190 |
4,701,626 |
3,318,171 |
2,869,120 |
2,297,245 |
|
42/160 |
266,101,605 |
5,523,832 |
3,898,443 |
3,370,863 |
2,698,980 |
|
48/150 |
300,410,303 |
6,236,024 |
4,401,072 |
3,805,471 |
3,046,961 |