Perumahan Citraland

JUAL RUMAH MEWAH 2 LANTAI BARU GRESS CLUSTER CITRALAND

Citraland Jl. Citra Land Utama Lakarsantri Surabaya Jawa Timur

Rp5,1mily
KPR: 42,6jt/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.5.100.000.000 Dana Tunai yang Harus Disiapkan Rp.1.530.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.080.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.42.604.367 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.48.529.936 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.442.067.898
Total Pembayaran
Rp.10.092.867.898 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.4.080.000.000
1 Rp.42.604.367 Rp.10.304.367 Rp.32.300.000 Rp.4.069.695.633
2 Rp.42.604.367 Rp.10.385.943 Rp.32.218.424 Rp.4.059.309.690
3 Rp.42.604.367 Rp.10.468.165 Rp.32.136.202 Rp.4.048.841.525
4 Rp.42.604.367 Rp.10.551.038 Rp.32.053.329 Rp.4.038.290.487
5 Rp.42.604.367 Rp.10.634.567 Rp.31.969.800 Rp.4.027.655.920
6 Rp.42.604.367 Rp.10.718.758 Rp.31.885.609 Rp.4.016.937.162
7 Rp.42.604.367 Rp.10.803.614 Rp.31.800.753 Rp.4.006.133.548
8 Rp.42.604.367 Rp.10.889.143 Rp.31.715.224 Rp.3.995.244.405
9 Rp.42.604.367 Rp.10.975.349 Rp.31.629.018 Rp.3.984.269.056
10 Rp.42.604.367 Rp.11.062.237 Rp.31.542.130 Rp.3.973.206.819
11 Rp.42.604.367 Rp.11.149.813 Rp.31.454.554 Rp.3.962.057.006
12 Rp.42.604.367 Rp.11.238.082 Rp.31.366.285 Rp.3.950.818.924
13 Rp.42.604.367 Rp.11.327.051 Rp.31.277.316 Rp.3.939.491.873
14 Rp.42.604.367 Rp.11.416.723 Rp.31.187.644 Rp.3.928.075.150
15 Rp.42.604.367 Rp.11.507.105 Rp.31.097.262 Rp.3.916.568.045
16 Rp.42.604.367 Rp.11.598.203 Rp.31.006.164 Rp.3.904.969.842
17 Rp.42.604.367 Rp.11.690.022 Rp.30.914.345 Rp.3.893.279.820
18 Rp.42.604.367 Rp.11.782.568 Rp.30.821.799 Rp.3.881.497.252
19 Rp.42.604.367 Rp.11.875.847 Rp.30.728.520 Rp.3.869.621.405
20 Rp.42.604.367 Rp.11.969.864 Rp.30.634.503 Rp.3.857.651.541
21 Rp.42.604.367 Rp.12.064.626 Rp.30.539.741 Rp.3.845.586.915
22 Rp.42.604.367 Rp.12.160.137 Rp.30.444.230 Rp.3.833.426.778
23 Rp.42.604.367 Rp.12.256.405 Rp.30.347.962 Rp.3.821.170.373
24 Rp.42.604.367 Rp.12.353.435 Rp.30.250.932 Rp.3.808.816.938
25 Rp.42.604.367 Rp.12.451.233 Rp.30.153.134 Rp.3.796.365.705
26 Rp.42.604.367 Rp.12.549.805 Rp.30.054.562 Rp.3.783.815.900
27 Rp.42.604.367 Rp.12.649.158 Rp.29.955.209 Rp.3.771.166.742
28 Rp.42.604.367 Rp.12.749.297 Rp.29.855.070 Rp.3.758.417.445
29 Rp.42.604.367 Rp.12.850.229 Rp.29.754.138 Rp.3.745.567.216
30 Rp.42.604.367 Rp.12.951.960 Rp.29.652.407 Rp.3.732.615.256
31 Rp.42.604.367 Rp.13.054.496 Rp.29.549.871 Rp.3.719.560.760
