Rumah jl. Raya sukomanunggal jaya

Raya Sukomanunggal jaya raya sukomanunggal jaya raya sukomanunggal jaya raya sukomanunggal jaya surabaya barat Surabaya Jawa Timur

Rp17mily
Bisa Nego
KPR: 142jt/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.17.000.000.000 Dana Tunai yang Harus Disiapkan Rp.5.100.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.13.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.142.014.557 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.161.766.452 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.14.806.893.175
Total Pembayaran
Rp.33.642.893.175 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.13.600.000.000
1 Rp.142.014.557 Rp.34.347.890 Rp.107.666.667 Rp.13.565.652.110
2 Rp.142.014.557 Rp.34.619.811 Rp.107.394.746 Rp.13.531.032.299
3 Rp.142.014.557 Rp.34.893.885 Rp.107.120.672 Rp.13.496.138.414
4 Rp.142.014.557 Rp.35.170.128 Rp.106.844.429 Rp.13.460.968.286
5 Rp.142.014.557 Rp.35.448.558 Rp.106.565.999 Rp.13.425.519.728
6 Rp.142.014.557 Rp.35.729.192 Rp.106.285.365 Rp.13.389.790.536
7 Rp.142.014.557 Rp.36.012.049 Rp.106.002.508 Rp.13.353.778.487
8 Rp.142.014.557 Rp.36.297.144 Rp.105.717.413 Rp.13.317.481.343
9 Rp.142.014.557 Rp.36.584.496 Rp.105.430.061 Rp.13.280.896.847
10 Rp.142.014.557 Rp.36.874.124 Rp.105.140.433 Rp.13.244.022.723
11 Rp.142.014.557 Rp.37.166.044 Rp.104.848.513 Rp.13.206.856.679
12 Rp.142.014.557 Rp.37.460.275 Rp.104.554.282 Rp.13.169.396.404
13 Rp.142.014.557 Rp.37.756.835 Rp.104.257.722 Rp.13.131.639.569
14 Rp.142.014.557 Rp.38.055.744 Rp.103.958.813 Rp.13.093.583.825
15 Rp.142.014.557 Rp.38.357.018 Rp.103.657.539 Rp.13.055.226.807
16 Rp.142.014.557 Rp.38.660.678 Rp.103.353.879 Rp.13.016.566.129
17 Rp.142.014.557 Rp.38.966.742 Rp.103.047.815 Rp.12.977.599.387
18 Rp.142.014.557 Rp.39.275.229 Rp.102.739.328 Rp.12.938.324.158
19 Rp.142.014.557 Rp.39.586.157 Rp.102.428.400 Rp.12.898.738.001
20 Rp.142.014.557 Rp.39.899.548 Rp.102.115.009 Rp.12.858.838.453
21 Rp.142.014.557 Rp.40.215.419 Rp.101.799.138 Rp.12.818.623.034
22 Rp.142.014.557 Rp.40.533.791 Rp.101.480.766 Rp.12.778.089.243
23 Rp.142.014.557 Rp.40.854.684 Rp.101.159.873 Rp.12.737.234.559
24 Rp.142.014.557 Rp.41.178.117 Rp.100.836.440 Rp.12.696.056.442
25 Rp.142.014.557 Rp.41.504.110 Rp.100.510.447 Rp.12.654.552.332
26 Rp.142.014.557 Rp.41.832.684 Rp.100.181.873 Rp.12.612.719.648
27 Rp.142.014.557 Rp.42.163.860 Rp.99.850.697 Rp.12.570.555.788
28 Rp.142.014.557 Rp.42.497.657 Rp.99.516.900 Rp.12.528.058.131
29 Rp.142.014.557 Rp.42.834.097 Rp.99.180.460 Rp.12.485.224.034
30 Rp.142.014.557 Rp.43.173.200 Rp.98.841.357 Rp.12.442.050.834
31 Rp.142.014.557 Rp.43.514.988 Rp.98.499.569 Rp.12.398.535.846
