Rumah Vintage Pusat Kota Murah

Jl Makam Peneleh no 46 Jl Makam Peneleh no 46 Surabaya Jawa Timur

Rp6,8mily
Pemilik Langsung
KPR: 56,8jt/bln

Asumsi yang digunakan dalam Simulasi KPR
  • Bunga: 9.5% fixed (3 tahun)
  • Jangka Waktu: 15 tahun
  • DP: 20%
  • Biaya Admin: 1%
Setiap bank/pemberi pinjaman mungkin mempunyai perhitungan KPR yang berbeda.
Pinjaman
Harga Properti Rp.6.800.000.000 Dana Tunai yang Harus Disiapkan Rp.2.040.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.5.440.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.56.805.823 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.64.706.581 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.922.757.212
Total Pembayaran
Rp.13.457.157.212 Uang Muka (DP) + Pokok Pinjaman + Biaya Provisi + Total Bunga

Pengajuan KPR

Detail Angsuran Per Bulan
Bulan Ke Angsuran Porsi Pokok Porsi Bunga Sisa Pinjaman
0 Rp.5.440.000.000
1 Rp.56.805.823 Rp.13.739.156 Rp.43.066.667 Rp.5.426.260.844
2 Rp.56.805.823 Rp.13.847.925 Rp.42.957.898 Rp.5.412.412.919
3 Rp.56.805.823 Rp.13.957.554 Rp.42.848.269 Rp.5.398.455.365
4 Rp.56.805.823 Rp.14.068.051 Rp.42.737.772 Rp.5.384.387.314
5 Rp.56.805.823 Rp.14.179.423 Rp.42.626.400 Rp.5.370.207.891
6 Rp.56.805.823 Rp.14.291.677 Rp.42.514.146 Rp.5.355.916.214
7 Rp.56.805.823 Rp.14.404.820 Rp.42.401.003 Rp.5.341.511.394
8 Rp.56.805.823 Rp.14.518.858 Rp.42.286.965 Rp.5.326.992.536
9 Rp.56.805.823 Rp.14.633.799 Rp.42.172.024 Rp.5.312.358.737
10 Rp.56.805.823 Rp.14.749.650 Rp.42.056.173 Rp.5.297.609.087
11 Rp.56.805.823 Rp.14.866.418 Rp.41.939.405 Rp.5.282.742.669
12 Rp.56.805.823 Rp.14.984.110 Rp.41.821.713 Rp.5.267.758.559
13 Rp.56.805.823 Rp.15.102.734 Rp.41.703.089 Rp.5.252.655.825
14 Rp.56.805.823 Rp.15.222.298 Rp.41.583.525 Rp.5.237.433.527
15 Rp.56.805.823 Rp.15.342.808 Rp.41.463.015 Rp.5.222.090.719
16 Rp.56.805.823 Rp.15.464.271 Rp.41.341.552 Rp.5.206.626.448
17 Rp.56.805.823 Rp.15.586.697 Rp.41.219.126 Rp.5.191.039.751
18 Rp.56.805.823 Rp.15.710.092 Rp.41.095.731 Rp.5.175.329.659
19 Rp.56.805.823 Rp.15.834.463 Rp.40.971.360 Rp.5.159.495.196
20 Rp.56.805.823 Rp.15.959.819 Rp.40.846.004 Rp.5.143.535.377
21 Rp.56.805.823 Rp.16.086.168 Rp.40.719.655 Rp.5.127.449.209
22 Rp.56.805.823 Rp.16.213.517 Rp.40.592.306 Rp.5.111.235.692
23 Rp.56.805.823 Rp.16.341.874 Rp.40.463.949 Rp.5.094.893.818
24 Rp.56.805.823 Rp.16.471.247 Rp.40.334.576 Rp.5.078.422.571
25 Rp.56.805.823 Rp.16.601.644 Rp.40.204.179 Rp.5.061.820.927
26 Rp.56.805.823 Rp.16.733.074 Rp.40.072.749 Rp.5.045.087.853
27 Rp.56.805.823 Rp.16.865.544 Rp.39.940.279 Rp.5.028.222.309
28 Rp.56.805.823 Rp.16.999.063 Rp.39.806.760 Rp.5.011.223.246
