Rumah Minimalis, murah dan siap huni di Villa Taman Telaga, Citraland

Villa Taman Telaga Surabaya Jawa Timur

Rp4,75mily
Bisa Nego
KPR: 39,6jt/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.4.750.000.000 Dana Tunai yang Harus Disiapkan Rp.1.425.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.800.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.39.680.538 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.45.199.450 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.137.220.118
Total Pembayaran
Rp.9.400.220.118 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.3.800.000.000
1 Rp.39.680.538 Rp.9.597.205 Rp.30.083.333 Rp.3.790.402.795
2 Rp.39.680.538 Rp.9.673.183 Rp.30.007.355 Rp.3.780.729.612
3 Rp.39.680.538 Rp.9.749.762 Rp.29.930.776 Rp.3.770.979.850
4 Rp.39.680.538 Rp.9.826.948 Rp.29.853.590 Rp.3.761.152.902
5 Rp.39.680.538 Rp.9.904.744 Rp.29.775.794 Rp.3.751.248.158
6 Rp.39.680.538 Rp.9.983.157 Rp.29.697.381 Rp.3.741.265.001
7 Rp.39.680.538 Rp.10.062.190 Rp.29.618.348 Rp.3.731.202.811
8 Rp.39.680.538 Rp.10.141.849 Rp.29.538.689 Rp.3.721.060.962
9 Rp.39.680.538 Rp.10.222.139 Rp.29.458.399 Rp.3.710.838.823
10 Rp.39.680.538 Rp.10.303.064 Rp.29.377.474 Rp.3.700.535.759
11 Rp.39.680.538 Rp.10.384.630 Rp.29.295.908 Rp.3.690.151.129
12 Rp.39.680.538 Rp.10.466.842 Rp.29.213.696 Rp.3.679.684.287
13 Rp.39.680.538 Rp.10.549.704 Rp.29.130.834 Rp.3.669.134.583
14 Rp.39.680.538 Rp.10.633.223 Rp.29.047.315 Rp.3.658.501.360
15 Rp.39.680.538 Rp.10.717.402 Rp.28.963.136 Rp.3.647.783.958
16 Rp.39.680.538 Rp.10.802.248 Rp.28.878.290 Rp.3.636.981.710
17 Rp.39.680.538 Rp.10.887.766 Rp.28.792.772 Rp.3.626.093.944
18 Rp.39.680.538 Rp.10.973.961 Rp.28.706.577 Rp.3.615.119.983
19 Rp.39.680.538 Rp.11.060.838 Rp.28.619.700 Rp.3.604.059.145
20 Rp.39.680.538 Rp.11.148.403 Rp.28.532.135 Rp.3.592.910.742
21 Rp.39.680.538 Rp.11.236.661 Rp.28.443.877 Rp.3.581.674.081
22 Rp.39.680.538 Rp.11.325.618 Rp.28.354.920 Rp.3.570.348.463
23 Rp.39.680.538 Rp.11.415.279 Rp.28.265.259 Rp.3.558.933.184
24 Rp.39.680.538 Rp.11.505.650 Rp.28.174.888 Rp.3.547.427.534
25 Rp.39.680.538 Rp.11.596.737 Rp.28.083.801 Rp.3.535.830.797
26 Rp.39.680.538 Rp.11.688.544 Rp.27.991.994 Rp.3.524.142.253
27 Rp.39.680.538 Rp.11.781.078 Rp.27.899.460 Rp.3.512.361.175
28 Rp.39.680.538 Rp.11.874.345 Rp.27.806.193 Rp.3.500.486.830
29 Rp.39.680.538 Rp.11.968.351 Rp.27.712.187 Rp.3.488.518.479
30 Rp.39.680.538 Rp.12.063.100 Rp.27.617.438 Rp.3.476.455.379
31 Rp.39.680.538 Rp.12.158.600 Rp.27.521.938 Rp.3.464.296.779