32 Rp.142.014.557 Rp.43.859.482 Rp.98.155.075 Rp.12.354.676.364
33 Rp.142.014.557 Rp.44.206.702 Rp.97.807.855 Rp.12.310.469.662
34 Rp.142.014.557 Rp.44.556.672 Rp.97.457.885 Rp.12.265.912.990
35 Rp.142.014.557 Rp.44.909.412 Rp.97.105.145 Rp.12.221.003.578
36 Rp.142.014.557 Rp.45.264.945 Rp.96.749.612 Rp.12.175.738.633
37 Rp.161.766.452 Rp.37.472.453 Rp.124.293.999 Rp.12.138.266.180
38 Rp.161.766.452 Rp.37.854.985 Rp.123.911.467 Rp.12.100.411.195
39 Rp.161.766.452 Rp.38.241.421 Rp.123.525.031 Rp.12.062.169.774
40 Rp.161.766.452 Rp.38.631.802 Rp.123.134.650 Rp.12.023.537.972
41 Rp.161.766.452 Rp.39.026.169 Rp.122.740.283 Rp.11.984.511.803
42 Rp.161.766.452 Rp.39.424.561 Rp.122.341.891 Rp.11.945.087.242
43 Rp.161.766.452 Rp.39.827.020 Rp.121.939.432 Rp.11.905.260.222
44 Rp.161.766.452 Rp.40.233.587 Rp.121.532.865 Rp.11.865.026.635
45 Rp.161.766.452 Rp.40.644.305 Rp.121.122.147 Rp.11.824.382.330
46 Rp.161.766.452 Rp.41.059.216 Rp.120.707.236 Rp.11.783.323.114
47 Rp.161.766.452 Rp.41.478.362 Rp.120.288.090 Rp.11.741.844.752
48 Rp.161.766.452 Rp.41.901.787 Rp.119.864.665 Rp.11.699.942.965
49 Rp.161.766.452 Rp.42.329.534 Rp.119.436.918 Rp.11.657.613.431
50 Rp.161.766.452 Rp.42.761.648 Rp.119.004.804 Rp.11.614.851.783
51 Rp.161.766.452 Rp.43.198.173 Rp.118.568.279 Rp.11.571.653.610
52 Rp.161.766.452 Rp.43.639.155 Rp.118.127.297 Rp.11.528.014.455
53 Rp.161.766.452 Rp.44.084.638 Rp.117.681.814 Rp.11.483.929.817
54 Rp.161.766.452 Rp.44.534.668 Rp.117.231.784 Rp.11.439.395.149
55 Rp.161.766.452 Rp.44.989.293 Rp.116.777.159 Rp.11.394.405.856
56 Rp.161.766.452 Rp.45.448.559 Rp.116.317.893 Rp.11.348.957.297
57 Rp.161.766.452 Rp.45.912.513 Rp.115.853.939 Rp.11.303.044.784
58 Rp.161.766.452 Rp.46.381.203 Rp.115.385.249 Rp.11.256.663.581
59 Rp.161.766.452 Rp.46.854.678 Rp.114.911.774 Rp.11.209.808.903
60 Rp.161.766.452 Rp.47.332.986 Rp.114.433.466 Rp.11.162.475.917
61 Rp.161.766.452 Rp.47.816.177 Rp.113.950.275 Rp.11.114.659.740
62 Rp.161.766.452 Rp.48.304.300 Rp.113.462.152 Rp.11.066.355.440
63 Rp.161.766.452 Rp.48.797.407 Rp.112.969.045 Rp.11.017.558.033
64 Rp.161.766.452 Rp.49.295.547 Rp.112.470.905 Rp.10.968.262.486
65 Rp.161.766.452 Rp.49.798.772 Rp.111.967.680 Rp.10.918.463.714
66 Rp.161.766.452 Rp.50.307.135 Rp.111.459.317 Rp.10.868.156.579
67 Rp.161.766.452 Rp.50.820.687 Rp.110.945.765 Rp.10.817.335.892
68 Rp.161.766.452 Rp.51.339.481 Rp.110.426.971 Rp.10.765.996.411
69 Rp.161.766.452 Rp.51.863.572 Rp.109.902.880 Rp.10.714.132.839
70 Rp.161.766.452 Rp.52.393.013 Rp.109.373.439 Rp.10.661.739.826
71 Rp.161.766.452 Rp.52.927.858 Rp.108.838.594 Rp.10.608.811.968
72 Rp.161.766.452 Rp.53.468.163 Rp.108.298.289 Rp.10.555.343.805
