Tool 08 · Home
My Home Plan.
The whole cost, not the headline price.
Understand the complete cost of buying, preparing and owning your home.
- 5 menit
- Tidak ada data yang disimpan
- Hasil bisa diunduh PDF
1Your home objective
2Money available for the home
3Your household today
4Cost of purchasing
5Making the home ready
6Cost of owning, every month
7KPR assumptions
Hasil Anda
Rp 14.203.010
True monthly housing commitment
Rp 971 m
Total upfront requirement
Rp 291 m
Funding shortfall
Rp 14.193.911
Instalment after, at 11%
Additional preparation may be helpful
Readiness
Perkiraan edukatif, bukan nasihat keuangan.
Rincian hasil
Your home plan
Buying in 3 years, Rp 1.736.437.500 at purchase
Total upfront requirement
Rp 971 m
Down payment, transaction costs, move-in budget and contingency together.
Funds available
Rp 680 m
After keeping Rp 108 m as emergency savings.
Funding shortfall
Rp 291 m
What is still missing before the purchase date.
KPR financing required
Rp 1.3 bn
75% of the projected price, over 15 years.
Where the upfront money goes
- Down payment45% · Rp 434 m
- Purchase costs20% · Rp 198 m
- Move-in budget26% · Rp 250 m
- Contingency9% · Rp 88 m
Only the down payment relates to the loan. The rest is cash the KPR will not finance.
Instalment, fixed 6.5%
Rp 11.344.676
For the first 3 years.
Instalment after, at 11%
Rp 14.193.911
On the Rp 1.1 bn still outstanding when the rate floats.
Recurring ownership costs
Rp 2.858.333
Maintenance, sinking fund, parking, PBB, insurance and repairs, per month.
True monthly housing commitment
Rp 14.203.010
36% of household income. Utilities of Rp 3 m sit outside this.
Total repayment over the tenure
Rp 2.5 bn
Every instalment added together, fixed period and floating period.
Estimated financing cost
Rp 1.2 bn
Total interest paid above the loan amount.
Readiness
Additional preparation may be helpful
As entered, the plan asks a lot of your household at the same time: upfront cash, a monthly commitment and the cost of making the home liveable. More preparation time usually costs far less than a strained first two years.
- Instalment as share of income
- 28%
- True housing cost as share of income
- 36%
- All debt commitments as share of income
- 41%
- If the floating rate arrives
- 43% of income
- Income left after everything
- Rp 296.990
- Emergency fund retained
- Rp 108 m
- Compared with your rent today
- +Rp 8 m per month
This is a planning view, not a credit assessment, and it is not a KPR approval.
Scenario planning
What changes if you change one thing
Each row keeps everything else exactly as you entered it. None of these is universally better, they simply trade one kind of pressure for another.
| Scenario | Upfront needed | Instalment | Shortfall change |
|---|---|---|---|
| Your plan as enteredThe baseline every row is compared against. | Rp 971 m | Rp 11 m | — |
| Buy two years laterMore saving time, but a higher projected price. | Rp 1.0 bn+Rp 65 m | Rp 13 m+Rp 1 m | −Rp 127 m |
| Down payment 35%Lower loan and instalment, more cash needed upfront. | Rp 1.2 bn+Rp 186 m | Rp 10 m−Rp 2 m | +Rp 186 m |
| Tenure 20 yearsLower instalment, higher total financing cost. | Rp 971 m | Rp 10 m−Rp 2 m | — |
| Floating rate 2% higherWhat the instalment looks like if rates move against you. | Rp 971 m | Rp 11 m | — |
| Property 10% cheaperThe simplest lever, and usually the strongest one. | Rp 907 m−Rp 64 m | Rp 10 m−Rp 1 m | −Rp 64 m |
| Basic move-in budgetFurnish in phases rather than all at once. | Rp 813 m−Rp 157 m | Rp 11 m | −Rp 157 m |
Memahami hasil Anda
Projected price
Total upfront requirement
Funds available
KPR financing required
Instalments
True monthly housing commitment
Practical next steps
- Close the Rp 291 m shortfall by saving about Rp 8 m more each month, or by extending the purchase date.
