Rumah Syariah dekat kampus ITS dan unair

Jojoran IIIA Blok 3 No.7 Surabaya Jojoran IIIA Blok 3 No.7 Surabaya Jojoran IIIA Blok 3 No.7 Surabaya Surabaya Jawa Timur

Rp380jt
KPR: 3,17jt/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.380.000.000 Dana Tunai yang Harus Disiapkan Rp.114.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.304.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.174.443 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.615.956 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.330.977.625
Total Pembayaran
Rp.752.017.625 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.304.000.000
1 Rp.3.174.443 Rp.767.776 Rp.2.406.667 Rp.303.232.224
2 Rp.3.174.443 Rp.773.855 Rp.2.400.588 Rp.302.458.369
3 Rp.3.174.443 Rp.779.981 Rp.2.394.462 Rp.301.678.388
4 Rp.3.174.443 Rp.786.156 Rp.2.388.287 Rp.300.892.232
5 Rp.3.174.443 Rp.792.379 Rp.2.382.064 Rp.300.099.853
6 Rp.3.174.443 Rp.798.652 Rp.2.375.791 Rp.299.301.201
7 Rp.3.174.443 Rp.804.975 Rp.2.369.468 Rp.298.496.226
8 Rp.3.174.443 Rp.811.348 Rp.2.363.095 Rp.297.684.878
9 Rp.3.174.443 Rp.817.771 Rp.2.356.672 Rp.296.867.107
10 Rp.3.174.443 Rp.824.245 Rp.2.350.198 Rp.296.042.862
11 Rp.3.174.443 Rp.830.770 Rp.2.343.673 Rp.295.212.092
12 Rp.3.174.443 Rp.837.347 Rp.2.337.096 Rp.294.374.745
13 Rp.3.174.443 Rp.843.976 Rp.2.330.467 Rp.293.530.769
14 Rp.3.174.443 Rp.850.658 Rp.2.323.785 Rp.292.680.111
15 Rp.3.174.443 Rp.857.392 Rp.2.317.051 Rp.291.822.719
16 Rp.3.174.443 Rp.864.180 Rp.2.310.263 Rp.290.958.539
17 Rp.3.174.443 Rp.871.021 Rp.2.303.422 Rp.290.087.518
18 Rp.3.174.443 Rp.877.917 Rp.2.296.526 Rp.289.209.601
19 Rp.3.174.443 Rp.884.867 Rp.2.289.576 Rp.288.324.734
20 Rp.3.174.443 Rp.891.872 Rp.2.282.571 Rp.287.432.862
21 Rp.3.174.443 Rp.898.933 Rp.2.275.510 Rp.286.533.929
22 Rp.3.174.443 Rp.906.049 Rp.2.268.394 Rp.285.627.880
23 Rp.3.174.443 Rp.913.222 Rp.2.261.221 Rp.284.714.658
24 Rp.3.174.443 Rp.920.452 Rp.2.253.991 Rp.283.794.206
25 Rp.3.174.443 Rp.927.739 Rp.2.246.704 Rp.282.866.467
26 Rp.3.174.443 Rp.935.083 Rp.2.239.360 Rp.281.931.384
27 Rp.3.174.443 Rp.942.486 Rp.2.231.957 Rp.280.988.898
28 Rp.3.174.443 Rp.949.948 Rp.2.224.495 Rp.280.038.950
29 Rp.3.174.443 Rp.957.468 Rp.2.216.975 Rp.279.081.482
30 Rp.3.174.443 Rp.965.048 Rp.2.209.395 Rp.278.116.434
31 Rp.3.174.443 Rp.972.688 Rp.2.201.755 Rp.277.143.746
32 Rp.3.174.443 Rp.980.388 Rp.2.194.055 Rp.276.163.358
