Perumahan Royal Residence

Rumah Royal Residence Bonus Parkir Luas | wiyung | citraland | Bukit Mas

Royal Residence Windsor Jl. wiyung Perum Royal Residence Cluster Windsor B5 - No.32 Wiyung Surabaya Jawa Timur

Rp2,65mily
Bisa Nego Pemilik Langsung
KPR: 22,1jt/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.2.650.000.000 Dana Tunai yang Harus Disiapkan Rp.795.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.120.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.22.137.563 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.25.216.535 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.308.133.406
Total Pembayaran
Rp.5.244.333.406 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.2.120.000.000
1 Rp.22.137.563 Rp.5.354.230 Rp.16.783.333 Rp.2.114.645.770
2 Rp.22.137.563 Rp.5.396.617 Rp.16.740.946 Rp.2.109.249.153
3 Rp.22.137.563 Rp.5.439.341 Rp.16.698.222 Rp.2.103.809.812
4 Rp.22.137.563 Rp.5.482.402 Rp.16.655.161 Rp.2.098.327.410
5 Rp.22.137.563 Rp.5.525.804 Rp.16.611.759 Rp.2.092.801.606
6 Rp.22.137.563 Rp.5.569.550 Rp.16.568.013 Rp.2.087.232.056
7 Rp.22.137.563 Rp.5.613.643 Rp.16.523.920 Rp.2.081.618.413
8 Rp.22.137.563 Rp.5.658.084 Rp.16.479.479 Rp.2.075.960.329
9 Rp.22.137.563 Rp.5.702.877 Rp.16.434.686 Rp.2.070.257.452
10 Rp.22.137.563 Rp.5.748.025 Rp.16.389.538 Rp.2.064.509.427
11 Rp.22.137.563 Rp.5.793.530 Rp.16.344.033 Rp.2.058.715.897
12 Rp.22.137.563 Rp.5.839.395 Rp.16.298.168 Rp.2.052.876.502
13 Rp.22.137.563 Rp.5.885.624 Rp.16.251.939 Rp.2.046.990.878
14 Rp.22.137.563 Rp.5.932.219 Rp.16.205.344 Rp.2.041.058.659
15 Rp.22.137.563 Rp.5.979.182 Rp.16.158.381 Rp.2.035.079.477
16 Rp.22.137.563 Rp.6.026.517 Rp.16.111.046 Rp.2.029.052.960
17 Rp.22.137.563 Rp.6.074.227 Rp.16.063.336 Rp.2.022.978.733
18 Rp.22.137.563 Rp.6.122.315 Rp.16.015.248 Rp.2.016.856.418
19 Rp.22.137.563 Rp.6.170.783 Rp.15.966.780 Rp.2.010.685.635
20 Rp.22.137.563 Rp.6.219.635 Rp.15.917.928 Rp.2.004.466.000
21 Rp.22.137.563 Rp.6.268.874 Rp.15.868.689 Rp.1.998.197.126
22 Rp.22.137.563 Rp.6.318.502 Rp.15.819.061 Rp.1.991.878.624
23 Rp.22.137.563 Rp.6.368.524 Rp.15.769.039 Rp.1.985.510.100
24 Rp.22.137.563 Rp.6.418.941 Rp.15.718.622 Rp.1.979.091.159
25 Rp.22.137.563 Rp.6.469.758 Rp.15.667.805 Rp.1.972.621.401
26 Rp.22.137.563 Rp.6.520.977 Rp.15.616.586 Rp.1.966.100.424
27 Rp.22.137.563 Rp.6.572.601 Rp.15.564.962 Rp.1.959.527.823
28 Rp.22.137.563 Rp.6.624.634 Rp.15.512.929 Rp.1.952.903.189
29 Rp.22.137.563 Rp.6.677.079 Rp.15.460.484 Rp.1.946.226.110
