Tempat Usaha, Peneleh, MURAH Strategis, Jalan Raya

Peneleh Peneleh Jl. Makam Peneleh No. 46 Genteng Surabaya Jawa Timur

Rp6,2mily
Bisa Nego Pemilik Langsung
KPR: 51,7jt/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.6.200.000.000 Dana Tunai yang Harus Disiapkan Rp.1.860.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.960.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.51.793.544 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.58.997.177 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.400.161.010
Total Pembayaran
Rp.12.269.761.010 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.4.960.000.000
1 Rp.51.793.544 Rp.12.526.877 Rp.39.266.667 Rp.4.947.473.123
2 Rp.51.793.544 Rp.12.626.048 Rp.39.167.496 Rp.4.934.847.075
3 Rp.51.793.544 Rp.12.726.005 Rp.39.067.539 Rp.4.922.121.070
4 Rp.51.793.544 Rp.12.826.752 Rp.38.966.792 Rp.4.909.294.318
5 Rp.51.793.544 Rp.12.928.297 Rp.38.865.247 Rp.4.896.366.021
6 Rp.51.793.544 Rp.13.030.646 Rp.38.762.898 Rp.4.883.335.375
7 Rp.51.793.544 Rp.13.133.806 Rp.38.659.738 Rp.4.870.201.569
8 Rp.51.793.544 Rp.13.237.782 Rp.38.555.762 Rp.4.856.963.787
9 Rp.51.793.544 Rp.13.342.581 Rp.38.450.963 Rp.4.843.621.206
10 Rp.51.793.544 Rp.13.448.209 Rp.38.345.335 Rp.4.830.172.997
11 Rp.51.793.544 Rp.13.554.674 Rp.38.238.870 Rp.4.816.618.323
12 Rp.51.793.544 Rp.13.661.982 Rp.38.131.562 Rp.4.802.956.341
13 Rp.51.793.544 Rp.13.770.140 Rp.38.023.404 Rp.4.789.186.201
14 Rp.51.793.544 Rp.13.879.153 Rp.37.914.391 Rp.4.775.307.048
15 Rp.51.793.544 Rp.13.989.030 Rp.37.804.514 Rp.4.761.318.018
16 Rp.51.793.544 Rp.14.099.776 Rp.37.693.768 Rp.4.747.218.242
17 Rp.51.793.544 Rp.14.211.400 Rp.37.582.144 Rp.4.733.006.842
18 Rp.51.793.544 Rp.14.323.907 Rp.37.469.637 Rp.4.718.682.935
19 Rp.51.793.544 Rp.14.437.304 Rp.37.356.240 Rp.4.704.245.631
20 Rp.51.793.544 Rp.14.551.599 Rp.37.241.945 Rp.4.689.694.032
21 Rp.51.793.544 Rp.14.666.800 Rp.37.126.744 Rp.4.675.027.232
22 Rp.51.793.544 Rp.14.782.912 Rp.37.010.632 Rp.4.660.244.320
23 Rp.51.793.544 Rp.14.899.943 Rp.36.893.601 Rp.4.645.344.377
24 Rp.51.793.544 Rp.15.017.901 Rp.36.775.643 Rp.4.630.326.476
25 Rp.51.793.544 Rp.15.136.793 Rp.36.656.751 Rp.4.615.189.683
26 Rp.51.793.544 Rp.15.256.626 Rp.36.536.918 Rp.4.599.933.057
27 Rp.51.793.544 Rp.15.377.407 Rp.36.416.137 Rp.4.584.555.650
28 Rp.51.793.544 Rp.15.499.145 Rp.36.294.399 Rp.4.569.056.505
29 Rp.51.793.544 Rp.15.621.847 Rp.36.171.697 Rp.4.553.434.658
30 Rp.51.793.544 Rp.15.745.520 Rp.36.048.024 Rp.4.537.689.138
31 Rp.51.793.544 Rp.15.870.172 Rp.35.923.372 Rp.4.521.818.966