32 Rp.42.604.367 Rp.13.157.844 Rp.29.446.523 Rp.3.706.402.916
33 Rp.42.604.367 Rp.13.262.011 Rp.29.342.356 Rp.3.693.140.905
34 Rp.42.604.367 Rp.13.367.002 Rp.29.237.365 Rp.3.679.773.903
35 Rp.42.604.367 Rp.13.472.824 Rp.29.131.543 Rp.3.666.301.079
36 Rp.42.604.367 Rp.13.579.483 Rp.29.024.884 Rp.3.652.721.596
37 Rp.48.529.936 Rp.11.241.736 Rp.37.288.200 Rp.3.641.479.860
38 Rp.48.529.936 Rp.11.356.496 Rp.37.173.440 Rp.3.630.123.364
39 Rp.48.529.936 Rp.11.472.427 Rp.37.057.509 Rp.3.618.650.937
40 Rp.48.529.936 Rp.11.589.541 Rp.36.940.395 Rp.3.607.061.396
41 Rp.48.529.936 Rp.11.707.851 Rp.36.822.085 Rp.3.595.353.545
42 Rp.48.529.936 Rp.11.827.369 Rp.36.702.567 Rp.3.583.526.176
43 Rp.48.529.936 Rp.11.948.106 Rp.36.581.830 Rp.3.571.578.070
44 Rp.48.529.936 Rp.12.070.077 Rp.36.459.859 Rp.3.559.507.993
45 Rp.48.529.936 Rp.12.193.292 Rp.36.336.644 Rp.3.547.314.701
46 Rp.48.529.936 Rp.12.317.765 Rp.36.212.171 Rp.3.534.996.936
47 Rp.48.529.936 Rp.12.443.509 Rp.36.086.427 Rp.3.522.553.427
48 Rp.48.529.936 Rp.12.570.536 Rp.35.959.400 Rp.3.509.982.891
49 Rp.48.529.936 Rp.12.698.861 Rp.35.831.075 Rp.3.497.284.030
50 Rp.48.529.936 Rp.12.828.495 Rp.35.701.441 Rp.3.484.455.535
51 Rp.48.529.936 Rp.12.959.452 Rp.35.570.484 Rp.3.471.496.083
52 Rp.48.529.936 Rp.13.091.747 Rp.35.438.189 Rp.3.458.404.336
53 Rp.48.529.936 Rp.13.225.392 Rp.35.304.544 Rp.3.445.178.944
54 Rp.48.529.936 Rp.13.360.401 Rp.35.169.535 Rp.3.431.818.543
55 Rp.48.529.936 Rp.13.496.788 Rp.35.033.148 Rp.3.418.321.755
56 Rp.48.529.936 Rp.13.634.568 Rp.34.895.368 Rp.3.404.687.187
57 Rp.48.529.936 Rp.13.773.754 Rp.34.756.182 Rp.3.390.913.433
58 Rp.48.529.936 Rp.13.914.361 Rp.34.615.575 Rp.3.376.999.072
59 Rp.48.529.936 Rp.14.056.404 Rp.34.473.532 Rp.3.362.942.668
60 Rp.48.529.936 Rp.14.199.896 Rp.34.330.040 Rp.3.348.742.772
61 Rp.48.529.936 Rp.14.344.854 Rp.34.185.082 Rp.3.334.397.918
62 Rp.48.529.936 Rp.14.491.291 Rp.34.038.645 Rp.3.319.906.627
63 Rp.48.529.936 Rp.14.639.223 Rp.33.890.713 Rp.3.305.267.404
64 Rp.48.529.936 Rp.14.788.665 Rp.33.741.271 Rp.3.290.478.739
65 Rp.48.529.936 Rp.14.939.632 Rp.33.590.304 Rp.3.275.539.107
66 Rp.48.529.936 Rp.15.092.141 Rp.33.437.795 Rp.3.260.446.966
67 Rp.48.529.936 Rp.15.246.207 Rp.33.283.729 Rp.3.245.200.759
68 Rp.48.529.936 Rp.15.401.845 Rp.33.128.091 Rp.3.229.798.914
69 Rp.48.529.936 Rp.15.559.072 Rp.32.970.864 Rp.3.214.239.842
70 Rp.48.529.936 Rp.15.717.904 Rp.32.812.032 Rp.3.198.521.938
71 Rp.48.529.936 Rp.15.878.358 Rp.32.651.578 Rp.3.182.643.580
72 Rp.48.529.936 Rp.16.040.449 Rp.32.489.487 Rp.3.166.603.131
