Perumahan Royal Residence

Dijual Murah rumah elite Royal Residence (22)

Royal Residence Jl. Raya Menganti Wiyung Surabaya Jawa Timur

Rp3,8mily
KPR: 31,7jt/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.3.800.000.000 Dana Tunai yang Harus Disiapkan Rp.1.140.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.040.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.31.744.430 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.36.159.560 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.309.776.139
Total Pembayaran
Rp.7.520.176.139 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.3.040.000.000
1 Rp.31.744.430 Rp.7.677.763 Rp.24.066.667 Rp.3.032.322.237
2 Rp.31.744.430 Rp.7.738.546 Rp.24.005.884 Rp.3.024.583.691
3 Rp.31.744.430 Rp.7.799.809 Rp.23.944.621 Rp.3.016.783.882
4 Rp.31.744.430 Rp.7.861.558 Rp.23.882.872 Rp.3.008.922.324
5 Rp.31.744.430 Rp.7.923.795 Rp.23.820.635 Rp.3.000.998.529
6 Rp.31.744.430 Rp.7.986.525 Rp.23.757.905 Rp.2.993.012.004
7 Rp.31.744.430 Rp.8.049.752 Rp.23.694.678 Rp.2.984.962.252
8 Rp.31.744.430 Rp.8.113.479 Rp.23.630.951 Rp.2.976.848.773
9 Rp.31.744.430 Rp.8.177.711 Rp.23.566.719 Rp.2.968.671.062
10 Rp.31.744.430 Rp.8.242.451 Rp.23.501.979 Rp.2.960.428.611
11 Rp.31.744.430 Rp.8.307.703 Rp.23.436.727 Rp.2.952.120.908
12 Rp.31.744.430 Rp.8.373.473 Rp.23.370.957 Rp.2.943.747.435
13 Rp.31.744.430 Rp.8.439.763 Rp.23.304.667 Rp.2.935.307.672
14 Rp.31.744.430 Rp.8.506.578 Rp.23.237.852 Rp.2.926.801.094
15 Rp.31.744.430 Rp.8.573.921 Rp.23.170.509 Rp.2.918.227.173
16 Rp.31.744.430 Rp.8.641.798 Rp.23.102.632 Rp.2.909.585.375
17 Rp.31.744.430 Rp.8.710.212 Rp.23.034.218 Rp.2.900.875.163
18 Rp.31.744.430 Rp.8.779.168 Rp.22.965.262 Rp.2.892.095.995
19 Rp.31.744.430 Rp.8.848.670 Rp.22.895.760 Rp.2.883.247.325
20 Rp.31.744.430 Rp.8.918.722 Rp.22.825.708 Rp.2.874.328.603
21 Rp.31.744.430 Rp.8.989.329 Rp.22.755.101 Rp.2.865.339.274
22 Rp.31.744.430 Rp.9.060.494 Rp.22.683.936 Rp.2.856.278.780
23 Rp.31.744.430 Rp.9.132.223 Rp.22.612.207 Rp.2.847.146.557
24 Rp.31.744.430 Rp.9.204.520 Rp.22.539.910 Rp.2.837.942.037
25 Rp.31.744.430 Rp.9.277.389 Rp.22.467.041 Rp.2.828.664.648
26 Rp.31.744.430 Rp.9.350.835 Rp.22.393.595 Rp.2.819.313.813
27 Rp.31.744.430 Rp.9.424.862 Rp.22.319.568 Rp.2.809.888.951
28 Rp.31.744.430 Rp.9.499.476 Rp.22.244.954 Rp.2.800.389.475
29 Rp.31.744.430 Rp.9.574.680 Rp.22.169.750 Rp.2.790.814.795
30 Rp.31.744.430 Rp.9.650.480 Rp.22.093.950 Rp.2.781.164.315
31 Rp.31.744.430 Rp.9.726.879 Rp.22.017.551 Rp.2.771.437.436
32 Rp.31.744.430 Rp.9.803.884 Rp.21.940.546 Rp.2.761.633.552