30 Rp.22.137.563 Rp.6.729.940 Rp.15.407.623 Rp.1.939.496.170
31 Rp.22.137.563 Rp.6.783.218 Rp.15.354.345 Rp.1.932.712.952
32 Rp.22.137.563 Rp.6.836.919 Rp.15.300.644 Rp.1.925.876.033
33 Rp.22.137.563 Rp.6.891.044 Rp.15.246.519 Rp.1.918.984.989
34 Rp.22.137.563 Rp.6.945.599 Rp.15.191.964 Rp.1.912.039.390
35 Rp.22.137.563 Rp.7.000.584 Rp.15.136.979 Rp.1.905.038.806
36 Rp.22.137.563 Rp.7.056.006 Rp.15.081.557 Rp.1.897.982.800
37 Rp.25.216.535 Rp.5.841.294 Rp.19.375.241 Rp.1.892.141.506
38 Rp.25.216.535 Rp.5.900.924 Rp.19.315.611 Rp.1.886.240.582
39 Rp.25.216.535 Rp.5.961.162 Rp.19.255.373 Rp.1.880.279.420
40 Rp.25.216.535 Rp.6.022.016 Rp.19.194.519 Rp.1.874.257.404
41 Rp.25.216.535 Rp.6.083.491 Rp.19.133.044 Rp.1.868.173.913
42 Rp.25.216.535 Rp.6.145.593 Rp.19.070.942 Rp.1.862.028.320
43 Rp.25.216.535 Rp.6.208.329 Rp.19.008.206 Rp.1.855.819.991
44 Rp.25.216.535 Rp.6.271.706 Rp.18.944.829 Rp.1.849.548.285
45 Rp.25.216.535 Rp.6.335.730 Rp.18.880.805 Rp.1.843.212.555
46 Rp.25.216.535 Rp.6.400.407 Rp.18.816.128 Rp.1.836.812.148
47 Rp.25.216.535 Rp.6.465.744 Rp.18.750.791 Rp.1.830.346.404
48 Rp.25.216.535 Rp.6.531.749 Rp.18.684.786 Rp.1.823.814.655
49 Rp.25.216.535 Rp.6.598.427 Rp.18.618.108 Rp.1.817.216.228
50 Rp.25.216.535 Rp.6.665.786 Rp.18.550.749 Rp.1.810.550.442
51 Rp.25.216.535 Rp.6.733.833 Rp.18.482.702 Rp.1.803.816.609
52 Rp.25.216.535 Rp.6.802.574 Rp.18.413.961 Rp.1.797.014.035
53 Rp.25.216.535 Rp.6.872.017 Rp.18.344.518 Rp.1.790.142.018
54 Rp.25.216.535 Rp.6.942.169 Rp.18.274.366 Rp.1.783.199.849
55 Rp.25.216.535 Rp.7.013.037 Rp.18.203.498 Rp.1.776.186.812
56 Rp.25.216.535 Rp.7.084.628 Rp.18.131.907 Rp.1.769.102.184
57 Rp.25.216.535 Rp.7.156.950 Rp.18.059.585 Rp.1.761.945.234
58 Rp.25.216.535 Rp.7.230.011 Rp.17.986.524 Rp.1.754.715.223
59 Rp.25.216.535 Rp.7.303.817 Rp.17.912.718 Rp.1.747.411.406
60 Rp.25.216.535 Rp.7.378.377 Rp.17.838.158 Rp.1.740.033.029
61 Rp.25.216.535 Rp.7.453.698 Rp.17.762.837 Rp.1.732.579.331
62 Rp.25.216.535 Rp.7.529.788 Rp.17.686.747 Rp.1.725.049.543
63 Rp.25.216.535 Rp.7.606.654 Rp.17.609.881 Rp.1.717.442.889
64 Rp.25.216.535 Rp.7.684.306 Rp.17.532.229 Rp.1.709.758.583
65 Rp.25.216.535 Rp.7.762.749 Rp.17.453.786 Rp.1.701.995.834
66 Rp.25.216.535 Rp.7.841.994 Rp.17.374.541 Rp.1.694.153.840
67 Rp.25.216.535 Rp.7.922.048 Rp.17.294.487 Rp.1.686.231.792
68 Rp.25.216.535 Rp.8.002.919 Rp.17.213.616 Rp.1.678.228.873
69 Rp.25.216.535 Rp.8.084.615 Rp.17.131.920 Rp.1.670.144.258
70 Rp.25.216.535 Rp.8.167.146 Rp.17.049.389 Rp.1.661.977.112