32 Rp.39.680.538 Rp.12.254.855 Rp.27.425.683 Rp.3.452.041.924
33 Rp.39.680.538 Rp.12.351.873 Rp.27.328.665 Rp.3.439.690.051
34 Rp.39.680.538 Rp.12.449.658 Rp.27.230.880 Rp.3.427.240.393
35 Rp.39.680.538 Rp.12.548.218 Rp.27.132.320 Rp.3.414.692.175
36 Rp.39.680.538 Rp.12.647.558 Rp.27.032.980 Rp.3.402.044.617
37 Rp.45.199.450 Rp.10.470.245 Rp.34.729.205 Rp.3.391.574.372
38 Rp.45.199.450 Rp.10.577.128 Rp.34.622.322 Rp.3.380.997.244
39 Rp.45.199.450 Rp.10.685.103 Rp.34.514.347 Rp.3.370.312.141
40 Rp.45.199.450 Rp.10.794.180 Rp.34.405.270 Rp.3.359.517.961
41 Rp.45.199.450 Rp.10.904.371 Rp.34.295.079 Rp.3.348.613.590
42 Rp.45.199.450 Rp.11.015.686 Rp.34.183.764 Rp.3.337.597.904
43 Rp.45.199.450 Rp.11.128.138 Rp.34.071.312 Rp.3.326.469.766
44 Rp.45.199.450 Rp.11.241.738 Rp.33.957.712 Rp.3.315.228.028
45 Rp.45.199.450 Rp.11.356.497 Rp.33.842.953 Rp.3.303.871.531
46 Rp.45.199.450 Rp.11.472.428 Rp.33.727.022 Rp.3.292.399.103
47 Rp.45.199.450 Rp.11.589.542 Rp.33.609.908 Rp.3.280.809.561
48 Rp.45.199.450 Rp.11.707.852 Rp.33.491.598 Rp.3.269.101.709
49 Rp.45.199.450 Rp.11.827.370 Rp.33.372.080 Rp.3.257.274.339
50 Rp.45.199.450 Rp.11.948.108 Rp.33.251.342 Rp.3.245.326.231
51 Rp.45.199.450 Rp.12.070.078 Rp.33.129.372 Rp.3.233.256.153
52 Rp.45.199.450 Rp.12.193.293 Rp.33.006.157 Rp.3.221.062.860
53 Rp.45.199.450 Rp.12.317.767 Rp.32.881.683 Rp.3.208.745.093
54 Rp.45.199.450 Rp.12.443.511 Rp.32.755.939 Rp.3.196.301.582
55 Rp.45.199.450 Rp.12.570.538 Rp.32.628.912 Rp.3.183.731.044
56 Rp.45.199.450 Rp.12.698.862 Rp.32.500.588 Rp.3.171.032.182
57 Rp.45.199.450 Rp.12.828.496 Rp.32.370.954 Rp.3.158.203.686
58 Rp.45.199.450 Rp.12.959.454 Rp.32.239.996 Rp.3.145.244.232
59 Rp.45.199.450 Rp.13.091.748 Rp.32.107.702 Rp.3.132.152.484
60 Rp.45.199.450 Rp.13.225.393 Rp.31.974.057 Rp.3.118.927.091
61 Rp.45.199.450 Rp.13.360.403 Rp.31.839.047 Rp.3.105.566.688
62 Rp.45.199.450 Rp.13.496.790 Rp.31.702.660 Rp.3.092.069.898
63 Rp.45.199.450 Rp.13.634.570 Rp.31.564.880 Rp.3.078.435.328
64 Rp.45.199.450 Rp.13.773.756 Rp.31.425.694 Rp.3.064.661.572
65 Rp.45.199.450 Rp.13.914.363 Rp.31.285.087 Rp.3.050.747.209
66 Rp.45.199.450 Rp.14.056.406 Rp.31.143.044 Rp.3.036.690.803
67 Rp.45.199.450 Rp.14.199.898 Rp.30.999.552 Rp.3.022.490.905
68 Rp.45.199.450 Rp.14.344.855 Rp.30.854.595 Rp.3.008.146.050
69 Rp.45.199.450 Rp.14.491.292 Rp.30.708.158 Rp.2.993.654.758
70 Rp.45.199.450 Rp.14.639.224 Rp.30.560.226 Rp.2.979.015.534
71 Rp.45.199.450 Rp.14.788.666 Rp.30.410.784 Rp.2.964.226.868
72 Rp.45.199.450 Rp.14.939.634 Rp.30.259.816 Rp.2.949.287.234