33 Rp.31.744.430 Rp.9.881.498 Rp.21.862.932 Rp.2.751.752.054
34 Rp.31.744.430 Rp.9.959.726 Rp.21.784.704 Rp.2.741.792.328
35 Rp.31.744.430 Rp.10.038.574 Rp.21.705.856 Rp.2.731.753.754
36 Rp.31.744.430 Rp.10.118.046 Rp.21.626.384 Rp.2.721.635.708
37 Rp.36.159.560 Rp.8.376.195 Rp.27.783.365 Rp.2.713.259.513
38 Rp.36.159.560 Rp.8.461.702 Rp.27.697.858 Rp.2.704.797.811
39 Rp.36.159.560 Rp.8.548.082 Rp.27.611.478 Rp.2.696.249.729
40 Rp.36.159.560 Rp.8.635.344 Rp.27.524.216 Rp.2.687.614.385
41 Rp.36.159.560 Rp.8.723.496 Rp.27.436.064 Rp.2.678.890.889
42 Rp.36.159.560 Rp.8.812.549 Rp.27.347.011 Rp.2.670.078.340
43 Rp.36.159.560 Rp.8.902.510 Rp.27.257.050 Rp.2.661.175.830
44 Rp.36.159.560 Rp.8.993.390 Rp.27.166.170 Rp.2.652.182.440
45 Rp.36.159.560 Rp.9.085.198 Rp.27.074.362 Rp.2.643.097.242
46 Rp.36.159.560 Rp.9.177.942 Rp.26.981.618 Rp.2.633.919.300
47 Rp.36.159.560 Rp.9.271.634 Rp.26.887.926 Rp.2.624.647.666
48 Rp.36.159.560 Rp.9.366.282 Rp.26.793.278 Rp.2.615.281.384
49 Rp.36.159.560 Rp.9.461.896 Rp.26.697.664 Rp.2.605.819.488
50 Rp.36.159.560 Rp.9.558.486 Rp.26.601.074 Rp.2.596.261.002
51 Rp.36.159.560 Rp.9.656.062 Rp.26.503.498 Rp.2.586.604.940
52 Rp.36.159.560 Rp.9.754.635 Rp.26.404.925 Rp.2.576.850.305
53 Rp.36.159.560 Rp.9.854.213 Rp.26.305.347 Rp.2.566.996.092
54 Rp.36.159.560 Rp.9.954.808 Rp.26.204.752 Rp.2.557.041.284
55 Rp.36.159.560 Rp.10.056.430 Rp.26.103.130 Rp.2.546.984.854
56 Rp.36.159.560 Rp.10.159.090 Rp.26.000.470 Rp.2.536.825.764
57 Rp.36.159.560 Rp.10.262.797 Rp.25.896.763 Rp.2.526.562.967
58 Rp.36.159.560 Rp.10.367.563 Rp.25.791.997 Rp.2.516.195.404
59 Rp.36.159.560 Rp.10.473.399 Rp.25.686.161 Rp.2.505.722.005
60 Rp.36.159.560 Rp.10.580.315 Rp.25.579.245 Rp.2.495.141.690
61 Rp.36.159.560 Rp.10.688.322 Rp.25.471.238 Rp.2.484.453.368
62 Rp.36.159.560 Rp.10.797.432 Rp.25.362.128 Rp.2.473.655.936
63 Rp.36.159.560 Rp.10.907.656 Rp.25.251.904 Rp.2.462.748.280
64 Rp.36.159.560 Rp.11.019.005 Rp.25.140.555 Rp.2.451.729.275
65 Rp.36.159.560 Rp.11.131.490 Rp.25.028.070 Rp.2.440.597.785
66 Rp.36.159.560 Rp.11.245.124 Rp.24.914.436 Rp.2.429.352.661
67 Rp.36.159.560 Rp.11.359.918 Rp.24.799.642 Rp.2.417.992.743
68 Rp.36.159.560 Rp.11.475.884 Rp.24.683.676 Rp.2.406.516.859
69 Rp.36.159.560 Rp.11.593.034 Rp.24.566.526 Rp.2.394.923.825
70 Rp.36.159.560 Rp.11.711.379 Rp.24.448.181 Rp.2.383.212.446
71 Rp.36.159.560 Rp.11.830.933 Rp.24.328.627 Rp.2.371.381.513
72 Rp.36.159.560 Rp.11.951.707 Rp.24.207.853 Rp.2.359.429.806
73 Rp.36.159.560 Rp.12.073.714 Rp.24.085.846 Rp.2.347.356.092
74 Rp.36.159.560 Rp.12.196.967 Rp.23.962.593 Rp.2.335.159.125