73 Rp.161.766.452 Rp.54.013.984 Rp.107.752.468 Rp.10.501.329.821
74 Rp.161.766.452 Rp.54.565.377 Rp.107.201.075 Rp.10.446.764.444
75 Rp.161.766.452 Rp.55.122.398 Rp.106.644.054 Rp.10.391.642.046
76 Rp.161.766.452 Rp.55.685.106 Rp.106.081.346 Rp.10.335.956.940
77 Rp.161.766.452 Rp.56.253.558 Rp.105.512.894 Rp.10.279.703.382
78 Rp.161.766.452 Rp.56.827.813 Rp.104.938.639 Rp.10.222.875.569
79 Rp.161.766.452 Rp.57.407.931 Rp.104.358.521 Rp.10.165.467.638
80 Rp.161.766.452 Rp.57.993.970 Rp.103.772.482 Rp.10.107.473.668
81 Rp.161.766.452 Rp.58.585.992 Rp.103.180.460 Rp.10.048.887.676
82 Rp.161.766.452 Rp.59.184.057 Rp.102.582.395 Rp.9.989.703.619
83 Rp.161.766.452 Rp.59.788.228 Rp.101.978.224 Rp.9.929.915.391
84 Rp.161.766.452 Rp.60.398.566 Rp.101.367.886 Rp.9.869.516.825
85 Rp.161.766.452 Rp.61.015.134 Rp.100.751.318 Rp.9.808.501.691
86 Rp.161.766.452 Rp.61.637.997 Rp.100.128.455 Rp.9.746.863.694
87 Rp.161.766.452 Rp.62.267.218 Rp.99.499.234 Rp.9.684.596.476
88 Rp.161.766.452 Rp.62.902.863 Rp.98.863.589 Rp.9.621.693.613
89 Rp.161.766.452 Rp.63.544.996 Rp.98.221.456 Rp.9.558.148.617
90 Rp.161.766.452 Rp.64.193.685 Rp.97.572.767 Rp.9.493.954.932
91 Rp.161.766.452 Rp.64.848.995 Rp.96.917.457 Rp.9.429.105.937
92 Rp.161.766.452 Rp.65.510.996 Rp.96.255.456 Rp.9.363.594.941
93 Rp.161.766.452 Rp.66.179.754 Rp.95.586.698 Rp.9.297.415.187
94 Rp.161.766.452 Rp.66.855.339 Rp.94.911.113 Rp.9.230.559.848
95 Rp.161.766.452 Rp.67.537.820 Rp.94.228.632 Rp.9.163.022.028
96 Rp.161.766.452 Rp.68.227.269 Rp.93.539.183 Rp.9.094.794.759
97 Rp.161.766.452 Rp.68.923.756 Rp.92.842.696 Rp.9.025.871.003
98 Rp.161.766.452 Rp.69.627.352 Rp.92.139.100 Rp.8.956.243.651
99 Rp.161.766.452 Rp.70.338.131 Rp.91.428.321 Rp.8.885.905.520
100 Rp.161.766.452 Rp.71.056.166 Rp.90.710.286 Rp.8.814.849.354
101 Rp.161.766.452 Rp.71.781.532 Rp.89.984.920 Rp.8.743.067.822
102 Rp.161.766.452 Rp.72.514.301 Rp.89.252.151 Rp.8.670.553.521
103 Rp.161.766.452 Rp.73.254.551 Rp.88.511.901 Rp.8.597.298.970
104 Rp.161.766.452 Rp.74.002.358 Rp.87.764.094 Rp.8.523.296.612
105 Rp.161.766.452 Rp.74.757.799 Rp.87.008.653 Rp.8.448.538.813
106 Rp.161.766.452 Rp.75.520.952 Rp.86.245.500 Rp.8.373.017.861
107 Rp.161.766.452 Rp.76.291.895 Rp.85.474.557 Rp.8.296.725.966
108 Rp.161.766.452 Rp.77.070.708 Rp.84.695.744 Rp.8.219.655.258
109 Rp.161.766.452 Rp.77.857.471 Rp.83.908.981 Rp.8.141.797.787
110 Rp.161.766.452 Rp.78.652.266 Rp.83.114.186 Rp.8.063.145.521
111 Rp.161.766.452 Rp.79.455.175 Rp.82.311.277 Rp.7.983.690.346
112 Rp.161.766.452 Rp.80.266.280 Rp.81.500.172 Rp.7.903.424.066
113 Rp.161.766.452 Rp.81.085.665 Rp.80.680.787 Rp.7.822.338.401