29 Rp.56.805.823 Rp.17.133.639 Rp.39.672.184 Rp.4.994.089.607
30 Rp.56.805.823 Rp.17.269.280 Rp.39.536.543 Rp.4.976.820.327
31 Rp.56.805.823 Rp.17.405.995 Rp.39.399.828 Rp.4.959.414.332
32 Rp.56.805.823 Rp.17.543.793 Rp.39.262.030 Rp.4.941.870.539
33 Rp.56.805.823 Rp.17.682.681 Rp.39.123.142 Rp.4.924.187.858
34 Rp.56.805.823 Rp.17.822.669 Rp.38.983.154 Rp.4.906.365.189
35 Rp.56.805.823 Rp.17.963.765 Rp.38.842.058 Rp.4.888.401.424
36 Rp.56.805.823 Rp.18.105.978 Rp.38.699.845 Rp.4.870.295.446
37 Rp.64.706.581 Rp.14.988.982 Rp.49.717.599 Rp.4.855.306.464
38 Rp.64.706.581 Rp.15.141.994 Rp.49.564.587 Rp.4.840.164.470
39 Rp.64.706.581 Rp.15.296.569 Rp.49.410.012 Rp.4.824.867.901
40 Rp.64.706.581 Rp.15.452.721 Rp.49.253.860 Rp.4.809.415.180
41 Rp.64.706.581 Rp.15.610.468 Rp.49.096.113 Rp.4.793.804.712
42 Rp.64.706.581 Rp.15.769.825 Rp.48.936.756 Rp.4.778.034.887
43 Rp.64.706.581 Rp.15.930.808 Rp.48.775.773 Rp.4.762.104.079
44 Rp.64.706.581 Rp.16.093.435 Rp.48.613.146 Rp.4.746.010.644
45 Rp.64.706.581 Rp.16.257.722 Rp.48.448.859 Rp.4.729.752.922
46 Rp.64.706.581 Rp.16.423.687 Rp.48.282.894 Rp.4.713.329.235
47 Rp.64.706.581 Rp.16.591.345 Rp.48.115.236 Rp.4.696.737.890
48 Rp.64.706.581 Rp.16.760.715 Rp.47.945.866 Rp.4.679.977.175
49 Rp.64.706.581 Rp.16.931.814 Rp.47.774.767 Rp.4.663.045.361
50 Rp.64.706.581 Rp.17.104.660 Rp.47.601.921 Rp.4.645.940.701
51 Rp.64.706.581 Rp.17.279.270 Rp.47.427.311 Rp.4.628.661.431
52 Rp.64.706.581 Rp.17.455.662 Rp.47.250.919 Rp.4.611.205.769
53 Rp.64.706.581 Rp.17.633.855 Rp.47.072.726 Rp.4.593.571.914
54 Rp.64.706.581 Rp.17.813.868 Rp.46.892.713 Rp.4.575.758.046
55 Rp.64.706.581 Rp.17.995.718 Rp.46.710.863 Rp.4.557.762.328
56 Rp.64.706.581 Rp.18.179.424 Rp.46.527.157 Rp.4.539.582.904
57 Rp.64.706.581 Rp.18.365.006 Rp.46.341.575 Rp.4.521.217.898
58 Rp.64.706.581 Rp.18.552.482 Rp.46.154.099 Rp.4.502.665.416
59 Rp.64.706.581 Rp.18.741.872 Rp.45.964.709 Rp.4.483.923.544
60 Rp.64.706.581 Rp.18.933.195 Rp.45.773.386 Rp.4.464.990.349
61 Rp.64.706.581 Rp.19.126.471 Rp.45.580.110 Rp.4.445.863.878
62 Rp.64.706.581 Rp.19.321.721 Rp.45.384.860 Rp.4.426.542.157
63 Rp.64.706.581 Rp.19.518.963 Rp.45.187.618 Rp.4.407.023.194
64 Rp.64.706.581 Rp.19.718.219 Rp.44.988.362 Rp.4.387.304.975
65 Rp.64.706.581 Rp.19.919.509 Rp.44.787.072 Rp.4.367.385.466
66 Rp.64.706.581 Rp.20.122.854 Rp.44.583.727 Rp.4.347.262.612
67 Rp.64.706.581 Rp.20.328.275 Rp.44.378.306 Rp.4.326.934.337
68 Rp.64.706.581 Rp.20.535.793 Rp.44.170.788 Rp.4.306.398.544
69 Rp.64.706.581 Rp.20.745.429 Rp.43.961.152 Rp.4.285.653.115
70 Rp.64.706.581 Rp.20.957.205 Rp.43.749.376 Rp.4.264.695.910