32 Rp.51.793.544 Rp.15.995.811 Rp.35.797.733 Rp.4.505.823.155
33 Rp.51.793.544 Rp.16.122.444 Rp.35.671.100 Rp.4.489.700.711
34 Rp.51.793.544 Rp.16.250.080 Rp.35.543.464 Rp.4.473.450.631
35 Rp.51.793.544 Rp.16.378.727 Rp.35.414.817 Rp.4.457.071.904
36 Rp.51.793.544 Rp.16.508.391 Rp.35.285.153 Rp.4.440.563.513
37 Rp.58.997.177 Rp.13.666.424 Rp.45.330.753 Rp.4.426.897.089
38 Rp.58.997.177 Rp.13.805.936 Rp.45.191.241 Rp.4.413.091.153
39 Rp.58.997.177 Rp.13.946.871 Rp.45.050.306 Rp.4.399.144.282
40 Rp.58.997.177 Rp.14.089.246 Rp.44.907.931 Rp.4.385.055.036
41 Rp.58.997.177 Rp.14.233.074 Rp.44.764.103 Rp.4.370.821.962
42 Rp.58.997.177 Rp.14.378.369 Rp.44.618.808 Rp.4.356.443.593
43 Rp.58.997.177 Rp.14.525.149 Rp.44.472.028 Rp.4.341.918.444
44 Rp.58.997.177 Rp.14.673.426 Rp.44.323.751 Rp.4.327.245.018
45 Rp.58.997.177 Rp.14.823.217 Rp.44.173.960 Rp.4.312.421.801
46 Rp.58.997.177 Rp.14.974.538 Rp.44.022.639 Rp.4.297.447.263
47 Rp.58.997.177 Rp.15.127.403 Rp.43.869.774 Rp.4.282.319.860
48 Rp.58.997.177 Rp.15.281.828 Rp.43.715.349 Rp.4.267.038.032
49 Rp.58.997.177 Rp.15.437.830 Rp.43.559.347 Rp.4.251.600.202
50 Rp.58.997.177 Rp.15.595.425 Rp.43.401.752 Rp.4.236.004.777
51 Rp.58.997.177 Rp.15.754.628 Rp.43.242.549 Rp.4.220.250.149
52 Rp.58.997.177 Rp.15.915.457 Rp.43.081.720 Rp.4.204.334.692
53 Rp.58.997.177 Rp.16.077.927 Rp.42.919.250 Rp.4.188.256.765
54 Rp.58.997.177 Rp.16.242.056 Rp.42.755.121 Rp.4.172.014.709
55 Rp.58.997.177 Rp.16.407.860 Rp.42.589.317 Rp.4.155.606.849
56 Rp.58.997.177 Rp.16.575.357 Rp.42.421.820 Rp.4.139.031.492
57 Rp.58.997.177 Rp.16.744.564 Rp.42.252.613 Rp.4.122.286.928
58 Rp.58.997.177 Rp.16.915.498 Rp.42.081.679 Rp.4.105.371.430
59 Rp.58.997.177 Rp.17.088.177 Rp.41.909.000 Rp.4.088.283.253
60 Rp.58.997.177 Rp.17.262.619 Rp.41.734.558 Rp.4.071.020.634
61 Rp.58.997.177 Rp.17.438.841 Rp.41.558.336 Rp.4.053.581.793
62 Rp.58.997.177 Rp.17.616.863 Rp.41.380.314 Rp.4.035.964.930
63 Rp.58.997.177 Rp.17.796.702 Rp.41.200.475 Rp.4.018.168.228
64 Rp.58.997.177 Rp.17.978.376 Rp.41.018.801 Rp.4.000.189.852
65 Rp.58.997.177 Rp.18.161.906 Rp.40.835.271 Rp.3.982.027.946
66 Rp.58.997.177 Rp.18.347.308 Rp.40.649.869 Rp.3.963.680.638
67 Rp.58.997.177 Rp.18.534.604 Rp.40.462.573 Rp.3.945.146.034
68 Rp.58.997.177 Rp.18.723.811 Rp.40.273.366 Rp.3.926.422.223
69 Rp.58.997.177 Rp.18.914.950 Rp.40.082.227 Rp.3.907.507.273
70 Rp.58.997.177 Rp.19.108.040 Rp.39.889.137 Rp.3.888.399.233
71 Rp.58.997.177 Rp.19.303.101 Rp.39.694.076 Rp.3.869.096.132
72 Rp.58.997.177 Rp.19.500.154 Rp.39.497.023 Rp.3.849.595.978