73 Rp.45.199.450 Rp.15.092.143 Rp.30.107.307 Rp.2.934.195.091
74 Rp.45.199.450 Rp.15.246.208 Rp.29.953.242 Rp.2.918.948.883
75 Rp.45.199.450 Rp.15.401.847 Rp.29.797.603 Rp.2.903.547.036
76 Rp.45.199.450 Rp.15.559.074 Rp.29.640.376 Rp.2.887.987.962
77 Rp.45.199.450 Rp.15.717.906 Rp.29.481.544 Rp.2.872.270.056
78 Rp.45.199.450 Rp.15.878.360 Rp.29.321.090 Rp.2.856.391.696
79 Rp.45.199.450 Rp.16.040.451 Rp.29.158.999 Rp.2.840.351.245
80 Rp.45.199.450 Rp.16.204.198 Rp.28.995.252 Rp.2.824.147.047
81 Rp.45.199.450 Rp.16.369.616 Rp.28.829.834 Rp.2.807.777.431
82 Rp.45.199.450 Rp.16.536.722 Rp.28.662.728 Rp.2.791.240.709
83 Rp.45.199.450 Rp.16.705.534 Rp.28.493.916 Rp.2.774.535.175
84 Rp.45.199.450 Rp.16.876.070 Rp.28.323.380 Rp.2.757.659.105
85 Rp.45.199.450 Rp.17.048.347 Rp.28.151.103 Rp.2.740.610.758
86 Rp.45.199.450 Rp.17.222.382 Rp.27.977.068 Rp.2.723.388.376
87 Rp.45.199.450 Rp.17.398.194 Rp.27.801.256 Rp.2.705.990.182
88 Rp.45.199.450 Rp.17.575.800 Rp.27.623.650 Rp.2.688.414.382
89 Rp.45.199.450 Rp.17.755.220 Rp.27.444.230 Rp.2.670.659.162
90 Rp.45.199.450 Rp.17.936.471 Rp.27.262.979 Rp.2.652.722.691
91 Rp.45.199.450 Rp.18.119.573 Rp.27.079.877 Rp.2.634.603.118
92 Rp.45.199.450 Rp.18.304.543 Rp.26.894.907 Rp.2.616.298.575
93 Rp.45.199.450 Rp.18.491.402 Rp.26.708.048 Rp.2.597.807.173
94 Rp.45.199.450 Rp.18.680.168 Rp.26.519.282 Rp.2.579.127.005
95 Rp.45.199.450 Rp.18.870.862 Rp.26.328.588 Rp.2.560.256.143
96 Rp.45.199.450 Rp.19.063.502 Rp.26.135.948 Rp.2.541.192.641
97 Rp.45.199.450 Rp.19.258.108 Rp.25.941.342 Rp.2.521.934.533
98 Rp.45.199.450 Rp.19.454.702 Rp.25.744.748 Rp.2.502.479.831
99 Rp.45.199.450 Rp.19.653.302 Rp.25.546.148 Rp.2.482.826.529
100 Rp.45.199.450 Rp.19.853.929 Rp.25.345.521 Rp.2.462.972.600
101 Rp.45.199.450 Rp.20.056.605 Rp.25.142.845 Rp.2.442.915.995
102 Rp.45.199.450 Rp.20.261.349 Rp.24.938.101 Rp.2.422.654.646
103 Rp.45.199.450 Rp.20.468.184 Rp.24.731.266 Rp.2.402.186.462
104 Rp.45.199.450 Rp.20.677.130 Rp.24.522.320 Rp.2.381.509.332
105 Rp.45.199.450 Rp.20.888.209 Rp.24.311.241 Rp.2.360.621.123
106 Rp.45.199.450 Rp.21.101.443 Rp.24.098.007 Rp.2.339.519.680
107 Rp.45.199.450 Rp.21.316.853 Rp.23.882.597 Rp.2.318.202.827
108 Rp.45.199.450 Rp.21.534.463 Rp.23.664.987 Rp.2.296.668.364
109 Rp.45.199.450 Rp.21.754.294 Rp.23.445.156 Rp.2.274.914.070
110 Rp.45.199.450 Rp.21.976.369 Rp.23.223.081 Rp.2.252.937.701
111 Rp.45.199.450 Rp.22.200.711 Rp.22.998.739 Rp.2.230.736.990
112 Rp.45.199.450 Rp.22.427.343 Rp.22.772.107 Rp.2.208.309.647
113 Rp.45.199.450 Rp.22.656.289 Rp.22.543.161 Rp.2.185.653.358