73 Rp.48.529.936 Rp.16.204.196 Rp.32.325.740 Rp.3.150.398.935
74 Rp.48.529.936 Rp.16.369.614 Rp.32.160.322 Rp.3.134.029.321
75 Rp.48.529.936 Rp.16.536.720 Rp.31.993.216 Rp.3.117.492.601
76 Rp.48.529.936 Rp.16.705.532 Rp.31.824.404 Rp.3.100.787.069
77 Rp.48.529.936 Rp.16.876.068 Rp.31.653.868 Rp.3.083.911.001
78 Rp.48.529.936 Rp.17.048.345 Rp.31.481.591 Rp.3.066.862.656
79 Rp.48.529.936 Rp.17.222.380 Rp.31.307.556 Rp.3.049.640.276
80 Rp.48.529.936 Rp.17.398.192 Rp.31.131.744 Rp.3.032.242.084
81 Rp.48.529.936 Rp.17.575.798 Rp.30.954.138 Rp.3.014.666.286
82 Rp.48.529.936 Rp.17.755.218 Rp.30.774.718 Rp.2.996.911.068
83 Rp.48.529.936 Rp.17.936.469 Rp.30.593.467 Rp.2.978.974.599
84 Rp.48.529.936 Rp.18.119.570 Rp.30.410.366 Rp.2.960.855.029
85 Rp.48.529.936 Rp.18.304.541 Rp.30.225.395 Rp.2.942.550.488
86 Rp.48.529.936 Rp.18.491.400 Rp.30.038.536 Rp.2.924.059.088
87 Rp.48.529.936 Rp.18.680.166 Rp.29.849.770 Rp.2.905.378.922
88 Rp.48.529.936 Rp.18.870.860 Rp.29.659.076 Rp.2.886.508.062
89 Rp.48.529.936 Rp.19.063.500 Rp.29.466.436 Rp.2.867.444.562
90 Rp.48.529.936 Rp.19.258.106 Rp.29.271.830 Rp.2.848.186.456
91 Rp.48.529.936 Rp.19.454.699 Rp.29.075.237 Rp.2.828.731.757
92 Rp.48.529.936 Rp.19.653.299 Rp.28.876.637 Rp.2.809.078.458
93 Rp.48.529.936 Rp.19.853.927 Rp.28.676.009 Rp.2.789.224.531
94 Rp.48.529.936 Rp.20.056.602 Rp.28.473.334 Rp.2.769.167.929
95 Rp.48.529.936 Rp.20.261.347 Rp.28.268.589 Rp.2.748.906.582
96 Rp.48.529.936 Rp.20.468.181 Rp.28.061.755 Rp.2.728.438.401
97 Rp.48.529.936 Rp.20.677.127 Rp.27.852.809 Rp.2.707.761.274
98 Rp.48.529.936 Rp.20.888.206 Rp.27.641.730 Rp.2.686.873.068
99 Rp.48.529.936 Rp.21.101.440 Rp.27.428.496 Rp.2.665.771.628
100 Rp.48.529.936 Rp.21.316.851 Rp.27.213.085 Rp.2.644.454.777
101 Rp.48.529.936 Rp.21.534.460 Rp.26.995.476 Rp.2.622.920.317
102 Rp.48.529.936 Rp.21.754.291 Rp.26.775.645 Rp.2.601.166.026
103 Rp.48.529.936 Rp.21.976.366 Rp.26.553.570 Rp.2.579.189.660
104 Rp.48.529.936 Rp.22.200.708 Rp.26.329.228 Rp.2.556.988.952
105 Rp.48.529.936 Rp.22.427.340 Rp.26.102.596 Rp.2.534.561.612
106 Rp.48.529.936 Rp.22.656.286 Rp.25.873.650 Rp.2.511.905.326
107 Rp.48.529.936 Rp.22.887.569 Rp.25.642.367 Rp.2.489.017.757
108 Rp.48.529.936 Rp.23.121.213 Rp.25.408.723 Rp.2.465.896.544
109 Rp.48.529.936 Rp.23.357.242 Rp.25.172.694 Rp.2.442.539.302
110 Rp.48.529.936 Rp.23.595.681 Rp.24.934.255 Rp.2.418.943.621
111 Rp.48.529.936 Rp.23.836.553 Rp.24.693.383 Rp.2.395.107.068
112 Rp.48.529.936 Rp.24.079.885 Rp.24.450.051 Rp.2.371.027.183
113 Rp.48.529.936 Rp.24.325.700 Rp.24.204.236 Rp.2.346.701.483
