Perumahan Royal Residence

Dijual Murah rumah elite Royal Residence (22)

Royal Residence Jl. Raya Menganti Wiyung Surabaya Jawa Timur

Rp4,1mily
Bisa Nego
KPR: 34,2jt/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.4.100.000.000 Dana Tunai yang Harus Disiapkan Rp.1.230.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.280.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.34.250.570 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.39.014.262 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.571.074.189
Total Pembayaran
Rp.8.113.874.189 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.3.280.000.000
1 Rp.34.250.570 Rp.8.283.903 Rp.25.966.667 Rp.3.271.716.097
2 Rp.34.250.570 Rp.8.349.484 Rp.25.901.086 Rp.3.263.366.613
3 Rp.34.250.570 Rp.8.415.584 Rp.25.834.986 Rp.3.254.951.029
4 Rp.34.250.570 Rp.8.482.208 Rp.25.768.362 Rp.3.246.468.821
5 Rp.34.250.570 Rp.8.549.359 Rp.25.701.211 Rp.3.237.919.462
6 Rp.34.250.570 Rp.8.617.041 Rp.25.633.529 Rp.3.229.302.421
7 Rp.34.250.570 Rp.8.685.259 Rp.25.565.311 Rp.3.220.617.162
8 Rp.34.250.570 Rp.8.754.017 Rp.25.496.553 Rp.3.211.863.145
9 Rp.34.250.570 Rp.8.823.320 Rp.25.427.250 Rp.3.203.039.825
10 Rp.34.250.570 Rp.8.893.171 Rp.25.357.399 Rp.3.194.146.654
11 Rp.34.250.570 Rp.8.963.576 Rp.25.286.994 Rp.3.185.183.078
12 Rp.34.250.570 Rp.9.034.537 Rp.25.216.033 Rp.3.176.148.541
13 Rp.34.250.570 Rp.9.106.061 Rp.25.144.509 Rp.3.167.042.480
14 Rp.34.250.570 Rp.9.178.150 Rp.25.072.420 Rp.3.157.864.330
15 Rp.34.250.570 Rp.9.250.811 Rp.24.999.759 Rp.3.148.613.519
16 Rp.34.250.570 Rp.9.324.046 Rp.24.926.524 Rp.3.139.289.473
17 Rp.34.250.570 Rp.9.397.862 Rp.24.852.708 Rp.3.129.891.611
18 Rp.34.250.570 Rp.9.472.261 Rp.24.778.309 Rp.3.120.419.350
19 Rp.34.250.570 Rp.9.547.250 Rp.24.703.320 Rp.3.110.872.100
20 Rp.34.250.570 Rp.9.622.833 Rp.24.627.737 Rp.3.101.249.267
21 Rp.34.250.570 Rp.9.699.013 Rp.24.551.557 Rp.3.091.550.254
22 Rp.34.250.570 Rp.9.775.797 Rp.24.474.773 Rp.3.081.774.457
23 Rp.34.250.570 Rp.9.853.189 Rp.24.397.381 Rp.3.071.921.268
24 Rp.34.250.570 Rp.9.931.193 Rp.24.319.377 Rp.3.061.990.075
25 Rp.34.250.570 Rp.10.009.815 Rp.24.240.755 Rp.3.051.980.260
26 Rp.34.250.570 Rp.10.089.060 Rp.24.161.510 Rp.3.041.891.200
27 Rp.34.250.570 Rp.10.168.931 Rp.24.081.639 Rp.3.031.722.269
28 Rp.34.250.570 Rp.10.249.435 Rp.24.001.135 Rp.3.021.472.834
29 Rp.34.250.570 Rp.10.330.577 Rp.23.919.993 Rp.3.011.142.257
30 Rp.34.250.570 Rp.10.412.360 Rp.23.838.210 Rp.3.000.729.897
31 Rp.34.250.570 Rp.10.494.792 Rp.23.755.778 Rp.2.990.235.105
