Simulasi KPR Danamon Rp 1 miliar Tenor 10 tahun
Hitung cicilan KPR Danamon untuk pinjaman Rp 1 miliar dengan tenor 10 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 10.847.673/bulan
Lalu cicilan estimasi tahun floating: Rp 12.245.379/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 miliar 10 tahun
| Pokok pinjaman | Rp 1.000.000.000 |
| Bunga fixed | 5,49% selama 3 tahun |
| Bunga floating estimasi | 9,25% |
| Tenor total | 10 tahun (120 bulan) |
| Cicilan tahun fixed | Rp 10.847.673/bulan |
| Cicilan estimasi tahun floating | Rp 12.245.379/bulan |
| Total bunga sepanjang tenor | Rp 419.128.043 |
| Total dibayar | Rp 1.419.128.043 |
Pertimbangan untuk pinjaman Rp 1 miliar
Pinjaman Rp 1 miliar dengan tenor 10 tahun cocok untuk pasangan atau keluarga dengan penghasilan minimum sekitar Rp 32.543.020/bulan (rule of thumb: cicilan ≤ 33% penghasilan). Pertimbangkan:
- DP lebih besar mengurangi pokok dan total bunga. Naik dari 10% ke 20% untuk rumah Rp 1.250.000.000 bisa menghemat sekitar Rp 41.912.804 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 miliar 10 tahun?
Untuk pinjaman Rp 1 miliar dengan tenor 10 tahun, cicilan tahun fixed (3 tahun pertama, bunga 5.49%) sekitar Rp 10.847.673. Setelah masa fixed, cicilan estimasi Rp 12.245.379 dengan bunga floating ~9.25%.
Berapa total bunga yang dibayar untuk KPR Rp 1 miliar 10 tahun di Danamon?
Total bunga estimasi sekitar Rp 419.128.043 sepanjang tenor 10 tahun. Total dibayar (pokok + bunga) sekitar Rp 1.419.128.043. 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 miliar 10 tahun)
- Simulasi KPR BCA Rp 1 miliar 10 tahun (fixed 4.69%)
- Simulasi KPR Mandiri Rp 1 miliar 10 tahun (fixed 4.99%)
- Simulasi KPR BNI Rp 1 miliar 10 tahun (fixed 5.25%)
- Simulasi KPR BRI Rp 1 miliar 10 tahun (fixed 5.5%)
- Simulasi KPR BTN Rp 1 miliar 10 tahun (fixed 5%)
Skenario lain Danamon
- KPR Danamon Rp 200 juta tenor 10 tahun
- KPR Danamon Rp 300 juta tenor 10 tahun
- KPR Danamon Rp 500 juta tenor 10 tahun
- KPR Danamon Rp 750 juta tenor 10 tahun
- KPR Danamon Rp 1 miliar tenor 5 tahun
- KPR Danamon Rp 1 miliar tenor 15 tahun
- KPR Danamon Rp 1 miliar tenor 20 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.