114 Rp.48.529.936 Rp.24.574.025 Rp.23.955.911 Rp.2.322.127.458
115 Rp.48.529.936 Rp.24.824.885 Rp.23.705.051 Rp.2.297.302.573
116 Rp.48.529.936 Rp.25.078.306 Rp.23.451.630 Rp.2.272.224.267
117 Rp.48.529.936 Rp.25.334.313 Rp.23.195.623 Rp.2.246.889.954
118 Rp.48.529.936 Rp.25.592.934 Rp.22.937.002 Rp.2.221.297.020
119 Rp.48.529.936 Rp.25.854.196 Rp.22.675.740 Rp.2.195.442.824
120 Rp.48.529.936 Rp.26.118.124 Rp.22.411.812 Rp.2.169.324.700
121 Rp.48.529.936 Rp.26.384.746 Rp.22.145.190 Rp.2.142.939.954
122 Rp.48.529.936 Rp.26.654.091 Rp.21.875.845 Rp.2.116.285.863
123 Rp.48.529.936 Rp.26.926.184 Rp.21.603.752 Rp.2.089.359.679
124 Rp.48.529.936 Rp.27.201.056 Rp.21.328.880 Rp.2.062.158.623
125 Rp.48.529.936 Rp.27.478.733 Rp.21.051.203 Rp.2.034.679.890
126 Rp.48.529.936 Rp.27.759.245 Rp.20.770.691 Rp.2.006.920.645
127 Rp.48.529.936 Rp.28.042.621 Rp.20.487.315 Rp.1.978.878.024
128 Rp.48.529.936 Rp.28.328.890 Rp.20.201.046 Rp.1.950.549.134
129 Rp.48.529.936 Rp.28.618.080 Rp.19.911.856 Rp.1.921.931.054
130 Rp.48.529.936 Rp.28.910.223 Rp.19.619.713 Rp.1.893.020.831
131 Rp.48.529.936 Rp.29.205.348 Rp.19.324.588 Rp.1.863.815.483
132 Rp.48.529.936 Rp.29.503.486 Rp.19.026.450 Rp.1.834.311.997
133 Rp.48.529.936 Rp.29.804.668 Rp.18.725.268 Rp.1.804.507.329
134 Rp.48.529.936 Rp.30.108.924 Rp.18.421.012 Rp.1.774.398.405
135 Rp.48.529.936 Rp.30.416.286 Rp.18.113.650 Rp.1.743.982.119
136 Rp.48.529.936 Rp.30.726.785 Rp.17.803.151 Rp.1.713.255.334
137 Rp.48.529.936 Rp.31.040.454 Rp.17.489.482 Rp.1.682.214.880
138 Rp.48.529.936 Rp.31.357.326 Rp.17.172.610 Rp.1.650.857.554
139 Rp.48.529.936 Rp.31.677.432 Rp.16.852.504 Rp.1.619.180.122
140 Rp.48.529.936 Rp.32.000.806 Rp.16.529.130 Rp.1.587.179.316
141 Rp.48.529.936 Rp.32.327.480 Rp.16.202.456 Rp.1.554.851.836
142 Rp.48.529.936 Rp.32.657.490 Rp.15.872.446 Rp.1.522.194.346
143 Rp.48.529.936 Rp.32.990.869 Rp.15.539.067 Rp.1.489.203.477
144 Rp.48.529.936 Rp.33.327.651 Rp.15.202.285 Rp.1.455.875.826
145 Rp.48.529.936 Rp.33.667.870 Rp.14.862.066 Rp.1.422.207.956
146 Rp.48.529.936 Rp.34.011.563 Rp.14.518.373 Rp.1.388.196.393
147 Rp.48.529.936 Rp.34.358.764 Rp.14.171.172 Rp.1.353.837.629
148 Rp.48.529.936 Rp.34.709.510 Rp.13.820.426 Rp.1.319.128.119
149 Rp.48.529.936 Rp.35.063.836 Rp.13.466.100 Rp.1.284.064.283
150 Rp.48.529.936 Rp.35.421.780 Rp.13.108.156 Rp.1.248.642.503
151 Rp.48.529.936 Rp.35.783.377 Rp.12.746.559 Rp.1.212.859.126
152 Rp.48.529.936 Rp.36.148.666 Rp.12.381.270 Rp.1.176.710.460
153 Rp.48.529.936 Rp.36.517.683 Rp.12.012.253 Rp.1.140.192.777