32 Rp.34.250.570 Rp.10.577.875 Rp.23.672.695 Rp.2.979.657.230
33 Rp.34.250.570 Rp.10.661.617 Rp.23.588.953 Rp.2.968.995.613
34 Rp.34.250.570 Rp.10.746.021 Rp.23.504.549 Rp.2.958.249.592
35 Rp.34.250.570 Rp.10.831.094 Rp.23.419.476 Rp.2.947.418.498
36 Rp.34.250.570 Rp.10.916.840 Rp.23.333.730 Rp.2.936.501.658
37 Rp.39.014.262 Rp.9.037.474 Rp.29.976.788 Rp.2.927.464.184
38 Rp.39.014.262 Rp.9.129.732 Rp.29.884.530 Rp.2.918.334.452
39 Rp.39.014.262 Rp.9.222.931 Rp.29.791.331 Rp.2.909.111.521
40 Rp.39.014.262 Rp.9.317.082 Rp.29.697.180 Rp.2.899.794.439
41 Rp.39.014.262 Rp.9.412.194 Rp.29.602.068 Rp.2.890.382.245
42 Rp.39.014.262 Rp.9.508.277 Rp.29.505.985 Rp.2.880.873.968
43 Rp.39.014.262 Rp.9.605.340 Rp.29.408.922 Rp.2.871.268.628
44 Rp.39.014.262 Rp.9.703.395 Rp.29.310.867 Rp.2.861.565.233
45 Rp.39.014.262 Rp.9.802.450 Rp.29.211.812 Rp.2.851.762.783
46 Rp.39.014.262 Rp.9.902.517 Rp.29.111.745 Rp.2.841.860.266
47 Rp.39.014.262 Rp.10.003.605 Rp.29.010.657 Rp.2.831.856.661
48 Rp.39.014.262 Rp.10.105.725 Rp.28.908.537 Rp.2.821.750.936
49 Rp.39.014.262 Rp.10.208.888 Rp.28.805.374 Rp.2.811.542.048
50 Rp.39.014.262 Rp.10.313.104 Rp.28.701.158 Rp.2.801.228.944
51 Rp.39.014.262 Rp.10.418.383 Rp.28.595.879 Rp.2.790.810.561
52 Rp.39.014.262 Rp.10.524.738 Rp.28.489.524 Rp.2.780.285.823
53 Rp.39.014.262 Rp.10.632.178 Rp.28.382.084 Rp.2.769.653.645
54 Rp.39.014.262 Rp.10.740.714 Rp.28.273.548 Rp.2.758.912.931
55 Rp.39.014.262 Rp.10.850.359 Rp.28.163.903 Rp.2.748.062.572
56 Rp.39.014.262 Rp.10.961.123 Rp.28.053.139 Rp.2.737.101.449
57 Rp.39.014.262 Rp.11.073.018 Rp.27.941.244 Rp.2.726.028.431
58 Rp.39.014.262 Rp.11.186.055 Rp.27.828.207 Rp.2.714.842.376
59 Rp.39.014.262 Rp.11.300.246 Rp.27.714.016 Rp.2.703.542.130
60 Rp.39.014.262 Rp.11.415.603 Rp.27.598.659 Rp.2.692.126.527
61 Rp.39.014.262 Rp.11.532.137 Rp.27.482.125 Rp.2.680.594.390
62 Rp.39.014.262 Rp.11.649.861 Rp.27.364.401 Rp.2.668.944.529
63 Rp.39.014.262 Rp.11.768.787 Rp.27.245.475 Rp.2.657.175.742
64 Rp.39.014.262 Rp.11.888.926 Rp.27.125.336 Rp.2.645.286.816
65 Rp.39.014.262 Rp.12.010.292 Rp.27.003.970 Rp.2.633.276.524
66 Rp.39.014.262 Rp.12.132.897 Rp.26.881.365 Rp.2.621.143.627
67 Rp.39.014.262 Rp.12.256.754 Rp.26.757.508 Rp.2.608.886.873
68 Rp.39.014.262 Rp.12.381.875 Rp.26.632.387 Rp.2.596.504.998
69 Rp.39.014.262 Rp.12.508.273 Rp.26.505.989 Rp.2.583.996.725
70 Rp.39.014.262 Rp.12.635.962 Rp.26.378.300 Rp.2.571.360.763
71 Rp.39.014.262 Rp.12.764.954 Rp.26.249.308 Rp.2.558.595.809
72 Rp.39.014.262 Rp.12.895.263 Rp.26.118.999 Rp.2.545.700.546