71 Rp.25.216.535 Rp.8.250.519 Rp.16.966.016 Rp.1.653.726.593
72 Rp.25.216.535 Rp.8.334.743 Rp.16.881.792 Rp.1.645.391.850
73 Rp.25.216.535 Rp.8.419.827 Rp.16.796.708 Rp.1.636.972.023
74 Rp.25.216.535 Rp.8.505.779 Rp.16.710.756 Rp.1.628.466.244
75 Rp.25.216.535 Rp.8.592.609 Rp.16.623.926 Rp.1.619.873.635
76 Rp.25.216.535 Rp.8.680.325 Rp.16.536.210 Rp.1.611.193.310
77 Rp.25.216.535 Rp.8.768.937 Rp.16.447.598 Rp.1.602.424.373
78 Rp.25.216.535 Rp.8.858.453 Rp.16.358.082 Rp.1.593.565.920
79 Rp.25.216.535 Rp.8.948.883 Rp.16.267.652 Rp.1.584.617.037
80 Rp.25.216.535 Rp.9.040.236 Rp.16.176.299 Rp.1.575.576.801
81 Rp.25.216.535 Rp.9.132.522 Rp.16.084.013 Rp.1.566.444.279
82 Rp.25.216.535 Rp.9.225.750 Rp.15.990.785 Rp.1.557.218.529
83 Rp.25.216.535 Rp.9.319.929 Rp.15.896.606 Rp.1.547.898.600
84 Rp.25.216.535 Rp.9.415.070 Rp.15.801.465 Rp.1.538.483.530
85 Rp.25.216.535 Rp.9.511.182 Rp.15.705.353 Rp.1.528.972.348
86 Rp.25.216.535 Rp.9.608.276 Rp.15.608.259 Rp.1.519.364.072
87 Rp.25.216.535 Rp.9.706.360 Rp.15.510.175 Rp.1.509.657.712
88 Rp.25.216.535 Rp.9.805.446 Rp.15.411.089 Rp.1.499.852.266
89 Rp.25.216.535 Rp.9.905.543 Rp.15.310.992 Rp.1.489.946.723
90 Rp.25.216.535 Rp.10.006.662 Rp.15.209.873 Rp.1.479.940.061
91 Rp.25.216.535 Rp.10.108.814 Rp.15.107.721 Rp.1.469.831.247
92 Rp.25.216.535 Rp.10.212.008 Rp.15.004.527 Rp.1.459.619.239
93 Rp.25.216.535 Rp.10.316.255 Rp.14.900.280 Rp.1.449.302.984
94 Rp.25.216.535 Rp.10.421.567 Rp.14.794.968 Rp.1.438.881.417
95 Rp.25.216.535 Rp.10.527.954 Rp.14.688.581 Rp.1.428.353.463
96 Rp.25.216.535 Rp.10.635.427 Rp.14.581.108 Rp.1.417.718.036
97 Rp.25.216.535 Rp.10.743.997 Rp.14.472.538 Rp.1.406.974.039
98 Rp.25.216.535 Rp.10.853.675 Rp.14.362.860 Rp.1.396.120.364
99 Rp.25.216.535 Rp.10.964.473 Rp.14.252.062 Rp.1.385.155.891
100 Rp.25.216.535 Rp.11.076.402 Rp.14.140.133 Rp.1.374.079.489
101 Rp.25.216.535 Rp.11.189.474 Rp.14.027.061 Rp.1.362.890.015
102 Rp.25.216.535 Rp.11.303.699 Rp.13.912.836 Rp.1.351.586.316
103 Rp.25.216.535 Rp.11.419.091 Rp.13.797.444 Rp.1.340.167.225
104 Rp.25.216.535 Rp.11.535.661 Rp.13.680.874 Rp.1.328.631.564
105 Rp.25.216.535 Rp.11.653.421 Rp.13.563.114 Rp.1.316.978.143
106 Rp.25.216.535 Rp.11.772.383 Rp.13.444.152 Rp.1.305.205.760
107 Rp.25.216.535 Rp.11.892.560 Rp.13.323.975 Rp.1.293.313.200
108 Rp.25.216.535 Rp.12.013.963 Rp.13.202.572 Rp.1.281.299.237
109 Rp.25.216.535 Rp.12.136.605 Rp.13.079.930 Rp.1.269.162.632
110 Rp.25.216.535 Rp.12.260.500 Rp.12.956.035 Rp.1.256.902.132
111 Rp.25.216.535 Rp.12.385.659 Rp.12.830.876 Rp.1.244.516.473