73 Rp.58.997.177 Rp.19.699.218 Rp.39.297.959 Rp.3.829.896.760
74 Rp.58.997.177 Rp.19.900.314 Rp.39.096.863 Rp.3.809.996.446
75 Rp.58.997.177 Rp.20.103.463 Rp.38.893.714 Rp.3.789.892.983
76 Rp.58.997.177 Rp.20.308.686 Rp.38.688.491 Rp.3.769.584.297
77 Rp.58.997.177 Rp.20.516.004 Rp.38.481.173 Rp.3.749.068.293
78 Rp.58.997.177 Rp.20.725.438 Rp.38.271.739 Rp.3.728.342.855
79 Rp.58.997.177 Rp.20.937.010 Rp.38.060.167 Rp.3.707.405.845
80 Rp.58.997.177 Rp.21.150.742 Rp.37.846.435 Rp.3.686.255.103
81 Rp.58.997.177 Rp.21.366.656 Rp.37.630.521 Rp.3.664.888.447
82 Rp.58.997.177 Rp.21.584.774 Rp.37.412.403 Rp.3.643.303.673
83 Rp.58.997.177 Rp.21.805.119 Rp.37.192.058 Rp.3.621.498.554
84 Rp.58.997.177 Rp.22.027.713 Rp.36.969.464 Rp.3.599.470.841
85 Rp.58.997.177 Rp.22.252.579 Rp.36.744.598 Rp.3.577.218.262
86 Rp.58.997.177 Rp.22.479.741 Rp.36.517.436 Rp.3.554.738.521
87 Rp.58.997.177 Rp.22.709.221 Rp.36.287.956 Rp.3.532.029.300
88 Rp.58.997.177 Rp.22.941.045 Rp.36.056.132 Rp.3.509.088.255
89 Rp.58.997.177 Rp.23.175.234 Rp.35.821.943 Rp.3.485.913.021
90 Rp.58.997.177 Rp.23.411.815 Rp.35.585.362 Rp.3.462.501.206
91 Rp.58.997.177 Rp.23.650.811 Rp.35.346.366 Rp.3.438.850.395
92 Rp.58.997.177 Rp.23.892.246 Rp.35.104.931 Rp.3.414.958.149
93 Rp.58.997.177 Rp.24.136.146 Rp.34.861.031 Rp.3.390.822.003
94 Rp.58.997.177 Rp.24.382.536 Rp.34.614.641 Rp.3.366.439.467
95 Rp.58.997.177 Rp.24.631.441 Rp.34.365.736 Rp.3.341.808.026
96 Rp.58.997.177 Rp.24.882.887 Rp.34.114.290 Rp.3.316.925.139
97 Rp.58.997.177 Rp.25.136.900 Rp.33.860.277 Rp.3.291.788.239
98 Rp.58.997.177 Rp.25.393.505 Rp.33.603.672 Rp.3.266.394.734
99 Rp.58.997.177 Rp.25.652.731 Rp.33.344.446 Rp.3.240.742.003
100 Rp.58.997.177 Rp.25.914.602 Rp.33.082.575 Rp.3.214.827.401
101 Rp.58.997.177 Rp.26.179.147 Rp.32.818.030 Rp.3.188.648.254
102 Rp.58.997.177 Rp.26.446.393 Rp.32.550.784 Rp.3.162.201.861
103 Rp.58.997.177 Rp.26.716.366 Rp.32.280.811 Rp.3.135.485.495
104 Rp.58.997.177 Rp.26.989.096 Rp.32.008.081 Rp.3.108.496.399
105 Rp.58.997.177 Rp.27.264.610 Rp.31.732.567 Rp.3.081.231.789
106 Rp.58.997.177 Rp.27.542.936 Rp.31.454.241 Rp.3.053.688.853
107 Rp.58.997.177 Rp.27.824.103 Rp.31.173.074 Rp.3.025.864.750
108 Rp.58.997.177 Rp.28.108.141 Rp.30.889.036 Rp.2.997.756.609
109 Rp.58.997.177 Rp.28.395.078 Rp.30.602.099 Rp.2.969.361.531
110 Rp.58.997.177 Rp.28.684.945 Rp.30.312.232 Rp.2.940.676.586
111 Rp.58.997.177 Rp.28.977.770 Rp.30.019.407 Rp.2.911.698.816
112 Rp.58.997.177 Rp.29.273.585 Rp.29.723.592 Rp.2.882.425.231
113 Rp.58.997.177 Rp.29.572.419 Rp.29.424.758 Rp.2.852.852.812