33 Rp.3.174.443 Rp.988.150 Rp.2.186.293 Rp.275.175.208
34 Rp.3.174.443 Rp.995.973 Rp.2.178.470 Rp.274.179.235
35 Rp.3.174.443 Rp.1.003.857 Rp.2.170.586 Rp.273.175.378
36 Rp.3.174.443 Rp.1.011.805 Rp.2.162.638 Rp.272.163.573
37 Rp.3.615.956 Rp.837.620 Rp.2.778.336 Rp.271.325.953
38 Rp.3.615.956 Rp.846.170 Rp.2.769.786 Rp.270.479.783
39 Rp.3.615.956 Rp.854.808 Rp.2.761.148 Rp.269.624.975
40 Rp.3.615.956 Rp.863.534 Rp.2.752.422 Rp.268.761.441
41 Rp.3.615.956 Rp.872.350 Rp.2.743.606 Rp.267.889.091
42 Rp.3.615.956 Rp.881.255 Rp.2.734.701 Rp.267.007.836
43 Rp.3.615.956 Rp.890.251 Rp.2.725.705 Rp.266.117.585
44 Rp.3.615.956 Rp.899.339 Rp.2.716.617 Rp.265.218.246
45 Rp.3.615.956 Rp.908.520 Rp.2.707.436 Rp.264.309.726
46 Rp.3.615.956 Rp.917.794 Rp.2.698.162 Rp.263.391.932
47 Rp.3.615.956 Rp.927.163 Rp.2.688.793 Rp.262.464.769
48 Rp.3.615.956 Rp.936.628 Rp.2.679.328 Rp.261.528.141
49 Rp.3.615.956 Rp.946.190 Rp.2.669.766 Rp.260.581.951
50 Rp.3.615.956 Rp.955.849 Rp.2.660.107 Rp.259.626.102
51 Rp.3.615.956 Rp.965.606 Rp.2.650.350 Rp.258.660.496
52 Rp.3.615.956 Rp.975.463 Rp.2.640.493 Rp.257.685.033
53 Rp.3.615.956 Rp.985.421 Rp.2.630.535 Rp.256.699.612
54 Rp.3.615.956 Rp.995.481 Rp.2.620.475 Rp.255.704.131
55 Rp.3.615.956 Rp.1.005.643 Rp.2.610.313 Rp.254.698.488
56 Rp.3.615.956 Rp.1.015.909 Rp.2.600.047 Rp.253.682.579
57 Rp.3.615.956 Rp.1.026.280 Rp.2.589.676 Rp.252.656.299
58 Rp.3.615.956 Rp.1.036.756 Rp.2.579.200 Rp.251.619.543
59 Rp.3.615.956 Rp.1.047.340 Rp.2.568.616 Rp.250.572.203
60 Rp.3.615.956 Rp.1.058.031 Rp.2.557.925 Rp.249.514.172
61 Rp.3.615.956 Rp.1.068.832 Rp.2.547.124 Rp.248.445.340
62 Rp.3.615.956 Rp.1.079.743 Rp.2.536.213 Rp.247.365.597
63 Rp.3.615.956 Rp.1.090.766 Rp.2.525.190 Rp.246.274.831
64 Rp.3.615.956 Rp.1.101.900 Rp.2.514.056 Rp.245.172.931
65 Rp.3.615.956 Rp.1.113.149 Rp.2.502.807 Rp.244.059.782
66 Rp.3.615.956 Rp.1.124.512 Rp.2.491.444 Rp.242.935.270
67 Rp.3.615.956 Rp.1.135.992 Rp.2.479.964 Rp.241.799.278
68 Rp.3.615.956 Rp.1.147.588 Rp.2.468.368 Rp.240.651.690
69 Rp.3.615.956 Rp.1.159.303 Rp.2.456.653 Rp.239.492.387
70 Rp.3.615.956 Rp.1.171.138 Rp.2.444.818 Rp.238.321.249
71 Rp.3.615.956 Rp.1.183.093 Rp.2.432.863 Rp.237.138.156
72 Rp.3.615.956 Rp.1.195.171 Rp.2.420.785 Rp.235.942.985
73 Rp.3.615.956 Rp.1.207.371 Rp.2.408.585 Rp.234.735.614
74 Rp.3.615.956 Rp.1.219.697 Rp.2.396.259 Rp.233.515.917
