Simulasi KPR Danamon Rp 1,5 miliar Tenor 20 tahun
Hitung cicilan KPR Danamon untuk pinjaman Rp 1,5 miliar dengan tenor 20 tahun. Pakai parameter rate card publik PT Bank Danamon Indonesia Tbk.
Data per 02-05-2026 · Sumber: Rate card publik Danamon
Cicilan tahun fixed (3 tahun pertama)
Rp 10.309.839/bulan
Lalu cicilan estimasi tahun floating: Rp 13.302.442/bulan
Sesuaikan parameter
Simulasi memakai parameter KPR Danamon. Silakan ubah angka di bawah untuk skenario Anda.
Pokok pinjaman
Rp 720.000.000
Uang muka (DP)
Rp 80.000.000 (10%)
Cicilan bulanan tahun fixed (3 tahun pertama)
Rp 5.879.181
Cicilan estimasi tahun floating (sisa 12 tahun)
Rp 7.132.781
Total bunga / margin dibayar
Rp 518.770.962
Total dibayar (pokok + bunga)
Rp 1.238.770.962
Lihat tabel amortization (180 bulan)
| Bulan | Cicilan | Pokok | Bunga | Sisa pokok | Fase |
|---|---|---|---|---|---|
| 1 | Rp 5.879.181 | Rp 2.585.181 | Rp 3.294.000 | Rp 717.414.819 | fixed |
| 2 | Rp 5.879.181 | Rp 2.597.008 | Rp 3.282.173 | Rp 714.817.811 | fixed |
| 3 | Rp 5.879.181 | Rp 2.608.889 | Rp 3.270.291 | Rp 712.208.922 | fixed |
| 4 | Rp 5.879.181 | Rp 2.620.825 | Rp 3.258.356 | Rp 709.588.097 | fixed |
| 5 | Rp 5.879.181 | Rp 2.632.815 | Rp 3.246.366 | Rp 706.955.281 | fixed |
| 6 | Rp 5.879.181 | Rp 2.644.860 | Rp 3.234.320 | Rp 704.310.421 | fixed |
| 7 | Rp 5.879.181 | Rp 2.656.961 | Rp 3.222.220 | Rp 701.653.460 | fixed |
| 8 | Rp 5.879.181 | Rp 2.669.116 | Rp 3.210.065 | Rp 698.984.344 | fixed |
| 9 | Rp 5.879.181 | Rp 2.681.327 | Rp 3.197.853 | Rp 696.303.016 | fixed |
| 10 | Rp 5.879.181 | Rp 2.693.595 | Rp 3.185.586 | Rp 693.609.422 | fixed |
| 11 | Rp 5.879.181 | Rp 2.705.918 | Rp 3.173.263 | Rp 690.903.504 | fixed |
| 12 | Rp 5.879.181 | Rp 2.718.297 | Rp 3.160.884 | Rp 688.185.207 | fixed |
| 13 | Rp 5.879.181 | Rp 2.730.734 | Rp 3.148.447 | Rp 685.454.473 | fixed |
| 14 | Rp 5.879.181 | Rp 2.743.227 | Rp 3.135.954 | Rp 682.711.246 | fixed |
| 15 | Rp 5.879.181 | Rp 2.755.777 | Rp 3.123.404 | Rp 679.955.470 | fixed |
| 16 | Rp 5.879.181 | Rp 2.768.385 | Rp 3.110.796 | Rp 677.187.085 | fixed |
| 17 | Rp 5.879.181 | Rp 2.781.050 | Rp 3.098.131 | Rp 674.406.035 | fixed |
| 18 | Rp 5.879.181 | Rp 2.793.773 | Rp 3.085.408 | Rp 671.612.262 | fixed |
| 19 | Rp 5.879.181 | Rp 2.806.555 | Rp 3.072.626 | Rp 668.805.707 | fixed |
| 20 | Rp 5.879.181 | Rp 2.819.395 | Rp 3.059.786 | Rp 665.986.312 | fixed |
| 21 | Rp 5.879.181 | Rp 2.832.293 | Rp 3.046.887 | Rp 663.154.019 | fixed |
| 22 | Rp 5.879.181 | Rp 2.845.251 | Rp 3.033.930 | Rp 660.308.767 | fixed |