112 Rp.25.216.535 Rp.12.512.096 Rp.12.704.439 Rp.1.232.004.377
113 Rp.25.216.535 Rp.12.639.824 Rp.12.576.711 Rp.1.219.364.553
114 Rp.25.216.535 Rp.12.768.855 Rp.12.447.680 Rp.1.206.595.698
115 Rp.25.216.535 Rp.12.899.204 Rp.12.317.331 Rp.1.193.696.494
116 Rp.25.216.535 Rp.13.030.883 Rp.12.185.652 Rp.1.180.665.611
117 Rp.25.216.535 Rp.13.163.907 Rp.12.052.628 Rp.1.167.501.704
118 Rp.25.216.535 Rp.13.298.288 Rp.11.918.247 Rp.1.154.203.416
119 Rp.25.216.535 Rp.13.434.042 Rp.11.782.493 Rp.1.140.769.374
120 Rp.25.216.535 Rp.13.571.181 Rp.11.645.354 Rp.1.127.198.193
121 Rp.25.216.535 Rp.13.709.720 Rp.11.506.815 Rp.1.113.488.473
122 Rp.25.216.535 Rp.13.849.674 Rp.11.366.861 Rp.1.099.638.799
123 Rp.25.216.535 Rp.13.991.056 Rp.11.225.479 Rp.1.085.647.743
124 Rp.25.216.535 Rp.14.133.881 Rp.11.082.654 Rp.1.071.513.862
125 Rp.25.216.535 Rp.14.278.164 Rp.10.938.371 Rp.1.057.235.698
126 Rp.25.216.535 Rp.14.423.921 Rp.10.792.614 Rp.1.042.811.777
127 Rp.25.216.535 Rp.14.571.165 Rp.10.645.370 Rp.1.028.240.612
128 Rp.25.216.535 Rp.14.719.912 Rp.10.496.623 Rp.1.013.520.700
129 Rp.25.216.535 Rp.14.870.178 Rp.10.346.357 Rp.998.650.522
130 Rp.25.216.535 Rp.15.021.978 Rp.10.194.557 Rp.983.628.544
131 Rp.25.216.535 Rp.15.175.327 Rp.10.041.208 Rp.968.453.217
132 Rp.25.216.535 Rp.15.330.242 Rp.9.886.293 Rp.953.122.975
133 Rp.25.216.535 Rp.15.486.738 Rp.9.729.797 Rp.937.636.237
134 Rp.25.216.535 Rp.15.644.832 Rp.9.571.703 Rp.921.991.405
135 Rp.25.216.535 Rp.15.804.539 Rp.9.411.996 Rp.906.186.866
136 Rp.25.216.535 Rp.15.965.877 Rp.9.250.658 Rp.890.220.989
137 Rp.25.216.535 Rp.16.128.862 Rp.9.087.673 Rp.874.092.127
138 Rp.25.216.535 Rp.16.293.511 Rp.8.923.024 Rp.857.798.616
139 Rp.25.216.535 Rp.16.459.841 Rp.8.756.694 Rp.841.338.775
140 Rp.25.216.535 Rp.16.627.868 Rp.8.588.667 Rp.824.710.907
141 Rp.25.216.535 Rp.16.797.611 Rp.8.418.924 Rp.807.913.296
142 Rp.25.216.535 Rp.16.969.087 Rp.8.247.448 Rp.790.944.209
143 Rp.25.216.535 Rp.17.142.313 Rp.8.074.222 Rp.773.801.896
144 Rp.25.216.535 Rp.17.317.307 Rp.7.899.228 Rp.756.484.589
145 Rp.25.216.535 Rp.17.494.088 Rp.7.722.447 Rp.738.990.501
146 Rp.25.216.535 Rp.17.672.674 Rp.7.543.861 Rp.721.317.827
147 Rp.25.216.535 Rp.17.853.082 Rp.7.363.453 Rp.703.464.745
148 Rp.25.216.535 Rp.18.035.332 Rp.7.181.203 Rp.685.429.413
149 Rp.25.216.535 Rp.18.219.443 Rp.6.997.092 Rp.667.209.970
150 Rp.25.216.535 Rp.18.405.433 Rp.6.811.102 Rp.648.804.537
151 Rp.25.216.535 Rp.18.593.322 Rp.6.623.213 Rp.630.211.215