75 Rp.3.615.956 Rp.1.232.148 Rp.2.383.808 Rp.232.283.769
76 Rp.3.615.956 Rp.1.244.726 Rp.2.371.230 Rp.231.039.043
77 Rp.3.615.956 Rp.1.257.432 Rp.2.358.524 Rp.229.781.611
78 Rp.3.615.956 Rp.1.270.269 Rp.2.345.687 Rp.228.511.342
79 Rp.3.615.956 Rp.1.283.236 Rp.2.332.720 Rp.227.228.106
80 Rp.3.615.956 Rp.1.296.336 Rp.2.319.620 Rp.225.931.770
81 Rp.3.615.956 Rp.1.309.569 Rp.2.306.387 Rp.224.622.201
82 Rp.3.615.956 Rp.1.322.938 Rp.2.293.018 Rp.223.299.263
83 Rp.3.615.956 Rp.1.336.443 Rp.2.279.513 Rp.221.962.820
84 Rp.3.615.956 Rp.1.350.086 Rp.2.265.870 Rp.220.612.734
85 Rp.3.615.956 Rp.1.363.868 Rp.2.252.088 Rp.219.248.866
86 Rp.3.615.956 Rp.1.377.790 Rp.2.238.166 Rp.217.871.076
87 Rp.3.615.956 Rp.1.391.855 Rp.2.224.101 Rp.216.479.221
88 Rp.3.615.956 Rp.1.406.064 Rp.2.209.892 Rp.215.073.157
89 Rp.3.615.956 Rp.1.420.418 Rp.2.195.538 Rp.213.652.739
90 Rp.3.615.956 Rp.1.434.918 Rp.2.181.038 Rp.212.217.821
91 Rp.3.615.956 Rp.1.449.566 Rp.2.166.390 Rp.210.768.255
92 Rp.3.615.956 Rp.1.464.363 Rp.2.151.593 Rp.209.303.892
93 Rp.3.615.956 Rp.1.479.312 Rp.2.136.644 Rp.207.824.580
94 Rp.3.615.956 Rp.1.494.413 Rp.2.121.543 Rp.206.330.167
95 Rp.3.615.956 Rp.1.509.669 Rp.2.106.287 Rp.204.820.498
96 Rp.3.615.956 Rp.1.525.080 Rp.2.090.876 Rp.203.295.418
97 Rp.3.615.956 Rp.1.540.649 Rp.2.075.307 Rp.201.754.769
98 Rp.3.615.956 Rp.1.556.376 Rp.2.059.580 Rp.200.198.393
99 Rp.3.615.956 Rp.1.572.264 Rp.2.043.692 Rp.198.626.129
100 Rp.3.615.956 Rp.1.588.314 Rp.2.027.642 Rp.197.037.815
101 Rp.3.615.956 Rp.1.604.528 Rp.2.011.428 Rp.195.433.287
102 Rp.3.615.956 Rp.1.620.908 Rp.1.995.048 Rp.193.812.379
103 Rp.3.615.956 Rp.1.637.455 Rp.1.978.501 Rp.192.174.924
104 Rp.3.615.956 Rp.1.654.170 Rp.1.961.786 Rp.190.520.754
105 Rp.3.615.956 Rp.1.671.057 Rp.1.944.899 Rp.188.849.697
106 Rp.3.615.956 Rp.1.688.115 Rp.1.927.841 Rp.187.161.582
107 Rp.3.615.956 Rp.1.705.348 Rp.1.910.608 Rp.185.456.234
108 Rp.3.615.956 Rp.1.722.757 Rp.1.893.199 Rp.183.733.477
109 Rp.3.615.956 Rp.1.740.343 Rp.1.875.613 Rp.181.993.134
110 Rp.3.615.956 Rp.1.758.109 Rp.1.857.847 Rp.180.235.025
111 Rp.3.615.956 Rp.1.776.057 Rp.1.839.899 Rp.178.458.968
112 Rp.3.615.956 Rp.1.794.187 Rp.1.821.769 Rp.176.664.781
113 Rp.3.615.956 Rp.1.812.503 Rp.1.803.453 Rp.174.852.278
114 Rp.3.615.956 Rp.1.831.006 Rp.1.784.950 Rp.173.021.272
115 Rp.3.615.956 Rp.1.849.697 Rp.1.766.259 Rp.171.171.575
116 Rp.3.615.956 Rp.1.868.580 Rp.1.747.376 Rp.169.302.995