75 Rp.36.159.560 Rp.12.321.477 Rp.23.838.083 Rp.2.322.837.648
76 Rp.36.159.560 Rp.12.447.259 Rp.23.712.301 Rp.2.310.390.389
77 Rp.36.159.560 Rp.12.574.325 Rp.23.585.235 Rp.2.297.816.064
78 Rp.36.159.560 Rp.12.702.688 Rp.23.456.872 Rp.2.285.113.376
79 Rp.36.159.560 Rp.12.832.361 Rp.23.327.199 Rp.2.272.281.015
80 Rp.36.159.560 Rp.12.963.358 Rp.23.196.202 Rp.2.259.317.657
81 Rp.36.159.560 Rp.13.095.692 Rp.23.063.868 Rp.2.246.221.965
82 Rp.36.159.560 Rp.13.229.377 Rp.22.930.183 Rp.2.232.992.588
83 Rp.36.159.560 Rp.13.364.427 Rp.22.795.133 Rp.2.219.628.161
84 Rp.36.159.560 Rp.13.500.856 Rp.22.658.704 Rp.2.206.127.305
85 Rp.36.159.560 Rp.13.638.677 Rp.22.520.883 Rp.2.192.488.628
86 Rp.36.159.560 Rp.13.777.905 Rp.22.381.655 Rp.2.178.710.723
87 Rp.36.159.560 Rp.13.918.555 Rp.22.241.005 Rp.2.164.792.168
88 Rp.36.159.560 Rp.14.060.640 Rp.22.098.920 Rp.2.150.731.528
89 Rp.36.159.560 Rp.14.204.176 Rp.21.955.384 Rp.2.136.527.352
90 Rp.36.159.560 Rp.14.349.177 Rp.21.810.383 Rp.2.122.178.175
91 Rp.36.159.560 Rp.14.495.658 Rp.21.663.902 Rp.2.107.682.517
92 Rp.36.159.560 Rp.14.643.634 Rp.21.515.926 Rp.2.093.038.883
93 Rp.36.159.560 Rp.14.793.121 Rp.21.366.439 Rp.2.078.245.762
94 Rp.36.159.560 Rp.14.944.135 Rp.21.215.425 Rp.2.063.301.627
95 Rp.36.159.560 Rp.15.096.689 Rp.21.062.871 Rp.2.048.204.938
96 Rp.36.159.560 Rp.15.250.801 Rp.20.908.759 Rp.2.032.954.137
97 Rp.36.159.560 Rp.15.406.487 Rp.20.753.073 Rp.2.017.547.650
98 Rp.36.159.560 Rp.15.563.761 Rp.20.595.799 Rp.2.001.983.889
99 Rp.36.159.560 Rp.15.722.641 Rp.20.436.919 Rp.1.986.261.248
100 Rp.36.159.560 Rp.15.883.143 Rp.20.276.417 Rp.1.970.378.105
101 Rp.36.159.560 Rp.16.045.284 Rp.20.114.276 Rp.1.954.332.821
102 Rp.36.159.560 Rp.16.209.079 Rp.19.950.481 Rp.1.938.123.742
103 Rp.36.159.560 Rp.16.374.547 Rp.19.785.013 Rp.1.921.749.195
104 Rp.36.159.560 Rp.16.541.704 Rp.19.617.856 Rp.1.905.207.491
105 Rp.36.159.560 Rp.16.710.567 Rp.19.448.993 Rp.1.888.496.924
106 Rp.36.159.560 Rp.16.881.154 Rp.19.278.406 Rp.1.871.615.770
107 Rp.36.159.560 Rp.17.053.482 Rp.19.106.078 Rp.1.854.562.288
108 Rp.36.159.560 Rp.17.227.570 Rp.18.931.990 Rp.1.837.334.718
109 Rp.36.159.560 Rp.17.403.435 Rp.18.756.125 Rp.1.819.931.283
110 Rp.36.159.560 Rp.17.581.095 Rp.18.578.465 Rp.1.802.350.188
111 Rp.36.159.560 Rp.17.760.568 Rp.18.398.992 Rp.1.784.589.620
112 Rp.36.159.560 Rp.17.941.874 Rp.18.217.686 Rp.1.766.647.746
113 Rp.36.159.560 Rp.18.125.031 Rp.18.034.529 Rp.1.748.522.715
114 Rp.36.159.560 Rp.18.310.057 Rp.17.849.503 Rp.1.730.212.658
115 Rp.36.159.560 Rp.18.496.972 Rp.17.662.588 Rp.1.711.715.686