114 Rp.161.766.452 Rp.81.913.414 Rp.79.853.038 Rp.7.740.424.987
115 Rp.161.766.452 Rp.82.749.614 Rp.79.016.838 Rp.7.657.675.373
116 Rp.161.766.452 Rp.83.594.349 Rp.78.172.103 Rp.7.574.081.024
117 Rp.161.766.452 Rp.84.447.708 Rp.77.318.744 Rp.7.489.633.316
118 Rp.161.766.452 Rp.85.309.779 Rp.76.456.673 Rp.7.404.323.537
119 Rp.161.766.452 Rp.86.180.649 Rp.75.585.803 Rp.7.318.142.888
120 Rp.161.766.452 Rp.87.060.410 Rp.74.706.042 Rp.7.231.082.478
121 Rp.161.766.452 Rp.87.949.152 Rp.73.817.300 Rp.7.143.133.326
122 Rp.161.766.452 Rp.88.846.966 Rp.72.919.486 Rp.7.054.286.360
123 Rp.161.766.452 Rp.89.753.945 Rp.72.012.507 Rp.6.964.532.415
124 Rp.161.766.452 Rp.90.670.184 Rp.71.096.268 Rp.6.873.862.231
125 Rp.161.766.452 Rp.91.595.775 Rp.70.170.677 Rp.6.782.266.456
126 Rp.161.766.452 Rp.92.530.815 Rp.69.235.637 Rp.6.689.735.641
127 Rp.161.766.452 Rp.93.475.401 Rp.68.291.051 Rp.6.596.260.240
128 Rp.161.766.452 Rp.94.429.629 Rp.67.336.823 Rp.6.501.830.611
129 Rp.161.766.452 Rp.95.393.598 Rp.66.372.854 Rp.6.406.437.013
130 Rp.161.766.452 Rp.96.367.407 Rp.65.399.045 Rp.6.310.069.606
131 Rp.161.766.452 Rp.97.351.158 Rp.64.415.294 Rp.6.212.718.448
132 Rp.161.766.452 Rp.98.344.951 Rp.63.421.501 Rp.6.114.373.497
133 Rp.161.766.452 Rp.99.348.889 Rp.62.417.563 Rp.6.015.024.608
134 Rp.161.766.452 Rp.100.363.076 Rp.61.403.376 Rp.5.914.661.532
135 Rp.161.766.452 Rp.101.387.616 Rp.60.378.836 Rp.5.813.273.916
136 Rp.161.766.452 Rp.102.422.614 Rp.59.343.838 Rp.5.710.851.302
137 Rp.161.766.452 Rp.103.468.178 Rp.58.298.274 Rp.5.607.383.124
138 Rp.161.766.452 Rp.104.524.416 Rp.57.242.036 Rp.5.502.858.708
139 Rp.161.766.452 Rp.105.591.436 Rp.56.175.016 Rp.5.397.267.272
140 Rp.161.766.452 Rp.106.669.349 Rp.55.097.103 Rp.5.290.597.923
141 Rp.161.766.452 Rp.107.758.265 Rp.54.008.187 Rp.5.182.839.658
142 Rp.161.766.452 Rp.108.858.297 Rp.52.908.155 Rp.5.073.981.361
143 Rp.161.766.452 Rp.109.969.559 Rp.51.796.893 Rp.4.964.011.802
144 Rp.161.766.452 Rp.111.092.165 Rp.50.674.287 Rp.4.852.919.637
145 Rp.161.766.452 Rp.112.226.231 Rp.49.540.221 Rp.4.740.693.406
146 Rp.161.766.452 Rp.113.371.873 Rp.48.394.579 Rp.4.627.321.533
147 Rp.161.766.452 Rp.114.529.211 Rp.47.237.241 Rp.4.512.792.322
148 Rp.161.766.452 Rp.115.698.364 Rp.46.068.088 Rp.4.397.093.958
149 Rp.161.766.452 Rp.116.879.451 Rp.44.887.001 Rp.4.280.214.507
150 Rp.161.766.452 Rp.118.072.596 Rp.43.693.856 Rp.4.162.141.911
151 Rp.161.766.452 Rp.119.277.920 Rp.42.488.532 Rp.4.042.863.991
152 Rp.161.766.452 Rp.120.495.549 Rp.41.270.903 Rp.3.922.368.442
153 Rp.161.766.452 Rp.121.725.607 Rp.40.040.845 Rp.3.800.642.835
154 Rp.161.766.452 Rp.122.968.223 Rp.38.798.229 Rp.3.677.674.612
155 Rp.161.766.452 Rp.124.223.524 Rp.37.542.928 Rp.3.553.451.088