| 23 | Rp 5.879.181 | Rp 2.858.268 | Rp 3.020.913 | Rp 657.450.499 | fixed |
| 24 | Rp 5.879.181 | Rp 2.871.345 | Rp 3.007.836 | Rp 654.579.154 | fixed |
| 25 | Rp 5.879.181 | Rp 2.884.481 | Rp 2.994.700 | Rp 651.694.673 | fixed |
| 26 | Rp 5.879.181 | Rp 2.897.678 | Rp 2.981.503 | Rp 648.796.995 | fixed |
| 27 | Rp 5.879.181 | Rp 2.910.935 | Rp 2.968.246 | Rp 645.886.061 | fixed |
| 28 | Rp 5.879.181 | Rp 2.924.252 | Rp 2.954.929 | Rp 642.961.809 | fixed |
| 29 | Rp 5.879.181 | Rp 2.937.631 | Rp 2.941.550 | Rp 640.024.178 | fixed |
| 30 | Rp 5.879.181 | Rp 2.951.070 | Rp 2.928.111 | Rp 637.073.108 | fixed |
| 31 | Rp 5.879.181 | Rp 2.964.571 | Rp 2.914.609 | Rp 634.108.536 | fixed |
| 32 | Rp 5.879.181 | Rp 2.978.134 | Rp 2.901.047 | Rp 631.130.402 | fixed |
| 33 | Rp 5.879.181 | Rp 2.991.759 | Rp 2.887.422 | Rp 628.138.643 | fixed |
| 34 | Rp 5.879.181 | Rp 3.005.447 | Rp 2.873.734 | Rp 625.133.196 | fixed |
| 35 | Rp 5.879.181 | Rp 3.019.196 | Rp 2.859.984 | Rp 622.114.000 | fixed |
| 36 | Rp 5.879.181 | Rp 3.033.009 | Rp 2.846.172 | Rp 619.080.990 | fixed |
| 37 | Rp 7.132.781 | Rp 2.360.698 | Rp 4.772.083 | Rp 616.720.292 | floating |
| 38 | Rp 7.132.781 | Rp 2.378.895 | Rp 4.753.886 | Rp 614.341.397 | floating |
| 39 | Rp 7.132.781 | Rp 2.397.233 | Rp 4.735.548 | Rp 611.944.164 | floating |
| 40 | Rp 7.132.781 | Rp 2.415.711 | Rp 4.717.070 | Rp 609.528.453 | floating |
| 41 | Rp 7.132.781 | Rp 2.434.332 | Rp 4.698.448 | Rp 607.094.120 | floating |
| 42 | Rp 7.132.781 | Rp 2.453.097 | Rp 4.679.684 | Rp 604.641.023 | floating |
| 43 | Rp 7.132.781 | Rp 2.472.006 | Rp 4.660.775 | Rp 602.169.017 | floating |
| 44 | Rp 7.132.781 | Rp 2.491.061 | Rp 4.641.720 | Rp 599.677.956 | floating |
| 45 | Rp 7.132.781 | Rp 2.510.263 | Rp 4.622.518 | Rp 597.167.692 | floating |
| 46 | Rp 7.132.781 | Rp 2.529.613 | Rp 4.603.168 | Rp 594.638.079 | floating |
| 47 | Rp 7.132.781 | Rp 2.549.112 | Rp 4.583.669 | Rp 592.088.967 | floating |
| 48 | Rp 7.132.781 | Rp 2.568.762 | Rp 4.564.019 | Rp 589.520.205 | floating |
| 49 | Rp 7.132.781 | Rp 2.588.563 | Rp 4.544.218 | Rp 586.931.642 | floating |
| 50 | Rp 7.132.781 | Rp 2.608.516 | Rp 4.524.265 | Rp 584.323.126 | floating |
| 51 | Rp 7.132.781 | Rp 2.628.623 | Rp 4.504.157 | Rp 581.694.502 | floating |
| 52 | Rp 7.132.781 | Rp 2.648.886 | Rp 4.483.895 | Rp 579.045.617 | floating |
| 53 | Rp 7.132.781 | Rp 2.669.304 | Rp 4.463.477 | Rp 576.376.312 | floating |
| 54 | Rp 7.132.781 | Rp 2.689.880 | Rp 4.442.901 | Rp 573.686.432 | floating |
| 55 | Rp 7.132.781 | Rp 2.710.615 | Rp 4.422.166 | Rp 570.975.818 | floating |