73 Rp.39.014.262 Rp.13.026.902 Rp.25.987.360 Rp.2.532.673.644
74 Rp.39.014.262 Rp.13.159.885 Rp.25.854.377 Rp.2.519.513.759
75 Rp.39.014.262 Rp.13.294.226 Rp.25.720.036 Rp.2.506.219.533
76 Rp.39.014.262 Rp.13.429.938 Rp.25.584.324 Rp.2.492.789.595
77 Rp.39.014.262 Rp.13.567.035 Rp.25.447.227 Rp.2.479.222.560
78 Rp.39.014.262 Rp.13.705.532 Rp.25.308.730 Rp.2.465.517.028
79 Rp.39.014.262 Rp.13.845.442 Rp.25.168.820 Rp.2.451.671.586
80 Rp.39.014.262 Rp.13.986.781 Rp.25.027.481 Rp.2.437.684.805
81 Rp.39.014.262 Rp.14.129.563 Rp.24.884.699 Rp.2.423.555.242
82 Rp.39.014.262 Rp.14.273.802 Rp.24.740.460 Rp.2.409.281.440
83 Rp.39.014.262 Rp.14.419.514 Rp.24.594.748 Rp.2.394.861.926
84 Rp.39.014.262 Rp.14.566.713 Rp.24.447.549 Rp.2.380.295.213
85 Rp.39.014.262 Rp.14.715.415 Rp.24.298.847 Rp.2.365.579.798
86 Rp.39.014.262 Rp.14.865.635 Rp.24.148.627 Rp.2.350.714.163
87 Rp.39.014.262 Rp.15.017.388 Rp.23.996.874 Rp.2.335.696.775
88 Rp.39.014.262 Rp.15.170.691 Rp.23.843.571 Rp.2.320.526.084
89 Rp.39.014.262 Rp.15.325.558 Rp.23.688.704 Rp.2.305.200.526
90 Rp.39.014.262 Rp.15.482.007 Rp.23.532.255 Rp.2.289.718.519
91 Rp.39.014.262 Rp.15.640.052 Rp.23.374.210 Rp.2.274.078.467
92 Rp.39.014.262 Rp.15.799.711 Rp.23.214.551 Rp.2.258.278.756
93 Rp.39.014.262 Rp.15.961.000 Rp.23.053.262 Rp.2.242.317.756
94 Rp.39.014.262 Rp.16.123.935 Rp.22.890.327 Rp.2.226.193.821
95 Rp.39.014.262 Rp.16.288.533 Rp.22.725.729 Rp.2.209.905.288
96 Rp.39.014.262 Rp.16.454.812 Rp.22.559.450 Rp.2.193.450.476
97 Rp.39.014.262 Rp.16.622.788 Rp.22.391.474 Rp.2.176.827.688
98 Rp.39.014.262 Rp.16.792.479 Rp.22.221.783 Rp.2.160.035.209
99 Rp.39.014.262 Rp.16.963.903 Rp.22.050.359 Rp.2.143.071.306
100 Rp.39.014.262 Rp.17.137.076 Rp.21.877.186 Rp.2.125.934.230
101 Rp.39.014.262 Rp.17.312.017 Rp.21.702.245 Rp.2.108.622.213
102 Rp.39.014.262 Rp.17.488.744 Rp.21.525.518 Rp.2.091.133.469
103 Rp.39.014.262 Rp.17.667.275 Rp.21.346.987 Rp.2.073.466.194
104 Rp.39.014.262 Rp.17.847.628 Rp.21.166.634 Rp.2.055.618.566
105 Rp.39.014.262 Rp.18.029.822 Rp.20.984.440 Rp.2.037.588.744
106 Rp.39.014.262 Rp.18.213.877 Rp.20.800.385 Rp.2.019.374.867
107 Rp.39.014.262 Rp.18.399.810 Rp.20.614.452 Rp.2.000.975.057
108 Rp.39.014.262 Rp.18.587.642 Rp.20.426.620 Rp.1.982.387.415
109 Rp.39.014.262 Rp.18.777.390 Rp.20.236.872 Rp.1.963.610.025
110 Rp.39.014.262 Rp.18.969.076 Rp.20.045.186 Rp.1.944.640.949
111 Rp.39.014.262 Rp.19.162.719 Rp.19.851.543 Rp.1.925.478.230
112 Rp.39.014.262 Rp.19.358.338 Rp.19.655.924 Rp.1.906.119.892
113 Rp.39.014.262 Rp.19.555.955 Rp.19.458.307 Rp.1.886.563.937