114 Rp.58.997.177 Rp.29.874.305 Rp.29.122.872 Rp.2.822.978.507
115 Rp.58.997.177 Rp.30.179.271 Rp.28.817.906 Rp.2.792.799.236
116 Rp.58.997.177 Rp.30.487.351 Rp.28.509.826 Rp.2.762.311.885
117 Rp.58.997.177 Rp.30.798.577 Rp.28.198.600 Rp.2.731.513.308
118 Rp.58.997.177 Rp.31.112.979 Rp.27.884.198 Rp.2.700.400.329
119 Rp.58.997.177 Rp.31.430.590 Rp.27.566.587 Rp.2.668.969.739
120 Rp.58.997.177 Rp.31.751.444 Rp.27.245.733 Rp.2.637.218.295
121 Rp.58.997.177 Rp.32.075.574 Rp.26.921.603 Rp.2.605.142.721
122 Rp.58.997.177 Rp.32.403.012 Rp.26.594.165 Rp.2.572.739.709
123 Rp.58.997.177 Rp.32.733.792 Rp.26.263.385 Rp.2.540.005.917
124 Rp.58.997.177 Rp.33.067.950 Rp.25.929.227 Rp.2.506.937.967
125 Rp.58.997.177 Rp.33.405.519 Rp.25.591.658 Rp.2.473.532.448
126 Rp.58.997.177 Rp.33.746.533 Rp.25.250.644 Rp.2.439.785.915
127 Rp.58.997.177 Rp.34.091.029 Rp.24.906.148 Rp.2.405.694.886
128 Rp.58.997.177 Rp.34.439.042 Rp.24.558.135 Rp.2.371.255.844
129 Rp.58.997.177 Rp.34.790.607 Rp.24.206.570 Rp.2.336.465.237
130 Rp.58.997.177 Rp.35.145.761 Rp.23.851.416 Rp.2.301.319.476
131 Rp.58.997.177 Rp.35.504.541 Rp.23.492.636 Rp.2.265.814.935
132 Rp.58.997.177 Rp.35.866.983 Rp.23.130.194 Rp.2.229.947.952
133 Rp.58.997.177 Rp.36.233.125 Rp.22.764.052 Rp.2.193.714.827
134 Rp.58.997.177 Rp.36.603.005 Rp.22.394.172 Rp.2.157.111.822
135 Rp.58.997.177 Rp.36.976.660 Rp.22.020.517 Rp.2.120.135.162
136 Rp.58.997.177 Rp.37.354.131 Rp.21.643.046 Rp.2.082.781.031
137 Rp.58.997.177 Rp.37.735.454 Rp.21.261.723 Rp.2.045.045.577
138 Rp.58.997.177 Rp.38.120.670 Rp.20.876.507 Rp.2.006.924.907
139 Rp.58.997.177 Rp.38.509.819 Rp.20.487.358 Rp.1.968.415.088
140 Rp.58.997.177 Rp.38.902.940 Rp.20.094.237 Rp.1.929.512.148
141 Rp.58.997.177 Rp.39.300.074 Rp.19.697.103 Rp.1.890.212.074
142 Rp.58.997.177 Rp.39.701.262 Rp.19.295.915 Rp.1.850.510.812
143 Rp.58.997.177 Rp.40.106.546 Rp.18.890.631 Rp.1.810.404.266
144 Rp.58.997.177 Rp.40.515.967 Rp.18.481.210 Rp.1.769.888.299
145 Rp.58.997.177 Rp.40.929.567 Rp.18.067.610 Rp.1.728.958.732
146 Rp.58.997.177 Rp.41.347.390 Rp.17.649.787 Rp.1.687.611.342
147 Rp.58.997.177 Rp.41.769.478 Rp.17.227.699 Rp.1.645.841.864
148 Rp.58.997.177 Rp.42.195.875 Rp.16.801.302 Rp.1.603.645.989
149 Rp.58.997.177 Rp.42.626.624 Rp.16.370.553 Rp.1.561.019.365
150 Rp.58.997.177 Rp.43.061.771 Rp.15.935.406 Rp.1.517.957.594
151 Rp.58.997.177 Rp.43.501.360 Rp.15.495.817 Rp.1.474.456.234
152 Rp.58.997.177 Rp.43.945.436 Rp.15.051.741 Rp.1.430.510.798
153 Rp.58.997.177 Rp.44.394.046 Rp.14.603.131 Rp.1.386.116.752
154 Rp.58.997.177 Rp.44.847.235 Rp.14.149.942 Rp.1.341.269.517