156 Rp.161.766.452 Rp.125.491.639 Rp.36.274.813 Rp.3.427.959.449
157 Rp.161.766.452 Rp.126.772.699 Rp.34.993.753 Rp.3.301.186.750
158 Rp.161.766.452 Rp.128.066.837 Rp.33.699.615 Rp.3.173.119.913
159 Rp.161.766.452 Rp.129.374.186 Rp.32.392.266 Rp.3.043.745.727
160 Rp.161.766.452 Rp.130.694.881 Rp.31.071.571 Rp.2.913.050.846
161 Rp.161.766.452 Rp.132.029.058 Rp.29.737.394 Rp.2.781.021.788
162 Rp.161.766.452 Rp.133.376.855 Rp.28.389.597 Rp.2.647.644.933
163 Rp.161.766.452 Rp.134.738.410 Rp.27.028.042 Rp.2.512.906.523
164 Rp.161.766.452 Rp.136.113.865 Rp.25.652.587 Rp.2.376.792.658
165 Rp.161.766.452 Rp.137.503.360 Rp.24.263.092 Rp.2.239.289.298
166 Rp.161.766.452 Rp.138.907.040 Rp.22.859.412 Rp.2.100.382.258
167 Rp.161.766.452 Rp.140.325.050 Rp.21.441.402 Rp.1.960.057.208
168 Rp.161.766.452 Rp.141.757.535 Rp.20.008.917 Rp.1.818.299.673
169 Rp.161.766.452 Rp.143.204.643 Rp.18.561.809 Rp.1.675.095.030
170 Rp.161.766.452 Rp.144.666.524 Rp.17.099.928 Rp.1.530.428.506
171 Rp.161.766.452 Rp.146.143.328 Rp.15.623.124 Rp.1.384.285.178
172 Rp.161.766.452 Rp.147.635.207 Rp.14.131.245 Rp.1.236.649.971
173 Rp.161.766.452 Rp.149.142.317 Rp.12.624.135 Rp.1.087.507.654
174 Rp.161.766.452 Rp.150.664.811 Rp.11.101.641 Rp.936.842.843
175 Rp.161.766.452 Rp.152.202.848 Rp.9.563.604 Rp.784.639.995
176 Rp.161.766.452 Rp.153.756.585 Rp.8.009.867 Rp.630.883.410
177 Rp.161.766.452 Rp.155.326.184 Rp.6.440.268 Rp.475.557.226
178 Rp.161.766.452 Rp.156.911.805 Rp.4.854.647 Rp.318.645.421
179 Rp.161.766.452 Rp.158.513.613 Rp.3.252.839 Rp.160.131.808
180 Rp.161.766.452 Rp.160.131.808 Rp.1.634.679 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Surabaya
    Rp6,2mily
    RUKO Dijual
    di Surabaya
    Rp6,2mily
    • 150
    • 360
    Lihat Rincian
    Rp6,2mily
  • KONDOTEL Dijual
    di Surabaya
    Rp900jt
    KONDOTEL Dijual
    di Surabaya
    Rp900jt
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Surabaya
    Rp450jt
    RUMAH Dijual
    di Surabaya
    Rp450jt
    • 2
    • 2
    • 32
    • 40
    Lihat Rincian
    Rp450jt
  • RUMAH Dijual
    di Surabaya
    Rp6,2mily
    RUMAH Dijual
    di Surabaya
    Rp6,2mily
    • 8
    • 2
    • 305
    • 305
    Lihat Rincian
    Rp6,2mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • KOST Disewa
    di Surabaya
    Rp800rb/bln
    KOST Disewa
    di Surabaya
    Rp800rb/bln
    • 11
    • 11
    • 15
    Lihat Rincian
    Rp800rb/bln
  • RUMAH Dijual
    di Surabaya
    Rp2,88mily
    RUMAH Dijual
    di Surabaya
    Rp2,88mily
    • 3
    • 3
    • 108
    • 214
    Lihat Rincian
    Rp2,88mily
  • 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