114 Rp.39.014.262 Rp.19.755.588 Rp.19.258.674 Rp.1.866.808.349
115 Rp.39.014.262 Rp.19.957.260 Rp.19.057.002 Rp.1.846.851.089
116 Rp.39.014.262 Rp.20.160.990 Rp.18.853.272 Rp.1.826.690.099
117 Rp.39.014.262 Rp.20.366.801 Rp.18.647.461 Rp.1.806.323.298
118 Rp.39.014.262 Rp.20.574.712 Rp.18.439.550 Rp.1.785.748.586
119 Rp.39.014.262 Rp.20.784.745 Rp.18.229.517 Rp.1.764.963.841
120 Rp.39.014.262 Rp.20.996.923 Rp.18.017.339 Rp.1.743.966.918
121 Rp.39.014.262 Rp.21.211.266 Rp.17.802.996 Rp.1.722.755.652
122 Rp.39.014.262 Rp.21.427.798 Rp.17.586.464 Rp.1.701.327.854
123 Rp.39.014.262 Rp.21.646.540 Rp.17.367.722 Rp.1.679.681.314
124 Rp.39.014.262 Rp.21.867.515 Rp.17.146.747 Rp.1.657.813.799
125 Rp.39.014.262 Rp.22.090.746 Rp.16.923.516 Rp.1.635.723.053
126 Rp.39.014.262 Rp.22.316.256 Rp.16.698.006 Rp.1.613.406.797
127 Rp.39.014.262 Rp.22.544.068 Rp.16.470.194 Rp.1.590.862.729
128 Rp.39.014.262 Rp.22.774.205 Rp.16.240.057 Rp.1.568.088.524
129 Rp.39.014.262 Rp.23.006.692 Rp.16.007.570 Rp.1.545.081.832
130 Rp.39.014.262 Rp.23.241.552 Rp.15.772.710 Rp.1.521.840.280
131 Rp.39.014.262 Rp.23.478.809 Rp.15.535.453 Rp.1.498.361.471
132 Rp.39.014.262 Rp.23.718.489 Rp.15.295.773 Rp.1.474.642.982
133 Rp.39.014.262 Rp.23.960.615 Rp.15.053.647 Rp.1.450.682.367
134 Rp.39.014.262 Rp.24.205.213 Rp.14.809.049 Rp.1.426.477.154
135 Rp.39.014.262 Rp.24.452.308 Rp.14.561.954 Rp.1.402.024.846
136 Rp.39.014.262 Rp.24.701.925 Rp.14.312.337 Rp.1.377.322.921
137 Rp.39.014.262 Rp.24.954.091 Rp.14.060.171 Rp.1.352.368.830
138 Rp.39.014.262 Rp.25.208.830 Rp.13.805.432 Rp.1.327.160.000
139 Rp.39.014.262 Rp.25.466.170 Rp.13.548.092 Rp.1.301.693.830
140 Rp.39.014.262 Rp.25.726.137 Rp.13.288.125 Rp.1.275.967.693
141 Rp.39.014.262 Rp.25.988.758 Rp.13.025.504 Rp.1.249.978.935
142 Rp.39.014.262 Rp.26.254.060 Rp.12.760.202 Rp.1.223.724.875
143 Rp.39.014.262 Rp.26.522.071 Rp.12.492.191 Rp.1.197.202.804
144 Rp.39.014.262 Rp.26.792.817 Rp.12.221.445 Rp.1.170.409.987
145 Rp.39.014.262 Rp.27.066.327 Rp.11.947.935 Rp.1.143.343.660
146 Rp.39.014.262 Rp.27.342.629 Rp.11.671.633 Rp.1.116.001.031
147 Rp.39.014.262 Rp.27.621.751 Rp.11.392.511 Rp.1.088.379.280
148 Rp.39.014.262 Rp.27.903.724 Rp.11.110.538 Rp.1.060.475.556
149 Rp.39.014.262 Rp.28.188.574 Rp.10.825.688 Rp.1.032.286.982
150 Rp.39.014.262 Rp.28.476.332 Rp.10.537.930 Rp.1.003.810.650
151 Rp.39.014.262 Rp.28.767.028 Rp.10.247.234 Rp.975.043.622
152 Rp.39.014.262 Rp.29.060.692 Rp.9.953.570 Rp.945.982.930
153 Rp.39.014.262 Rp.29.357.353 Rp.9.656.909 Rp.916.625.577