| 56 | Rp 7.132.781 | Rp 2.731.509 | Rp 4.401.272 | Rp 568.244.309 | floating |
| 57 | Rp 7.132.781 | Rp 2.752.564 | Rp 4.380.217 | Rp 565.491.744 | floating |
| 58 | Rp 7.132.781 | Rp 2.773.782 | Rp 4.358.999 | Rp 562.717.962 | floating |
| 59 | Rp 7.132.781 | Rp 2.795.163 | Rp 4.337.618 | Rp 559.922.799 | floating |
| 60 | Rp 7.132.781 | Rp 2.816.709 | Rp 4.316.072 | Rp 557.106.090 | floating |
| 61 | Rp 7.132.781 | Rp 2.838.421 | Rp 4.294.359 | Rp 554.267.668 | floating |
| 62 | Rp 7.132.781 | Rp 2.860.301 | Rp 4.272.480 | Rp 551.407.367 | floating |
| 63 | Rp 7.132.781 | Rp 2.882.349 | Rp 4.250.432 | Rp 548.525.018 | floating |
| 64 | Rp 7.132.781 | Rp 2.904.567 | Rp 4.228.214 | Rp 545.620.451 | floating |
| 65 | Rp 7.132.781 | Rp 2.926.957 | Rp 4.205.824 | Rp 542.693.494 | floating |
| 66 | Rp 7.132.781 | Rp 2.949.519 | Rp 4.183.262 | Rp 539.743.976 | floating |
| 67 | Rp 7.132.781 | Rp 2.972.254 | Rp 4.160.526 | Rp 536.771.721 | floating |
| 68 | Rp 7.132.781 | Rp 2.995.166 | Rp 4.137.615 | Rp 533.776.556 | floating |
| 69 | Rp 7.132.781 | Rp 3.018.253 | Rp 4.114.528 | Rp 530.758.302 | floating |
| 70 | Rp 7.132.781 | Rp 3.041.519 | Rp 4.091.262 | Rp 527.716.783 | floating |
| 71 | Rp 7.132.781 | Rp 3.064.964 | Rp 4.067.817 | Rp 524.651.819 | floating |
| 72 | Rp 7.132.781 | Rp 3.088.590 | Rp 4.044.191 | Rp 521.563.230 | floating |
| 73 | Rp 7.132.781 | Rp 3.112.398 | Rp 4.020.383 | Rp 518.450.832 | floating |
| 74 | Rp 7.132.781 | Rp 3.136.389 | Rp 3.996.392 | Rp 515.314.443 | floating |
| 75 | Rp 7.132.781 | Rp 3.160.565 | Rp 3.972.215 | Rp 512.153.877 | floating |
| 76 | Rp 7.132.781 | Rp 3.184.928 | Rp 3.947.853 | Rp 508.968.949 | floating |
| 77 | Rp 7.132.781 | Rp 3.209.479 | Rp 3.923.302 | Rp 505.759.471 | floating |
| 78 | Rp 7.132.781 | Rp 3.234.218 | Rp 3.898.563 | Rp 502.525.252 | floating |
| 79 | Rp 7.132.781 | Rp 3.259.149 | Rp 3.873.632 | Rp 499.266.104 | floating |
| 80 | Rp 7.132.781 | Rp 3.284.271 | Rp 3.848.510 | Rp 495.981.832 | floating |
| 81 | Rp 7.132.781 | Rp 3.309.588 | Rp 3.823.193 | Rp 492.672.245 | floating |
| 82 | Rp 7.132.781 | Rp 3.335.099 | Rp 3.797.682 | Rp 489.337.146 | floating |
| 83 | Rp 7.132.781 | Rp 3.360.807 | Rp 3.771.974 | Rp 485.976.339 | floating |
| 84 | Rp 7.132.781 | Rp 3.386.713 | Rp 3.746.068 | Rp 482.589.625 | floating |
| 85 | Rp 7.132.781 | Rp 3.412.819 | Rp 3.719.962 | Rp 479.176.806 | floating |
| 86 | Rp 7.132.781 | Rp 3.439.126 | Rp 3.693.655 | Rp 475.737.680 | floating |
| 87 | Rp 7.132.781 | Rp 3.465.636 | Rp 3.667.145 | Rp 472.272.043 | floating |