71 Rp.64.706.581 Rp.21.171.144 Rp.43.535.437 Rp.4.243.524.766
72 Rp.64.706.581 Rp.21.387.266 Rp.43.319.315 Rp.4.222.137.500
73 Rp.64.706.581 Rp.21.605.594 Rp.43.100.987 Rp.4.200.531.906
74 Rp.64.706.581 Rp.21.826.151 Rp.42.880.430 Rp.4.178.705.755
75 Rp.64.706.581 Rp.22.048.960 Rp.42.657.621 Rp.4.156.656.795
76 Rp.64.706.581 Rp.22.274.043 Rp.42.432.538 Rp.4.134.382.752
77 Rp.64.706.581 Rp.22.501.424 Rp.42.205.157 Rp.4.111.881.328
78 Rp.64.706.581 Rp.22.731.126 Rp.41.975.455 Rp.4.089.150.202
79 Rp.64.706.581 Rp.22.963.173 Rp.41.743.408 Rp.4.066.187.029
80 Rp.64.706.581 Rp.23.197.588 Rp.41.508.993 Rp.4.042.989.441
81 Rp.64.706.581 Rp.23.434.397 Rp.41.272.184 Rp.4.019.555.044
82 Rp.64.706.581 Rp.23.673.623 Rp.41.032.958 Rp.3.995.881.421
83 Rp.64.706.581 Rp.23.915.291 Rp.40.791.290 Rp.3.971.966.130
84 Rp.64.706.581 Rp.24.159.427 Rp.40.547.154 Rp.3.947.806.703
85 Rp.64.706.581 Rp.24.406.054 Rp.40.300.527 Rp.3.923.400.649
86 Rp.64.706.581 Rp.24.655.199 Rp.40.051.382 Rp.3.898.745.450
87 Rp.64.706.581 Rp.24.906.888 Rp.39.799.693 Rp.3.873.838.562
88 Rp.64.706.581 Rp.25.161.146 Rp.39.545.435 Rp.3.848.677.416
89 Rp.64.706.581 Rp.25.417.999 Rp.39.288.582 Rp.3.823.259.417
90 Rp.64.706.581 Rp.25.677.474 Rp.39.029.107 Rp.3.797.581.943
91 Rp.64.706.581 Rp.25.939.599 Rp.38.766.982 Rp.3.771.642.344
92 Rp.64.706.581 Rp.26.204.399 Rp.38.502.182 Rp.3.745.437.945
93 Rp.64.706.581 Rp.26.471.902 Rp.38.234.679 Rp.3.718.966.043
94 Rp.64.706.581 Rp.26.742.136 Rp.37.964.445 Rp.3.692.223.907
95 Rp.64.706.581 Rp.27.015.129 Rp.37.691.452 Rp.3.665.208.778
96 Rp.64.706.581 Rp.27.290.908 Rp.37.415.673 Rp.3.637.917.870
97 Rp.64.706.581 Rp.27.569.503 Rp.37.137.078 Rp.3.610.348.367
98 Rp.64.706.581 Rp.27.850.941 Rp.36.855.640 Rp.3.582.497.426
99 Rp.64.706.581 Rp.28.135.253 Rp.36.571.328 Rp.3.554.362.173
100 Rp.64.706.581 Rp.28.422.467 Rp.36.284.114 Rp.3.525.939.706
101 Rp.64.706.581 Rp.28.712.613 Rp.35.993.968 Rp.3.497.227.093
102 Rp.64.706.581 Rp.29.005.721 Rp.35.700.860 Rp.3.468.221.372
103 Rp.64.706.581 Rp.29.301.821 Rp.35.404.760 Rp.3.438.919.551
104 Rp.64.706.581 Rp.29.600.944 Rp.35.105.637 Rp.3.409.318.607
105 Rp.64.706.581 Rp.29.903.120 Rp.34.803.461 Rp.3.379.415.487
106 Rp.64.706.581 Rp.30.208.381 Rp.34.498.200 Rp.3.349.207.106
107 Rp.64.706.581 Rp.30.516.758 Rp.34.189.823 Rp.3.318.690.348
108 Rp.64.706.581 Rp.30.828.284 Rp.33.878.297 Rp.3.287.862.064
109 Rp.64.706.581 Rp.31.142.989 Rp.33.563.592 Rp.3.256.719.075
110 Rp.64.706.581 Rp.31.460.907 Rp.33.245.674 Rp.3.225.258.168
111 Rp.64.706.581 Rp.31.782.071 Rp.32.924.510 Rp.3.193.476.097
112 Rp.64.706.581 Rp.32.106.513 Rp.32.600.068 Rp.3.161.369.584