152 Rp.25.216.535 Rp.18.783.129 Rp.6.433.406 Rp.611.428.086
153 Rp.25.216.535 Rp.18.974.873 Rp.6.241.662 Rp.592.453.213
154 Rp.25.216.535 Rp.19.168.575 Rp.6.047.960 Rp.573.284.638
155 Rp.25.216.535 Rp.19.364.254 Rp.5.852.281 Rp.553.920.384
156 Rp.25.216.535 Rp.19.561.931 Rp.5.654.604 Rp.534.358.453
157 Rp.25.216.535 Rp.19.761.626 Rp.5.454.909 Rp.514.596.827
158 Rp.25.216.535 Rp.19.963.359 Rp.5.253.176 Rp.494.633.468
159 Rp.25.216.535 Rp.20.167.152 Rp.5.049.383 Rp.474.466.316
160 Rp.25.216.535 Rp.20.373.025 Rp.4.843.510 Rp.454.093.291
161 Rp.25.216.535 Rp.20.580.999 Rp.4.635.536 Rp.433.512.292
162 Rp.25.216.535 Rp.20.791.097 Rp.4.425.438 Rp.412.721.195
163 Rp.25.216.535 Rp.21.003.339 Rp.4.213.196 Rp.391.717.856
164 Rp.25.216.535 Rp.21.217.749 Rp.3.998.786 Rp.370.500.107
165 Rp.25.216.535 Rp.21.434.346 Rp.3.782.189 Rp.349.065.761
166 Rp.25.216.535 Rp.21.653.155 Rp.3.563.380 Rp.327.412.606
167 Rp.25.216.535 Rp.21.874.198 Rp.3.342.337 Rp.305.538.408
168 Rp.25.216.535 Rp.22.097.497 Rp.3.119.038 Rp.283.440.911
169 Rp.25.216.535 Rp.22.323.076 Rp.2.893.459 Rp.261.117.835
170 Rp.25.216.535 Rp.22.550.957 Rp.2.665.578 Rp.238.566.878
171 Rp.25.216.535 Rp.22.781.165 Rp.2.435.370 Rp.215.785.713
172 Rp.25.216.535 Rp.23.013.723 Rp.2.202.812 Rp.192.771.990
173 Rp.25.216.535 Rp.23.248.654 Rp.1.967.881 Rp.169.523.336
174 Rp.25.216.535 Rp.23.485.984 Rp.1.730.551 Rp.146.037.352
175 Rp.25.216.535 Rp.23.725.737 Rp.1.490.798 Rp.122.311.615
176 Rp.25.216.535 Rp.23.967.937 Rp.1.248.598 Rp.98.343.678
177 Rp.25.216.535 Rp.24.212.610 Rp.1.003.925 Rp.74.131.068
178 Rp.25.216.535 Rp.24.459.780 Rp.756.755 Rp.49.671.288
179 Rp.25.216.535 Rp.24.709.474 Rp.507.061 Rp.24.961.814
180 Rp.25.216.535 Rp.24.961.814 Rp.254.819 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
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • RUKO Dijual
    di Surabaya
    Rp4,6mily
    RUKO Dijual
    di Surabaya
    Rp4,6mily
    • 77
    • 231
    Lihat Rincian
    Rp4,6mily
  • RUMAH Dijual
    di Surabaya
    Rp675jt
    RUMAH Dijual
    di Surabaya
    Rp675jt
    • 2
    • 1
    • 100
    • 50
    Lihat Rincian
    Rp675jt
  • RUKO Dijual
    di Surabaya
    Rp6,2mily
    RUKO Dijual
    di Surabaya
    Rp6,2mily
    • 150
    • 360
    Lihat Rincian
    Rp6,2mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUMAH Dijual
    di Surabaya
    Rp2,88mily
    RUMAH Dijual
    di Surabaya
    Rp2,88mily
    • 3
    • 3
    • 108
    • 214
    Lihat Rincian
    Rp2,88mily

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