| 88 | Rp 7.132.781 | Rp 3.492.351 | Rp 3.640.430 | Rp 468.779.693 | floating |
| 89 | Rp 7.132.781 | Rp 3.519.271 | Rp 3.613.510 | Rp 465.260.422 | floating |
| 90 | Rp 7.132.781 | Rp 3.546.398 | Rp 3.586.382 | Rp 461.714.024 | floating |
| 91 | Rp 7.132.781 | Rp 3.573.735 | Rp 3.559.046 | Rp 458.140.288 | floating |
| 92 | Rp 7.132.781 | Rp 3.601.283 | Rp 3.531.498 | Rp 454.539.005 | floating |
| 93 | Rp 7.132.781 | Rp 3.629.043 | Rp 3.503.738 | Rp 450.909.963 | floating |
| 94 | Rp 7.132.781 | Rp 3.657.017 | Rp 3.475.764 | Rp 447.252.946 | floating |
| 95 | Rp 7.132.781 | Rp 3.685.206 | Rp 3.447.575 | Rp 443.567.740 | floating |
| 96 | Rp 7.132.781 | Rp 3.713.613 | Rp 3.419.168 | Rp 439.854.127 | floating |
| 97 | Rp 7.132.781 | Rp 3.742.239 | Rp 3.390.542 | Rp 436.111.888 | floating |
| 98 | Rp 7.132.781 | Rp 3.771.085 | Rp 3.361.696 | Rp 432.340.803 | floating |
| 99 | Rp 7.132.781 | Rp 3.800.154 | Rp 3.332.627 | Rp 428.540.649 | floating |
| 100 | Rp 7.132.781 | Rp 3.829.447 | Rp 3.303.334 | Rp 424.711.203 | floating |
| 101 | Rp 7.132.781 | Rp 3.858.965 | Rp 3.273.816 | Rp 420.852.237 | floating |
| 102 | Rp 7.132.781 | Rp 3.888.712 | Rp 3.244.069 | Rp 416.963.526 | floating |
| 103 | Rp 7.132.781 | Rp 3.918.687 | Rp 3.214.094 | Rp 413.044.839 | floating |
| 104 | Rp 7.132.781 | Rp 3.948.894 | Rp 3.183.887 | Rp 409.095.945 | floating |
| 105 | Rp 7.132.781 | Rp 3.979.333 | Rp 3.153.448 | Rp 405.116.612 | floating |
| 106 | Rp 7.132.781 | Rp 4.010.007 | Rp 3.122.774 | Rp 401.106.605 | floating |
| 107 | Rp 7.132.781 | Rp 4.040.917 | Rp 3.091.863 | Rp 397.065.687 | floating |
| 108 | Rp 7.132.781 | Rp 4.072.066 | Rp 3.060.715 | Rp 392.993.621 | floating |
| 109 | Rp 7.132.781 | Rp 4.103.455 | Rp 3.029.326 | Rp 388.890.166 | floating |
| 110 | Rp 7.132.781 | Rp 4.135.086 | Rp 2.997.695 | Rp 384.755.080 | floating |
| 111 | Rp 7.132.781 | Rp 4.166.960 | Rp 2.965.820 | Rp 380.588.120 | floating |
| 112 | Rp 7.132.781 | Rp 4.199.081 | Rp 2.933.700 | Rp 376.389.039 | floating |
| 113 | Rp 7.132.781 | Rp 4.231.449 | Rp 2.901.332 | Rp 372.157.590 | floating |
| 114 | Rp 7.132.781 | Rp 4.264.066 | Rp 2.868.715 | Rp 367.893.524 | floating |
| 115 | Rp 7.132.781 | Rp 4.296.935 | Rp 2.835.846 | Rp 363.596.589 | floating |
| 116 | Rp 7.132.781 | Rp 4.330.057 | Rp 2.802.724 | Rp 359.266.532 | floating |
| 117 | Rp 7.132.781 | Rp 4.363.435 | Rp 2.769.346 | Rp 354.903.097 | floating |
| 118 | Rp 7.132.781 | Rp 4.397.070 | Rp 2.735.711 | Rp 350.506.028 | floating |
| 119 | Rp 7.132.781 | Rp 4.430.964 | Rp 2.701.817 | Rp 346.075.064 | floating |