117 Rp.3.615.956 Rp.1.887.655 Rp.1.728.301 Rp.167.415.340
118 Rp.3.615.956 Rp.1.906.924 Rp.1.709.032 Rp.165.508.416
119 Rp.3.615.956 Rp.1.926.391 Rp.1.689.565 Rp.163.582.025
120 Rp.3.615.956 Rp.1.946.056 Rp.1.669.900 Rp.161.635.969
121 Rp.3.615.956 Rp.1.965.922 Rp.1.650.034 Rp.159.670.047
122 Rp.3.615.956 Rp.1.985.991 Rp.1.629.965 Rp.157.684.056
123 Rp.3.615.956 Rp.2.006.265 Rp.1.609.691 Rp.155.677.791
124 Rp.3.615.956 Rp.2.026.745 Rp.1.589.211 Rp.153.651.046
125 Rp.3.615.956 Rp.2.047.435 Rp.1.568.521 Rp.151.603.611
126 Rp.3.615.956 Rp.2.068.336 Rp.1.547.620 Rp.149.535.275
127 Rp.3.615.956 Rp.2.089.450 Rp.1.526.506 Rp.147.445.825
128 Rp.3.615.956 Rp.2.110.780 Rp.1.505.176 Rp.145.335.045
129 Rp.3.615.956 Rp.2.132.327 Rp.1.483.629 Rp.143.202.718
130 Rp.3.615.956 Rp.2.154.095 Rp.1.461.861 Rp.141.048.623
131 Rp.3.615.956 Rp.2.176.085 Rp.1.439.871 Rp.138.872.538
132 Rp.3.615.956 Rp.2.198.299 Rp.1.417.657 Rp.136.674.239
133 Rp.3.615.956 Rp.2.220.740 Rp.1.395.216 Rp.134.453.499
134 Rp.3.615.956 Rp.2.243.410 Rp.1.372.546 Rp.132.210.089
135 Rp.3.615.956 Rp.2.266.311 Rp.1.349.645 Rp.129.943.778
136 Rp.3.615.956 Rp.2.289.447 Rp.1.326.509 Rp.127.654.331
137 Rp.3.615.956 Rp.2.312.818 Rp.1.303.138 Rp.125.341.513
138 Rp.3.615.956 Rp.2.336.428 Rp.1.279.528 Rp.123.005.085
139 Rp.3.615.956 Rp.2.360.279 Rp.1.255.677 Rp.120.644.806
140 Rp.3.615.956 Rp.2.384.374 Rp.1.231.582 Rp.118.260.432
141 Rp.3.615.956 Rp.2.408.714 Rp.1.207.242 Rp.115.851.718
142 Rp.3.615.956 Rp.2.433.303 Rp.1.182.653 Rp.113.418.415
143 Rp.3.615.956 Rp.2.458.143 Rp.1.157.813 Rp.110.960.272
144 Rp.3.615.956 Rp.2.483.237 Rp.1.132.719 Rp.108.477.035
145 Rp.3.615.956 Rp.2.508.586 Rp.1.107.370 Rp.105.968.449
146 Rp.3.615.956 Rp.2.534.195 Rp.1.081.761 Rp.103.434.254
147 Rp.3.615.956 Rp.2.560.065 Rp.1.055.891 Rp.100.874.189
148 Rp.3.615.956 Rp.2.586.199 Rp.1.029.757 Rp.98.287.990
149 Rp.3.615.956 Rp.2.612.599 Rp.1.003.357 Rp.95.675.391
150 Rp.3.615.956 Rp.2.639.270 Rp.976.686 Rp.93.036.121
151 Rp.3.615.956 Rp.2.666.212 Rp.949.744 Rp.90.369.909
152 Rp.3.615.956 Rp.2.693.430 Rp.922.526 Rp.87.676.479
153 Rp.3.615.956 Rp.2.720.925 Rp.895.031 Rp.84.955.554
154 Rp.3.615.956 Rp.2.748.701 Rp.867.255 Rp.82.206.853
155 Rp.3.615.956 Rp.2.776.761 Rp.839.195 Rp.79.430.092
156 Rp.3.615.956 Rp.2.805.107 Rp.810.849 Rp.76.624.985
157 Rp.3.615.956 Rp.2.833.743 Rp.782.213 Rp.73.791.242