114 Rp.45.199.450 Rp.22.887.572 Rp.22.311.878 Rp.2.162.765.786
115 Rp.45.199.450 Rp.23.121.216 Rp.22.078.234 Rp.2.139.644.570
116 Rp.45.199.450 Rp.23.357.245 Rp.21.842.205 Rp.2.116.287.325
117 Rp.45.199.450 Rp.23.595.684 Rp.21.603.766 Rp.2.092.691.641
118 Rp.45.199.450 Rp.23.836.556 Rp.21.362.894 Rp.2.068.855.085
119 Rp.45.199.450 Rp.24.079.888 Rp.21.119.562 Rp.2.044.775.197
120 Rp.45.199.450 Rp.24.325.703 Rp.20.873.747 Rp.2.020.449.494
121 Rp.45.199.450 Rp.24.574.028 Rp.20.625.422 Rp.1.995.875.466
122 Rp.45.199.450 Rp.24.824.888 Rp.20.374.562 Rp.1.971.050.578
123 Rp.45.199.450 Rp.25.078.309 Rp.20.121.141 Rp.1.945.972.269
124 Rp.45.199.450 Rp.25.334.316 Rp.19.865.134 Rp.1.920.637.953
125 Rp.45.199.450 Rp.25.592.938 Rp.19.606.512 Rp.1.895.045.015
126 Rp.45.199.450 Rp.25.854.199 Rp.19.345.251 Rp.1.869.190.816
127 Rp.45.199.450 Rp.26.118.127 Rp.19.081.323 Rp.1.843.072.689
128 Rp.45.199.450 Rp.26.384.750 Rp.18.814.700 Rp.1.816.687.939
129 Rp.45.199.450 Rp.26.654.094 Rp.18.545.356 Rp.1.790.033.845
130 Rp.45.199.450 Rp.26.926.188 Rp.18.273.262 Rp.1.763.107.657
131 Rp.45.199.450 Rp.27.201.059 Rp.17.998.391 Rp.1.735.906.598
132 Rp.45.199.450 Rp.27.478.737 Rp.17.720.713 Rp.1.708.427.861
133 Rp.45.199.450 Rp.27.759.249 Rp.17.440.201 Rp.1.680.668.612
134 Rp.45.199.450 Rp.28.042.625 Rp.17.156.825 Rp.1.652.625.987
135 Rp.45.199.450 Rp.28.328.893 Rp.16.870.557 Rp.1.624.297.094
136 Rp.45.199.450 Rp.28.618.084 Rp.16.581.366 Rp.1.595.679.010
137 Rp.45.199.450 Rp.28.910.227 Rp.16.289.223 Rp.1.566.768.783
138 Rp.45.199.450 Rp.29.205.352 Rp.15.994.098 Rp.1.537.563.431
139 Rp.45.199.450 Rp.29.503.490 Rp.15.695.960 Rp.1.508.059.941
140 Rp.45.199.450 Rp.29.804.671 Rp.15.394.779 Rp.1.478.255.270
141 Rp.45.199.450 Rp.30.108.927 Rp.15.090.523 Rp.1.448.146.343
142 Rp.45.199.450 Rp.30.416.289 Rp.14.783.161 Rp.1.417.730.054
143 Rp.45.199.450 Rp.30.726.789 Rp.14.472.661 Rp.1.387.003.265
144 Rp.45.199.450 Rp.31.040.458 Rp.14.158.992 Rp.1.355.962.807
145 Rp.45.199.450 Rp.31.357.330 Rp.13.842.120 Rp.1.324.605.477
146 Rp.45.199.450 Rp.31.677.436 Rp.13.522.014 Rp.1.292.928.041
147 Rp.45.199.450 Rp.32.000.810 Rp.13.198.640 Rp.1.260.927.231
148 Rp.45.199.450 Rp.32.327.485 Rp.12.871.965 Rp.1.228.599.746
149 Rp.45.199.450 Rp.32.657.494 Rp.12.541.956 Rp.1.195.942.252
150 Rp.45.199.450 Rp.32.990.873 Rp.12.208.577 Rp.1.162.951.379
151 Rp.45.199.450 Rp.33.327.655 Rp.11.871.795 Rp.1.129.623.724
152 Rp.45.199.450 Rp.33.667.874 Rp.11.531.576 Rp.1.095.955.850
153 Rp.45.199.450 Rp.34.011.567 Rp.11.187.883 Rp.1.061.944.283