| 120 | Rp 7.132.781 | Rp 4.465.119 | Rp 2.667.662 | Rp 341.609.945 | floating |
| 121 | Rp 7.132.781 | Rp 4.499.538 | Rp 2.633.243 | Rp 337.110.407 | floating |
| 122 | Rp 7.132.781 | Rp 4.534.222 | Rp 2.598.559 | Rp 332.576.186 | floating |
| 123 | Rp 7.132.781 | Rp 4.569.173 | Rp 2.563.608 | Rp 328.007.013 | floating |
| 124 | Rp 7.132.781 | Rp 4.604.394 | Rp 2.528.387 | Rp 323.402.620 | floating |
| 125 | Rp 7.132.781 | Rp 4.639.886 | Rp 2.492.895 | Rp 318.762.734 | floating |
| 126 | Rp 7.132.781 | Rp 4.675.652 | Rp 2.457.129 | Rp 314.087.082 | floating |
| 127 | Rp 7.132.781 | Rp 4.711.693 | Rp 2.421.088 | Rp 309.375.389 | floating |
| 128 | Rp 7.132.781 | Rp 4.748.012 | Rp 2.384.769 | Rp 304.627.377 | floating |
| 129 | Rp 7.132.781 | Rp 4.784.612 | Rp 2.348.169 | Rp 299.842.766 | floating |
| 130 | Rp 7.132.781 | Rp 4.821.493 | Rp 2.311.288 | Rp 295.021.273 | floating |
| 131 | Rp 7.132.781 | Rp 4.858.659 | Rp 2.274.122 | Rp 290.162.614 | floating |
| 132 | Rp 7.132.781 | Rp 4.896.111 | Rp 2.236.670 | Rp 285.266.503 | floating |
| 133 | Rp 7.132.781 | Rp 4.933.852 | Rp 2.198.929 | Rp 280.332.652 | floating |
| 134 | Rp 7.132.781 | Rp 4.971.883 | Rp 2.160.898 | Rp 275.360.768 | floating |
| 135 | Rp 7.132.781 | Rp 5.010.208 | Rp 2.122.573 | Rp 270.350.560 | floating |
| 136 | Rp 7.132.781 | Rp 5.048.829 | Rp 2.083.952 | Rp 265.301.731 | floating |
| 137 | Rp 7.132.781 | Rp 5.087.747 | Rp 2.045.034 | Rp 260.213.985 | floating |
| 138 | Rp 7.132.781 | Rp 5.126.965 | Rp 2.005.816 | Rp 255.087.020 | floating |
| 139 | Rp 7.132.781 | Rp 5.166.485 | Rp 1.966.296 | Rp 249.920.535 | floating |
| 140 | Rp 7.132.781 | Rp 5.206.310 | Rp 1.926.471 | Rp 244.714.225 | floating |
| 141 | Rp 7.132.781 | Rp 5.246.442 | Rp 1.886.339 | Rp 239.467.782 | floating |
| 142 | Rp 7.132.781 | Rp 5.286.883 | Rp 1.845.897 | Rp 234.180.899 | floating |
| 143 | Rp 7.132.781 | Rp 5.327.636 | Rp 1.805.144 | Rp 228.853.263 | floating |
| 144 | Rp 7.132.781 | Rp 5.368.704 | Rp 1.764.077 | Rp 223.484.559 | floating |
| 145 | Rp 7.132.781 | Rp 5.410.087 | Rp 1.722.693 | Rp 218.074.471 | floating |
| 146 | Rp 7.132.781 | Rp 5.451.790 | Rp 1.680.991 | Rp 212.622.681 | floating |
| 147 | Rp 7.132.781 | Rp 5.493.814 | Rp 1.638.967 | Rp 207.128.867 | floating |
| 148 | Rp 7.132.781 | Rp 5.536.163 | Rp 1.596.618 | Rp 201.592.704 | floating |
| 149 | Rp 7.132.781 | Rp 5.578.837 | Rp 1.553.944 | Rp 196.013.867 | floating |
| 150 | Rp 7.132.781 | Rp 5.621.841 | Rp 1.510.940 | Rp 190.392.026 | floating |
| 151 | Rp 7.132.781 | Rp 5.665.176 | Rp 1.467.605 | Rp 184.726.851 | floating |