116 Rp.36.159.560 Rp.18.685.796 Rp.17.473.764 Rp.1.693.029.890
117 Rp.36.159.560 Rp.18.876.547 Rp.17.283.013 Rp.1.674.153.343
118 Rp.36.159.560 Rp.19.069.245 Rp.17.090.315 Rp.1.655.084.098
119 Rp.36.159.560 Rp.19.263.910 Rp.16.895.650 Rp.1.635.820.188
120 Rp.36.159.560 Rp.19.460.562 Rp.16.698.998 Rp.1.616.359.626
121 Rp.36.159.560 Rp.19.659.222 Rp.16.500.338 Rp.1.596.700.404
122 Rp.36.159.560 Rp.19.859.910 Rp.16.299.650 Rp.1.576.840.494
123 Rp.36.159.560 Rp.20.062.647 Rp.16.096.913 Rp.1.556.777.847
124 Rp.36.159.560 Rp.20.267.453 Rp.15.892.107 Rp.1.536.510.394
125 Rp.36.159.560 Rp.20.474.350 Rp.15.685.210 Rp.1.516.036.044
126 Rp.36.159.560 Rp.20.683.359 Rp.15.476.201 Rp.1.495.352.685
127 Rp.36.159.560 Rp.20.894.501 Rp.15.265.059 Rp.1.474.458.184
128 Rp.36.159.560 Rp.21.107.799 Rp.15.051.761 Rp.1.453.350.385
129 Rp.36.159.560 Rp.21.323.275 Rp.14.836.285 Rp.1.432.027.110
130 Rp.36.159.560 Rp.21.540.950 Rp.14.618.610 Rp.1.410.486.160
131 Rp.36.159.560 Rp.21.760.847 Rp.14.398.713 Rp.1.388.725.313
132 Rp.36.159.560 Rp.21.982.989 Rp.14.176.571 Rp.1.366.742.324
133 Rp.36.159.560 Rp.22.207.399 Rp.13.952.161 Rp.1.344.534.925
134 Rp.36.159.560 Rp.22.434.099 Rp.13.725.461 Rp.1.322.100.826
135 Rp.36.159.560 Rp.22.663.114 Rp.13.496.446 Rp.1.299.437.712
136 Rp.36.159.560 Rp.22.894.467 Rp.13.265.093 Rp.1.276.543.245
137 Rp.36.159.560 Rp.23.128.181 Rp.13.031.379 Rp.1.253.415.064
138 Rp.36.159.560 Rp.23.364.281 Rp.12.795.279 Rp.1.230.050.783
139 Rp.36.159.560 Rp.23.602.792 Rp.12.556.768 Rp.1.206.447.991
140 Rp.36.159.560 Rp.23.843.737 Rp.12.315.823 Rp.1.182.604.254
141 Rp.36.159.560 Rp.24.087.142 Rp.12.072.418 Rp.1.158.517.112
142 Rp.36.159.560 Rp.24.333.031 Rp.11.826.529 Rp.1.134.184.081
143 Rp.36.159.560 Rp.24.581.431 Rp.11.578.129 Rp.1.109.602.650
144 Rp.36.159.560 Rp.24.832.366 Rp.11.327.194 Rp.1.084.770.284
145 Rp.36.159.560 Rp.25.085.863 Rp.11.073.697 Rp.1.059.684.421
146 Rp.36.159.560 Rp.25.341.948 Rp.10.817.612 Rp.1.034.342.473
147 Rp.36.159.560 Rp.25.600.647 Rp.10.558.913 Rp.1.008.741.826
148 Rp.36.159.560 Rp.25.861.987 Rp.10.297.573 Rp.982.879.839
149 Rp.36.159.560 Rp.26.125.995 Rp.10.033.565 Rp.956.753.844
150 Rp.36.159.560 Rp.26.392.698 Rp.9.766.862 Rp.930.361.146
151 Rp.36.159.560 Rp.26.662.123 Rp.9.497.437 Rp.903.699.023
152 Rp.36.159.560 Rp.26.934.299 Rp.9.225.261 Rp.876.764.724
153 Rp.36.159.560 Rp.27.209.253 Rp.8.950.307 Rp.849.555.471
154 Rp.36.159.560 Rp.27.487.015 Rp.8.672.545 Rp.822.068.456
155 Rp.36.159.560 Rp.27.767.611 Rp.8.391.949 Rp.794.300.845
156 Rp.36.159.560 Rp.28.051.072 Rp.8.108.488 Rp.766.249.773