154 Rp.45.199.450 Rp.34.358.769 Rp.10.840.681 Rp.1.027.585.514
155 Rp.45.199.450 Rp.34.709.515 Rp.10.489.935 Rp.992.875.999
156 Rp.45.199.450 Rp.35.063.841 Rp.10.135.609 Rp.957.812.158
157 Rp.45.199.450 Rp.35.421.784 Rp.9.777.666 Rp.922.390.374
158 Rp.45.199.450 Rp.35.783.382 Rp.9.416.068 Rp.886.606.992
159 Rp.45.199.450 Rp.36.148.670 Rp.9.050.780 Rp.850.458.322
160 Rp.45.199.450 Rp.36.517.688 Rp.8.681.762 Rp.813.940.634
161 Rp.45.199.450 Rp.36.890.473 Rp.8.308.977 Rp.777.050.161
162 Rp.45.199.450 Rp.37.267.063 Rp.7.932.387 Rp.739.783.098
163 Rp.45.199.450 Rp.37.647.498 Rp.7.551.952 Rp.702.135.600
164 Rp.45.199.450 Rp.38.031.816 Rp.7.167.634 Rp.664.103.784
165 Rp.45.199.450 Rp.38.420.057 Rp.6.779.393 Rp.625.683.727
166 Rp.45.199.450 Rp.38.812.262 Rp.6.387.188 Rp.586.871.465
167 Rp.45.199.450 Rp.39.208.470 Rp.5.990.980 Rp.547.662.995
168 Rp.45.199.450 Rp.39.608.724 Rp.5.590.726 Rp.508.054.271
169 Rp.45.199.450 Rp.40.013.063 Rp.5.186.387 Rp.468.041.208
170 Rp.45.199.450 Rp.40.421.529 Rp.4.777.921 Rp.427.619.679
171 Rp.45.199.450 Rp.40.834.166 Rp.4.365.284 Rp.386.785.513
172 Rp.45.199.450 Rp.41.251.015 Rp.3.948.435 Rp.345.534.498
173 Rp.45.199.450 Rp.41.672.119 Rp.3.527.331 Rp.303.862.379
174 Rp.45.199.450 Rp.42.097.522 Rp.3.101.928 Rp.261.764.857
175 Rp.45.199.450 Rp.42.527.267 Rp.2.672.183 Rp.219.237.590
176 Rp.45.199.450 Rp.42.961.400 Rp.2.238.050 Rp.176.276.190
177 Rp.45.199.450 Rp.43.399.964 Rp.1.799.486 Rp.132.876.226
178 Rp.45.199.450 Rp.43.843.005 Rp.1.356.445 Rp.89.033.221
179 Rp.45.199.450 Rp.44.290.569 Rp.908.881 Rp.44.742.652
180 Rp.45.199.450 Rp.44.742.652 Rp.456.748 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp675jt
    RUMAH Dijual
    di Surabaya
    Rp675jt
    • 2
    • 1
    • 100
    • 50
    Lihat Rincian
    Rp675jt
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • APARTEMEN Dijual
    di Surabaya
    Rp350jt
    APARTEMEN Dijual
    di Surabaya
    Rp350jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp350jt
  • RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    • 4
    • 3
    • 140
    • 165
    Lihat Rincian
    Rp60jt/thn
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • RUKO Dijual
    di Surabaya
    Rp1,2mily
    RUKO Dijual
    di Surabaya
    Rp1,2mily
    • 2
    • 60
    • 180
    Lihat Rincian
    Rp1,2mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • RUKO Dijual
    di Surabaya
    Rp2,5mily
    RUKO Dijual
    di Surabaya
    Rp2,5mily
    • 2
    • 3
    • 100
    • 200
    Lihat Rincian
    Rp2,5mily

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