Welcome to WordPress. This is your first post. Edit or delete it, then start...
Discover Your Next Home, Where Comfort Meets Lifestyle
Featured Properties: Your Next Great Find
Your Local Experts in Real Estate Excellence
From the first consultation to the final signature, our team is committed to delivering a seamless, tailored experience that puts your needs first.
Strategic Home Marketing
We create tailored marketing campaigns to attract the right buyers and maximize your home's visibility.
Buyer Guidance
From property tours to closing, we guide you through every step with expert advice and market insights.
Accurate Property Valuations
Get a data-backed estimate of your home’s value so you can make informed decisions with confidence.
Relocation Support
Moving in or out of the area? We’ll coordinate every detail and connect you with trusted local resources.
Neighborhood Expertise
We know the local market inside and out and we’ll help you find the right fit based on lifestyle and budget.
Negotiation & Closing
We negotiate on your behalf and manage all the paperwork so your transaction is stress-free.
Rental & Investment Services
We help clients spot high-potential opportunities and manage the process from start to finish.
Ongoing Client Support
Our relationship doesn’t end at the sale. We're always here when you need advice or next steps.
Trusted by 1,500+ Clients
We Know the Market. We Know What Matters.
We combine deep market knowledge with a client-first approach, ensuring every detail is handled with care and precision—from the first conversation to the final closing.
0
+
Years of experience
0
+
Properties sold
0
+
Affiliate partners
0
+
Year Profits
meet Our Team of Local Experts in Real Estate Excellence
Real Stories from Happy Homeowners
Selling our home felt overwhelming at first, but the team guided us every step of the way. From staging advice to negotiating the final offer, they handled everything with care and professionalism. We felt supported, informed, and confident throughout the entire process.
Roy Bennett
Manager, Company Inc.
Manager, Company Inc.
We had a long wishlist, a tight timeline, and no idea where to start. Within days, they showed us properties that matched exactly what we were looking for. Their knowledge of the local market was spot-on, and they made the whole experience exciting instead of stressful.
Kenya Soval
Realtor, Company Inc.
Realtor, Company Inc.
It wasn’t just about finding the right property—it was about feeling heard. They understood what mattered to us and negotiated a fantastic deal. Even after the sale, they checked in to see how we were settling in. That level of care is rare in this business.
Kathleen Peterson
Manager, Company Inc.
Manager, Company Inc.
Latest Updates
Lorem ipsum dolor sit amet, consectetur adipiscing elit. Duis mollis et sem sed sollicitudin. Donec...
Lorem ipsum dolor sit amet, consectetur adipiscing elit. Duis mollis et sem sed sollicitudin. Donec...
Lorem ipsum dolor sit amet, consectetur adipiscing elit. Duis mollis et sem sed sollicitudin. Donec...
Kalkulator Imbal Hasil Sewa Properti
Hitung potensi dari properti sewa Anda. Masukkan harga beli, pendapatan sewa, dan biaya-biaya untuk mengetahui estimasi hasilnya.
Simulasi Imbal Hasil Sewa Properti
Informasi Properti & Pendapatan Sewa
Rp
Rp
%
%
Tahun
Estimasi Biaya Operasional
Total Biaya Operasional per Bulan: Rp 193.750
%
%
Rp
Rp
%
Estimasi Biaya Awal Lainnya
Total Biaya Awal: Rp 26.000.000
Rp
Rp
Rp
Rp
Hasil Simulasi
Berdasarkan:
- Harga Beli Properti : Rp 500.0Jt
- Pendapatan Sewa Per Bulan (Estimasi) : Rp 2.5Jt
- KPR
- Estimasi Biaya Operasional : Rp 193.8 Rb
- Estimasi Biaya Awal Lainnya : Rp 26.0Jt
Arus Kas per Tahun
Rp -27.114.840
Arus Kas per Bulan
Rp -2.259.570
Total Investasi Tunai Awal
Rp 126.000.000
Imbal Hasil Sewa Kotor (Gross Yield)
5.70%
Imbal Hasil Sewa Bersih (Cap Rate)
5.24%
Imbal Hasil Tunai
-21.52%
Pendapatan & Arus Kas Operasional
| Bulanan | Tahunan | |
|---|---|---|
| Pendapatan Sewa Kotor | Rp 2.375.000 | Rp 28.500.000 |
| Total Biaya Operasional (OPEX) | Rp 193.750 | Rp 2.325.000 |
| Pendapatan Operasional Bersih (NOI) | Rp 2.181.250 | Rp 26.175.000 |
Pembiayaan & Arus Kas Bersih
| Bulanan | Tahunan | |
|---|---|---|
| Total Pembayaran Utang (KPR) | Rp 4.440.821 | Rp 53.289.841 |
| Arus Kas Bersih (Sebelum Pajak) | Rp -2.259.570 | Rp -27.114.841 |
Analisa
Sehat
Imbal hasil tinggi. Potensi arus kas positif dan kenaikan nilai properti.
Sehat
Investasi sehat. Imbal hasil properti lebih tinggi dari bunga KPR, cicilan terbayar, masih ada sisa keuntungan.
Kurang Sehat
Keuntungan tipis. Bisa lebih rendah daripada bunga tabungan. Periksa kembali biaya dan pendapatan.
Tidak Sehat
Defisit kas. Pendapatan sewa tidak menutup cicilan, sehingga Anda perlu menambah dana setiap bulan.