158 Rp.3.615.956 Rp.2.862.670 Rp.753.286 Rp.70.928.572
159 Rp.3.615.956 Rp.2.891.893 Rp.724.063 Rp.68.036.679
160 Rp.3.615.956 Rp.2.921.415 Rp.694.541 Rp.65.115.264
161 Rp.3.615.956 Rp.2.951.238 Rp.664.718 Rp.62.164.026
162 Rp.3.615.956 Rp.2.981.365 Rp.634.591 Rp.59.182.661
163 Rp.3.615.956 Rp.3.011.800 Rp.604.156 Rp.56.170.861
164 Rp.3.615.956 Rp.3.042.545 Rp.573.411 Rp.53.128.316
165 Rp.3.615.956 Rp.3.073.604 Rp.542.352 Rp.50.054.712
166 Rp.3.615.956 Rp.3.104.981 Rp.510.975 Rp.46.949.731
167 Rp.3.615.956 Rp.3.136.677 Rp.479.279 Rp.43.813.054
168 Rp.3.615.956 Rp.3.168.698 Rp.447.258 Rp.40.644.356
169 Rp.3.615.956 Rp.3.201.045 Rp.414.911 Rp.37.443.311
170 Rp.3.615.956 Rp.3.233.722 Rp.382.234 Rp.34.209.589
171 Rp.3.615.956 Rp.3.266.733 Rp.349.223 Rp.30.942.856
172 Rp.3.615.956 Rp.3.300.081 Rp.315.875 Rp.27.642.775
173 Rp.3.615.956 Rp.3.333.769 Rp.282.187 Rp.24.309.006
174 Rp.3.615.956 Rp.3.367.802 Rp.248.154 Rp.20.941.204
175 Rp.3.615.956 Rp.3.402.181 Rp.213.775 Rp.17.539.023
176 Rp.3.615.956 Rp.3.436.912 Rp.179.044 Rp.14.102.111
177 Rp.3.615.956 Rp.3.471.997 Rp.143.959 Rp.10.630.114
178 Rp.3.615.956 Rp.3.507.440 Rp.108.516 Rp.7.122.674
179 Rp.3.615.956 Rp.3.543.245 Rp.72.711 Rp.3.579.429
180 Rp.3.615.956 Rp.3.579.429 Rp.36.540 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KONDOTEL Dijual
    di Surabaya
    Rp900jt
    KONDOTEL Dijual
    di Surabaya
    Rp900jt
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp900jt
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • RUMAH Dijual
    di Surabaya
    Rp450jt
    RUMAH Dijual
    di Surabaya
    Rp450jt
    • 2
    • 2
    • 32
    • 40
    Lihat Rincian
    Rp450jt
  • RUKO Dijual
    di Surabaya
    Rp6,2mily
    RUKO Dijual
    di Surabaya
    Rp6,2mily
    • 150
    • 360
    Lihat Rincian
    Rp6,2mily
  • RUMAH Dijual
    di Surabaya
    Rp121jt
    RUMAH Dijual
    di Surabaya
    Rp121jt
    • 2
    • 1
    • 66
    • 27
    Lihat Rincian
    Rp121jt
  • RUMAH Dijual
    di Surabaya
    Rp2,88mily
    RUMAH Dijual
    di Surabaya
    Rp2,88mily
    • 3
    • 3
    • 108
    • 214
    Lihat Rincian
    Rp2,88mily
  • RUMAH Dijual
    di Surabaya
    Rp6,2mily
    RUMAH Dijual
    di Surabaya
    Rp6,2mily
    • 8
    • 2
    • 305
    • 305
    Lihat Rincian
    Rp6,2mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln

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