- Consider a lower property budget, a larger down payment or a longer tenure to bring the monthly commitment down.
- Prepare for the floating period: the instalment could rise to about Rp 14 m once the fixed rate ends.
- Phase the renovation and furnishing so the home is liveable first and finished later.
- Revisit this plan whenever the price, your income or the rate assumptions change.
Kenapa hitungannya begini
This is a planning journey rather than a mortgage calculator: it works out what you truly need upfront, what the KPR would cost while the rate is fixed and after it floats, and what owning the place costs every month once you have the keys.
Why the advertised price is never the price
Four numbers decide whether a home feels light or heavy
The cash that never reaches the bank
BPHTB and transfer taxes, notary fees, bank provision and administration, appraisal, mortgage-linked insurance, agent charges. A KPR rarely finances any of it. It is cash, and it lands in the same month as the down payment.
The cost of making it liveable
Renovation, kitchen, built-ins, curtains, appliances, moving. Households routinely underestimate this, then finance it with cards at the exact moment the instalment starts.
The rate that changes after year three
Most Indonesian KPR offers fix the rate for one to five years, then float. Planning around the introductory rate is the single most common way a comfortable plan turns uncomfortable.
The monthly costs nobody quotes
Service charge, sinking fund, parking, PBB, home insurance and repairs. Together they often add a fifth to the instalment, every month, for as long as you own the home.
Help me understand my home plan
Entirely optional. A Planning Guide will read these numbers with you, in plain language, without a quote and without pressure. There is no obligation and no automatic follow-up, and nothing is shared until you ask.
Bagikan
Kenal seseorang yang perlu mencoba ini? Kirimkan ke mereka.
Untuk Instagram, salin tautan lalu tempel di story atau bio Anda.
Common questions
KPR and home affordability in Indonesia
- How much down payment do I need for a KPR in Indonesia?
- Most banks lend between 70% and 90% of the appraised property value, so the down payment usually falls between 10% and 30% of the price. The appraised value can be lower than the price you agree, and the difference is paid in cash. This planner lets you move the down payment and see the effect on both the loan and the instalment.
- What costs come on top of the property price?
- Typically a booking fee, BPHTB and other transfer taxes, notary and legal fees, bank administration and provision charges, an appraisal fee, mortgage-linked insurance, agent or developer charges, and utility connections or deposits. These are usually paid in cash rather than financed by the KPR.
- How much house can I afford on my salary?
- A common guide is that the instalment stays under about a third of household income, and that total debt commitments stay under about half. This tool goes further: it adds maintenance, property tax, insurance and repairs to the instalment so you see the true monthly housing commitment against your income.
- What happens when the fixed KPR rate ends?
- Most Indonesian KPR offers fix the rate for the first one to five years, then move to a floating rate that can be materially higher. The instalment is recalculated on the outstanding balance for the remaining tenure. This planner shows both the fixed-period instalment and the estimated instalment afterwards.
- Should I take a longer tenure or a bigger down payment?
- A longer tenure lowers the monthly instalment but raises total financing cost. A bigger down payment lowers both, but can drain the savings you would want to keep as an emergency fund. The scenario comparisons here show the trade-off rather than naming one option as best.
Keep reading
Personal Goal Planner
Saving for the down payment as a goal in its own right.
Income Protection Gap
What pays the instalment if your income pauses.
Family Protection Calculator
The home loan is a debt your family would inherit. This sizes it.
Retirement Needs Analysis
Check whether the tenure runs past the year your salary stops.
These results are estimates for planning and educational purposes only. They are not financial advice, and they are not a KPR approval, an eligibility decision or an offer of financing. Actual interest rates, fees, taxes, appraisals, property costs and bank calculations will differ, and floating rates can change materially over the life of a loan. Verify every figure with the relevant professionals, developers and financial institutions before committing. PYD does not recommend any particular property, developer, bank or financing provider through this calculator. Nothing you enter here is stored or shared unless you choose to ask for a conversation.