113 Rp.64.706.581 Rp.32.434.266 Rp.32.272.315 Rp.3.128.935.318
114 Rp.64.706.581 Rp.32.765.366 Rp.31.941.215 Rp.3.096.169.952
115 Rp.64.706.581 Rp.33.099.846 Rp.31.606.735 Rp.3.063.070.106
116 Rp.64.706.581 Rp.33.437.740 Rp.31.268.841 Rp.3.029.632.366
117 Rp.64.706.581 Rp.33.779.084 Rp.30.927.497 Rp.2.995.853.282
118 Rp.64.706.581 Rp.34.123.912 Rp.30.582.669 Rp.2.961.729.370
119 Rp.64.706.581 Rp.34.472.260 Rp.30.234.321 Rp.2.927.257.110
120 Rp.64.706.581 Rp.34.824.165 Rp.29.882.416 Rp.2.892.432.945
121 Rp.64.706.581 Rp.35.179.661 Rp.29.526.920 Rp.2.857.253.284
122 Rp.64.706.581 Rp.35.538.787 Rp.29.167.794 Rp.2.821.714.497
123 Rp.64.706.581 Rp.35.901.579 Rp.28.805.002 Rp.2.785.812.918
124 Rp.64.706.581 Rp.36.268.074 Rp.28.438.507 Rp.2.749.544.844
125 Rp.64.706.581 Rp.36.638.311 Rp.28.068.270 Rp.2.712.906.533
126 Rp.64.706.581 Rp.37.012.327 Rp.27.694.254 Rp.2.675.894.206
127 Rp.64.706.581 Rp.37.390.161 Rp.27.316.420 Rp.2.638.504.045
128 Rp.64.706.581 Rp.37.771.852 Rp.26.934.729 Rp.2.600.732.193
129 Rp.64.706.581 Rp.38.157.440 Rp.26.549.141 Rp.2.562.574.753
130 Rp.64.706.581 Rp.38.546.964 Rp.26.159.617 Rp.2.524.027.789
131 Rp.64.706.581 Rp.38.940.464 Rp.25.766.117 Rp.2.485.087.325
132 Rp.64.706.581 Rp.39.337.981 Rp.25.368.600 Rp.2.445.749.344
133 Rp.64.706.581 Rp.39.739.556 Rp.24.967.025 Rp.2.406.009.788
134 Rp.64.706.581 Rp.40.145.231 Rp.24.561.350 Rp.2.365.864.557
135 Rp.64.706.581 Rp.40.555.047 Rp.24.151.534 Rp.2.325.309.510
136 Rp.64.706.581 Rp.40.969.046 Rp.23.737.535 Rp.2.284.340.464
137 Rp.64.706.581 Rp.41.387.272 Rp.23.319.309 Rp.2.242.953.192
138 Rp.64.706.581 Rp.41.809.767 Rp.22.896.814 Rp.2.201.143.425
139 Rp.64.706.581 Rp.42.236.575 Rp.22.470.006 Rp.2.158.906.850
140 Rp.64.706.581 Rp.42.667.740 Rp.22.038.841 Rp.2.116.239.110
141 Rp.64.706.581 Rp.43.103.307 Rp.21.603.274 Rp.2.073.135.803
142 Rp.64.706.581 Rp.43.543.320 Rp.21.163.261 Rp.2.029.592.483
143 Rp.64.706.581 Rp.43.987.824 Rp.20.718.757 Rp.1.985.604.659
144 Rp.64.706.581 Rp.44.436.867 Rp.20.269.714 Rp.1.941.167.792
145 Rp.64.706.581 Rp.44.890.493 Rp.19.816.088 Rp.1.896.277.299
146 Rp.64.706.581 Rp.45.348.750 Rp.19.357.831 Rp.1.850.928.549
147 Rp.64.706.581 Rp.45.811.685 Rp.18.894.896 Rp.1.805.116.864
148 Rp.64.706.581 Rp.46.279.346 Rp.18.427.235 Rp.1.758.837.518
149 Rp.64.706.581 Rp.46.751.781 Rp.17.954.800 Rp.1.712.085.737
150 Rp.64.706.581 Rp.47.229.039 Rp.17.477.542 Rp.1.664.856.698
151 Rp.64.706.581 Rp.47.711.169 Rp.16.995.412 Rp.1.617.145.529
152 Rp.64.706.581 Rp.48.198.220 Rp.16.508.361 Rp.1.568.947.309
153 Rp.64.706.581 Rp.48.690.244 Rp.16.016.337 Rp.1.520.257.065
154 Rp.64.706.581 Rp.49.187.290 Rp.15.519.291 Rp.1.471.069.775