| 152 | Rp 7.132.781 | Rp 5.708.845 | Rp 1.423.936 | Rp 179.018.006 | floating |
| 153 | Rp 7.132.781 | Rp 5.752.850 | Rp 1.379.930 | Rp 173.265.156 | floating |
| 154 | Rp 7.132.781 | Rp 5.797.195 | Rp 1.335.586 | Rp 167.467.960 | floating |
| 155 | Rp 7.132.781 | Rp 5.841.882 | Rp 1.290.899 | Rp 161.626.078 | floating |
| 156 | Rp 7.132.781 | Rp 5.886.913 | Rp 1.245.868 | Rp 155.739.165 | floating |
| 157 | Rp 7.132.781 | Rp 5.932.292 | Rp 1.200.489 | Rp 149.806.873 | floating |
| 158 | Rp 7.132.781 | Rp 5.978.020 | Rp 1.154.761 | Rp 143.828.854 | floating |
| 159 | Rp 7.132.781 | Rp 6.024.100 | Rp 1.108.681 | Rp 137.804.754 | floating |
| 160 | Rp 7.132.781 | Rp 6.070.536 | Rp 1.062.245 | Rp 131.734.218 | floating |
| 161 | Rp 7.132.781 | Rp 6.117.330 | Rp 1.015.451 | Rp 125.616.888 | floating |
| 162 | Rp 7.132.781 | Rp 6.164.484 | Rp 968.297 | Rp 119.452.404 | floating |
| 163 | Rp 7.132.781 | Rp 6.212.002 | Rp 920.779 | Rp 113.240.402 | floating |
| 164 | Rp 7.132.781 | Rp 6.259.886 | Rp 872.895 | Rp 106.980.516 | floating |
| 165 | Rp 7.132.781 | Rp 6.308.139 | Rp 824.641 | Rp 100.672.376 | floating |
| 166 | Rp 7.132.781 | Rp 6.356.765 | Rp 776.016 | Rp 94.315.612 | floating |
| 167 | Rp 7.132.781 | Rp 6.405.765 | Rp 727.016 | Rp 87.909.847 | floating |
| 168 | Rp 7.132.781 | Rp 6.455.143 | Rp 677.638 | Rp 81.454.705 | floating |
| 169 | Rp 7.132.781 | Rp 6.504.901 | Rp 627.880 | Rp 74.949.804 | floating |
| 170 | Rp 7.132.781 | Rp 6.555.043 | Rp 577.738 | Rp 68.394.761 | floating |
| 171 | Rp 7.132.781 | Rp 6.605.571 | Rp 527.210 | Rp 61.789.190 | floating |
| 172 | Rp 7.132.781 | Rp 6.656.489 | Rp 476.292 | Rp 55.132.700 | floating |
| 173 | Rp 7.132.781 | Rp 6.707.800 | Rp 424.981 | Rp 48.424.901 | floating |
| 174 | Rp 7.132.781 | Rp 6.759.506 | Rp 373.275 | Rp 41.665.395 | floating |
| 175 | Rp 7.132.781 | Rp 6.811.610 | Rp 321.171 | Rp 34.853.785 | floating |
| 176 | Rp 7.132.781 | Rp 6.864.116 | Rp 268.665 | Rp 27.989.669 | floating |
| 177 | Rp 7.132.781 | Rp 6.917.027 | Rp 215.754 | Rp 21.072.641 | floating |
| 178 | Rp 7.132.781 | Rp 6.970.346 | Rp 162.435 | Rp 14.102.295 | floating |
| 179 | Rp 7.132.781 | Rp 7.024.076 | Rp 108.705 | Rp 7.078.220 | floating |
| 180 | Rp 7.132.781 | Rp 7.078.220 | Rp 54.561 | Rp 0 | floating |
Estimasi, bukan penawaran resmi. Bunga floating aktual ditentukan kebijakan bank (mengacu BI 7-Day Repo Rate + margin) dan dapat berubah. Cicilan aktual juga dapat berbeda akibat kebijakan asuransi jiwa, asuransi kebakaran, dan biaya-biaya lain yang dimasukkan ke cicilan. Konfirmasi ke bank untuk angka final.