157 Rp.36.159.560 Rp.28.337.427 Rp.7.822.133 Rp.737.912.346
158 Rp.36.159.560 Rp.28.626.705 Rp.7.532.855 Rp.709.285.641
159 Rp.36.159.560 Rp.28.918.936 Rp.7.240.624 Rp.680.366.705
160 Rp.36.159.560 Rp.29.214.150 Rp.6.945.410 Rp.651.152.555
161 Rp.36.159.560 Rp.29.512.378 Rp.6.647.182 Rp.621.640.177
162 Rp.36.159.560 Rp.29.813.650 Rp.6.345.910 Rp.591.826.527
163 Rp.36.159.560 Rp.30.117.998 Rp.6.041.562 Rp.561.708.529
164 Rp.36.159.560 Rp.30.425.452 Rp.5.734.108 Rp.531.283.077
165 Rp.36.159.560 Rp.30.736.045 Rp.5.423.515 Rp.500.547.032
166 Rp.36.159.560 Rp.31.049.809 Rp.5.109.751 Rp.469.497.223
167 Rp.36.159.560 Rp.31.366.776 Rp.4.792.784 Rp.438.130.447
168 Rp.36.159.560 Rp.31.686.978 Rp.4.472.582 Rp.406.443.469
169 Rp.36.159.560 Rp.32.010.450 Rp.4.149.110 Rp.374.433.019
170 Rp.36.159.560 Rp.32.337.223 Rp.3.822.337 Rp.342.095.796
171 Rp.36.159.560 Rp.32.667.332 Rp.3.492.228 Rp.309.428.464
172 Rp.36.159.560 Rp.33.000.811 Rp.3.158.749 Rp.276.427.653
173 Rp.36.159.560 Rp.33.337.694 Rp.2.821.866 Rp.243.089.959
174 Rp.36.159.560 Rp.33.678.017 Rp.2.481.543 Rp.209.411.942
175 Rp.36.159.560 Rp.34.021.813 Rp.2.137.747 Rp.175.390.129
176 Rp.36.159.560 Rp.34.369.119 Rp.1.790.441 Rp.141.021.010
177 Rp.36.159.560 Rp.34.719.971 Rp.1.439.589 Rp.106.301.039
178 Rp.36.159.560 Rp.35.074.404 Rp.1.085.156 Rp.71.226.635
179 Rp.36.159.560 Rp.35.432.455 Rp.727.105 Rp.35.794.180
180 Rp.36.159.560 Rp.35.794.180 Rp.365.399 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp2mily
    RUMAH Dijual
    di Surabaya
    Rp2mily
    • 3
    • 3
    • 112
    • 144
    Lihat Rincian
    Rp2mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUMAH Dijual
    di Surabaya
    Rp1,5mily
    RUMAH Dijual
    di Surabaya
    Rp1,5mily
    • 4
    • 3
    • 96
    • 192
    Lihat Rincian
    Rp1,5mily
  • TANAH Dijual
    di Surabaya
    Rp2,09mily
    TANAH Dijual
    di Surabaya
    Rp2,09mily
    • 220
    Lihat Rincian
    Rp2,09mily
  • RUMAH Dijual
    di Surabaya
    Rp715jt
    RUMAH Dijual
    di Surabaya
    Rp715jt
    • 3
    • 1
    • 100
    • 75
    Lihat Rincian
    Rp715jt
  • RUMAH Disewa
    di Surabaya
    Rp52,5jt/thn
    RUMAH Disewa
    di Surabaya
    Rp52,5jt/thn
    • 3
    • 3
    • 128
    • 154
    Lihat Rincian
    Rp52,5jt/thn
  • KONDOTEL Dijual
    di Surabaya
    Rp900jt
    KONDOTEL Dijual
    di Surabaya
    Rp900jt
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Surabaya
    Rp124jt
    RUMAH Dijual
    di Surabaya
    Rp124jt
    • 3
    • 1
    • 144
    • 86
    Lihat Rincian
    Rp124jt

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