155 Rp.64.706.581 Rp.49.689.410 Rp.15.017.171 Rp.1.421.380.365
156 Rp.64.706.581 Rp.50.196.656 Rp.14.509.925 Rp.1.371.183.709
157 Rp.64.706.581 Rp.50.709.081 Rp.13.997.500 Rp.1.320.474.628
158 Rp.64.706.581 Rp.51.226.736 Rp.13.479.845 Rp.1.269.247.892
159 Rp.64.706.581 Rp.51.749.675 Rp.12.956.906 Rp.1.217.498.217
160 Rp.64.706.581 Rp.52.277.953 Rp.12.428.628 Rp.1.165.220.264
161 Rp.64.706.581 Rp.52.811.624 Rp.11.894.957 Rp.1.112.408.640
162 Rp.64.706.581 Rp.53.350.743 Rp.11.355.838 Rp.1.059.057.897
163 Rp.64.706.581 Rp.53.895.365 Rp.10.811.216 Rp.1.005.162.532
164 Rp.64.706.581 Rp.54.445.547 Rp.10.261.034 Rp.950.716.985
165 Rp.64.706.581 Rp.55.001.345 Rp.9.705.236 Rp.895.715.640
166 Rp.64.706.581 Rp.55.562.817 Rp.9.143.764 Rp.840.152.823
167 Rp.64.706.581 Rp.56.130.021 Rp.8.576.560 Rp.784.022.802
168 Rp.64.706.581 Rp.56.703.015 Rp.8.003.566 Rp.727.319.787
169 Rp.64.706.581 Rp.57.281.858 Rp.7.424.723 Rp.670.037.929
170 Rp.64.706.581 Rp.57.866.610 Rp.6.839.971 Rp.612.171.319
171 Rp.64.706.581 Rp.58.457.332 Rp.6.249.249 Rp.553.713.987
172 Rp.64.706.581 Rp.59.054.084 Rp.5.652.497 Rp.494.659.903
173 Rp.64.706.581 Rp.59.656.928 Rp.5.049.653 Rp.435.002.975
174 Rp.64.706.581 Rp.60.265.926 Rp.4.440.655 Rp.374.737.049
175 Rp.64.706.581 Rp.60.881.140 Rp.3.825.441 Rp.313.855.909
176 Rp.64.706.581 Rp.61.502.635 Rp.3.203.946 Rp.252.353.274
177 Rp.64.706.581 Rp.62.130.475 Rp.2.576.106 Rp.190.222.799
178 Rp.64.706.581 Rp.62.764.723 Rp.1.941.858 Rp.127.458.076
179 Rp.64.706.581 Rp.63.405.446 Rp.1.301.135 Rp.64.052.630
180 Rp.64.706.581 Rp.64.052.630 Rp.653.871 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUKO Dijual
    di Surabaya
    Rp12mily
    RUKO Dijual
    di Surabaya
    Rp12mily
    • 1
    • 160
    • 160
    Lihat Rincian
    Rp12mily
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Surabaya
    Rp1,4mily
    RUMAH Dijual
    di Surabaya
    Rp1,4mily
    • 4
    • 3
    • 196
    • 240
    Lihat Rincian
    Rp1,4mily
  • RUMAH Dijual
    di Surabaya
    Rp425jt
    RUMAH Dijual
    di Surabaya
    Rp425jt
    • 3
    • 1
    • 78
    • 54
    Lihat Rincian
    Rp425jt
  • APARTEMEN Dijual
    di Surabaya
    Rp390jt
    APARTEMEN Dijual
    di Surabaya
    Rp390jt
    • 2
    • 1
    • 38
    Lihat Rincian
    Rp390jt
  • RUMAH Dijual
    di Gresik
    Rp125jt
    RUMAH Dijual
    di Gresik
    Rp125jt
    • 2
    • 1
    • 60
    • 30
    Lihat Rincian
    Rp125jt

Bantuan

AstRi

Layanan Asisten Pribadi siap membantu Anda menemukan properti impian.

Daftar Sekarang

Komunitas

Dapatkan tips terbaru tentang kpr, investasi dan masih banyak lagi

Gabung Sekarang

Best Offer