155 Rp.58.997.177 Rp.45.305.051 Rp.13.692.126 Rp.1.295.964.466
156 Rp.58.997.177 Rp.45.767.540 Rp.13.229.637 Rp.1.250.196.926
157 Rp.58.997.177 Rp.46.234.750 Rp.12.762.427 Rp.1.203.962.176
158 Rp.58.997.177 Rp.46.706.730 Rp.12.290.447 Rp.1.157.255.446
159 Rp.58.997.177 Rp.47.183.528 Rp.11.813.649 Rp.1.110.071.918
160 Rp.58.997.177 Rp.47.665.193 Rp.11.331.984 Rp.1.062.406.725
161 Rp.58.997.177 Rp.48.151.775 Rp.10.845.402 Rp.1.014.254.950
162 Rp.58.997.177 Rp.48.643.324 Rp.10.353.853 Rp.965.611.626
163 Rp.58.997.177 Rp.49.139.892 Rp.9.857.285 Rp.916.471.734
164 Rp.58.997.177 Rp.49.641.528 Rp.9.355.649 Rp.866.830.206
165 Rp.58.997.177 Rp.50.148.285 Rp.8.848.892 Rp.816.681.921
166 Rp.58.997.177 Rp.50.660.216 Rp.8.336.961 Rp.766.021.705
167 Rp.58.997.177 Rp.51.177.372 Rp.7.819.805 Rp.714.844.333
168 Rp.58.997.177 Rp.51.699.808 Rp.7.297.369 Rp.663.144.525
169 Rp.58.997.177 Rp.52.227.577 Rp.6.769.600 Rp.610.916.948
170 Rp.58.997.177 Rp.52.760.733 Rp.6.236.444 Rp.558.156.215
171 Rp.58.997.177 Rp.53.299.332 Rp.5.697.845 Rp.504.856.883
172 Rp.58.997.177 Rp.53.843.430 Rp.5.153.747 Rp.451.013.453
173 Rp.58.997.177 Rp.54.393.081 Rp.4.604.096 Rp.396.620.372
174 Rp.58.997.177 Rp.54.948.344 Rp.4.048.833 Rp.341.672.028
175 Rp.58.997.177 Rp.55.509.275 Rp.3.487.902 Rp.286.162.753
176 Rp.58.997.177 Rp.56.075.932 Rp.2.921.245 Rp.230.086.821
177 Rp.58.997.177 Rp.56.648.374 Rp.2.348.803 Rp.173.438.447
178 Rp.58.997.177 Rp.57.226.660 Rp.1.770.517 Rp.116.211.787
179 Rp.58.997.177 Rp.57.810.848 Rp.1.186.329 Rp.58.400.939
180 Rp.58.997.177 Rp.58.400.939 Rp.596.176 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
    Rp6,2mily
    RUKO Dijual
    di Surabaya
    Rp6,2mily
    • 150
    • 360
    Lihat Rincian
    Rp6,2mily
  • RUKO Dijual
    di Surabaya
    Rp4,6mily
    RUKO Dijual
    di Surabaya
    Rp4,6mily
    • 77
    • 231
    Lihat Rincian
    Rp4,6mily
  • RUMAH Dijual
    di Surabaya
    Rp450jt
    RUMAH Dijual
    di Surabaya
    Rp450jt
    • 2
    • 2
    • 32
    • 40
    Lihat Rincian
    Rp450jt
  • KONDOTEL Dijual
    di Surabaya
    Rp900jt
    KONDOTEL Dijual
    di Surabaya
    Rp900jt
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Surabaya
    Rp2,88mily
    RUMAH Dijual
    di Surabaya
    Rp2,88mily
    • 3
    • 3
    • 108
    • 214
    Lihat Rincian
    Rp2,88mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • RUKO Dijual
    di Surabaya
    Rp1,5mily
    RUKO Dijual
    di Surabaya
    Rp1,5mily
    • 76
    • 170
    Lihat Rincian
    Rp1,5mily

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