154 Rp.48.529.936 Rp.36.890.468 Rp.11.639.468 Rp.1.103.302.309
155 Rp.48.529.936 Rp.37.267.058 Rp.11.262.878 Rp.1.066.035.251
156 Rp.48.529.936 Rp.37.647.493 Rp.10.882.443 Rp.1.028.387.758
157 Rp.48.529.936 Rp.38.031.811 Rp.10.498.125 Rp.990.355.947
158 Rp.48.529.936 Rp.38.420.052 Rp.10.109.884 Rp.951.935.895
159 Rp.48.529.936 Rp.38.812.257 Rp.9.717.679 Rp.913.123.638
160 Rp.48.529.936 Rp.39.208.466 Rp.9.321.470 Rp.873.915.172
161 Rp.48.529.936 Rp.39.608.719 Rp.8.921.217 Rp.834.306.453
162 Rp.48.529.936 Rp.40.013.058 Rp.8.516.878 Rp.794.293.395
163 Rp.48.529.936 Rp.40.421.524 Rp.8.108.412 Rp.753.871.871
164 Rp.48.529.936 Rp.40.834.161 Rp.7.695.775 Rp.713.037.710
165 Rp.48.529.936 Rp.41.251.009 Rp.7.278.927 Rp.671.786.701
166 Rp.48.529.936 Rp.41.672.113 Rp.6.857.823 Rp.630.114.588
167 Rp.48.529.936 Rp.42.097.516 Rp.6.432.420 Rp.588.017.072
168 Rp.48.529.936 Rp.42.527.262 Rp.6.002.674 Rp.545.489.810
169 Rp.48.529.936 Rp.42.961.394 Rp.5.568.542 Rp.502.528.416
170 Rp.48.529.936 Rp.43.399.958 Rp.5.129.978 Rp.459.128.458
171 Rp.48.529.936 Rp.43.843.000 Rp.4.686.936 Rp.415.285.458
172 Rp.48.529.936 Rp.44.290.564 Rp.4.239.372 Rp.370.994.894
173 Rp.48.529.936 Rp.44.742.696 Rp.3.787.240 Rp.326.252.198
174 Rp.48.529.936 Rp.45.199.445 Rp.3.330.491 Rp.281.052.753
175 Rp.48.529.936 Rp.45.660.856 Rp.2.869.080 Rp.235.391.897
176 Rp.48.529.936 Rp.46.126.977 Rp.2.402.959 Rp.189.264.920
177 Rp.48.529.936 Rp.46.597.857 Rp.1.932.079 Rp.142.667.063
178 Rp.48.529.936 Rp.47.073.543 Rp.1.456.393 Rp.95.593.520
179 Rp.48.529.936 Rp.47.554.085 Rp.975.851 Rp.48.039.435
180 Rp.48.529.936 Rp.48.039.435 Rp.490.403 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • RUMAH Dijual
    di Surabaya
    Rp2,99mily
    RUMAH Dijual
    di Surabaya
    Rp2,99mily
    • 5
    • 3
    • 200
    • 330
    Lihat Rincian
    Rp2,99mily
  • RUMAH Dijual
    di Surabaya
    Rp1,45mily
    RUMAH Dijual
    di Surabaya
    Rp1,45mily
    • 3
    • 3
    • 100
    • 100
    Lihat Rincian
    Rp1,45mily
  • RUMAH Disewa
    di Surabaya
    Rp450jt/hari
    RUMAH Disewa
    di Surabaya
    Rp450jt/hari
    • 3
    • 1
    • 650
    • 300
    Lihat Rincian
    Rp450jt/hari
  • KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    • 10
    • 6
    • 1200
    Lihat Rincian
    Rp1,5jt/bln
  • APARTEMEN Disewa
    di Surabaya
    Rp350rb/hari
    APARTEMEN Disewa
    di Surabaya
    Rp350rb/hari
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp350rb/hari
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily

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