154 Rp.39.014.262 Rp.29.657.043 Rp.9.357.219 Rp.886.968.534
155 Rp.39.014.262 Rp.29.959.792 Rp.9.054.470 Rp.857.008.742
156 Rp.39.014.262 Rp.30.265.631 Rp.8.748.631 Rp.826.743.111
157 Rp.39.014.262 Rp.30.574.593 Rp.8.439.669 Rp.796.168.518
158 Rp.39.014.262 Rp.30.886.708 Rp.8.127.554 Rp.765.281.810
159 Rp.39.014.262 Rp.31.202.010 Rp.7.812.252 Rp.734.079.800
160 Rp.39.014.262 Rp.31.520.531 Rp.7.493.731 Rp.702.559.269
161 Rp.39.014.262 Rp.31.842.303 Rp.7.171.959 Rp.670.716.966
162 Rp.39.014.262 Rp.32.167.360 Rp.6.846.902 Rp.638.549.606
163 Rp.39.014.262 Rp.32.495.735 Rp.6.518.527 Rp.606.053.871
164 Rp.39.014.262 Rp.32.827.462 Rp.6.186.800 Rp.573.226.409
165 Rp.39.014.262 Rp.33.162.576 Rp.5.851.686 Rp.540.063.833
166 Rp.39.014.262 Rp.33.501.110 Rp.5.513.152 Rp.506.562.723
167 Rp.39.014.262 Rp.33.843.101 Rp.5.171.161 Rp.472.719.622
168 Rp.39.014.262 Rp.34.188.583 Rp.4.825.679 Rp.438.531.039
169 Rp.39.014.262 Rp.34.537.591 Rp.4.476.671 Rp.403.993.448
170 Rp.39.014.262 Rp.34.890.162 Rp.4.124.100 Rp.369.103.286
171 Rp.39.014.262 Rp.35.246.333 Rp.3.767.929 Rp.333.856.953
172 Rp.39.014.262 Rp.35.606.139 Rp.3.408.123 Rp.298.250.814
173 Rp.39.014.262 Rp.35.969.618 Rp.3.044.644 Rp.262.281.196
174 Rp.39.014.262 Rp.36.336.808 Rp.2.677.454 Rp.225.944.388
175 Rp.39.014.262 Rp.36.707.746 Rp.2.306.516 Rp.189.236.642
176 Rp.39.014.262 Rp.37.082.471 Rp.1.931.791 Rp.152.154.171
177 Rp.39.014.262 Rp.37.461.022 Rp.1.553.240 Rp.114.693.149
178 Rp.39.014.262 Rp.37.843.436 Rp.1.170.826 Rp.76.849.713
179 Rp.39.014.262 Rp.38.229.755 Rp.784.507 Rp.38.619.958
180 Rp.39.014.262 Rp.38.619.958 Rp.394.245 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
  • RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    • 4
    • 3
    • 140
    • 165
    Lihat Rincian
    Rp60jt/thn
  • APARTEMEN Dijual
    di Surabaya
    Rp350jt
    APARTEMEN Dijual
    di Surabaya
    Rp350jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp350jt
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • RUKO Dijual
    di Surabaya
    Rp2,5mily
    RUKO Dijual
    di Surabaya
    Rp2,5mily
    • 2
    • 3
    • 100
    • 200
    Lihat Rincian
    Rp2,5mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • RUKO Dijual
    di Surabaya
    Rp1,2mily
    RUKO Dijual
    di Surabaya
    Rp1,2mily
    • 2
    • 60
    • 180
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Surabaya
    Rp675jt
    RUMAH Dijual
    di Surabaya
    Rp675jt
    • 2
    • 1
    • 100
    • 50
    Lihat Rincian
    Rp675jt

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