Detail breakdown KPR Danamon Rp 1,5 miliar 20 tahun
| Pokok pinjaman | Rp 1.500.000.000 |
| Bunga fixed | 5,49% selama 3 tahun |
| Bunga floating estimasi | 9,25% |
| Tenor total | 20 tahun (240 bulan) |
| Cicilan tahun fixed | Rp 10.309.839/bulan |
| Cicilan estimasi tahun floating | Rp 13.302.442/bulan |
| Total bunga sepanjang tenor | Rp 1.584.852.310 |
| Total dibayar | Rp 3.084.852.310 |
Pertimbangan untuk pinjaman Rp 1,5 miliar
Pinjaman Rp 1,5 miliar dengan tenor 20 tahun cocok untuk pasangan atau keluarga dengan penghasilan minimum sekitar Rp 30.929.518/bulan (rule of thumb: cicilan ≤ 33% penghasilan). Pertimbangkan:
- DP lebih besar mengurangi pokok dan total bunga. Naik dari 10% ke 20% untuk rumah Rp 1.875.000.000 bisa menghemat sekitar Rp 158.485.231 total bunga.
- Tenor lebih pendek = cicilan lebih berat tapi total bunga lebih kecil. Tenor 10 tahun bisa hemat ~30-40% total bunga vs tenor 20 tahun.
- Pertimbangkan pelunasan dipercepat di tahun fixed bila ada bonus/THR. Sebagian bank gratis penalti pelunasan setelah masa fixed.
- Bandingkan dengan bank lain sebelum putuskan—lihat link di bawah.
Tentang KPR Danamon
KPR Danamon adalah produk KPR PT Bank Danamon Indonesia Tbk dengan skema fixed-floating standar perbankan Indonesia. Sumber rate card: https://www.danamon.co.id/id/Personal/Pinjaman/Kredit-Pemilikan-Rumah.
Pertanyaan yang sering diajukan
Berapa cicilan KPR Danamon Rp 1,5 miliar 20 tahun?
Untuk pinjaman Rp 1,5 miliar dengan tenor 20 tahun, cicilan tahun fixed (3 tahun pertama, bunga 5.49%) sekitar Rp 10.309.839. Setelah masa fixed, cicilan estimasi Rp 13.302.442 dengan bunga floating ~9.25%.
Berapa total bunga yang dibayar untuk KPR Rp 1,5 miliar 20 tahun di Danamon?
Total bunga estimasi sekitar Rp 1.584.852.310 sepanjang tenor 20 tahun. Total dibayar (pokok + bunga) sekitar Rp 3.084.852.310. Bunga floating bisa berubah mengikuti BI 7DRR + margin bank.
Berapa minimum DP KPR Danamon?
Danamon mensyaratkan DP minimum 10% dari harga rumah. Bank Indonesia mengatur LTV maksimum berdasarkan profil nasabah; DP aktual yang disetujui bisa berbeda.
Apakah angka ini final?
Bukan. Estimasi berdasarkan rate card publik PT Bank Danamon Indonesia Tbk per 02-05-2026. Angka aktual berbeda berdasarkan profil kredit, promo, asuransi jiwa & kebakaran yang masuk ke cicilan, dan biaya provisi/admin/appraisal yang dibayar di awal. Konfirmasi ke Danamon untuk penawaran resmi.
Bandingkan dengan bank lain (Rp 1,5 miliar 20 tahun)
- Simulasi KPR BCA Rp 1,5 miliar 20 tahun (fixed 4.69%)
- Simulasi KPR Mandiri Rp 1,5 miliar 20 tahun (fixed 4.99%)
- Simulasi KPR BNI Rp 1,5 miliar 20 tahun (fixed 5.25%)
- Simulasi KPR BRI Rp 1,5 miliar 20 tahun (fixed 5.5%)
- Simulasi KPR BTN Rp 1,5 miliar 20 tahun (fixed 5%)
Skenario lain Danamon
- KPR Danamon Rp 200 juta tenor 20 tahun
- KPR Danamon Rp 300 juta tenor 20 tahun
- KPR Danamon Rp 500 juta tenor 20 tahun
- KPR Danamon Rp 750 juta tenor 20 tahun
- KPR Danamon Rp 1,5 miliar tenor 5 tahun
- KPR Danamon Rp 1,5 miliar tenor 10 tahun
- KPR Danamon Rp 1,5 miliar tenor 15 tahun
Kalkulator terkait
© 2026 HitungUang. Estimasi berdasarkan rate card publik per 02-05-2026. Bukan penawaran resmi Danamon. Sumber dasar perhitungan: OJK Buku Saku KPR + POJK 17/POJK.03/2014.