Rumah Gress 50/100 (5x20) Wonorejo Rungkut

Wonorejo Indah Timur Surabaya Jawa Timur

Rp675jt
Bisa Nego
KPR: 5,63jt/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.675.000.000 Dana Tunai yang Harus Disiapkan Rp.202.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.540.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.638.813 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.423.080 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.587.920.738
Total Pembayaran
Rp.1.335.820.738 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.540.000.000
1 Rp.5.638.813 Rp.1.363.813 Rp.4.275.000 Rp.538.636.187
2 Rp.5.638.813 Rp.1.374.610 Rp.4.264.203 Rp.537.261.577
3 Rp.5.638.813 Rp.1.385.492 Rp.4.253.321 Rp.535.876.085
4 Rp.5.638.813 Rp.1.396.461 Rp.4.242.352 Rp.534.479.624
5 Rp.5.638.813 Rp.1.407.516 Rp.4.231.297 Rp.533.072.108
6 Rp.5.638.813 Rp.1.418.659 Rp.4.220.154 Rp.531.653.449
7 Rp.5.638.813 Rp.1.429.890 Rp.4.208.923 Rp.530.223.559
8 Rp.5.638.813 Rp.1.441.210 Rp.4.197.603 Rp.528.782.349
9 Rp.5.638.813 Rp.1.452.619 Rp.4.186.194 Rp.527.329.730
10 Rp.5.638.813 Rp.1.464.119 Rp.4.174.694 Rp.525.865.611
11 Rp.5.638.813 Rp.1.475.710 Rp.4.163.103 Rp.524.389.901
12 Rp.5.638.813 Rp.1.487.393 Rp.4.151.420 Rp.522.902.508
13 Rp.5.638.813 Rp.1.499.168 Rp.4.139.645 Rp.521.403.340
14 Rp.5.638.813 Rp.1.511.037 Rp.4.127.776 Rp.519.892.303
15 Rp.5.638.813 Rp.1.522.999 Rp.4.115.814 Rp.518.369.304
16 Rp.5.638.813 Rp.1.535.056 Rp.4.103.757 Rp.516.834.248
17 Rp.5.638.813 Rp.1.547.209 Rp.4.091.604 Rp.515.287.039
18 Rp.5.638.813 Rp.1.559.457 Rp.4.079.356 Rp.513.727.582
19 Rp.5.638.813 Rp.1.571.803 Rp.4.067.010 Rp.512.155.779
20 Rp.5.638.813 Rp.1.584.246 Rp.4.054.567 Rp.510.571.533
21 Rp.5.638.813 Rp.1.596.788 Rp.4.042.025 Rp.508.974.745
22 Rp.5.638.813 Rp.1.609.430 Rp.4.029.383 Rp.507.365.315
23 Rp.5.638.813 Rp.1.622.171 Rp.4.016.642 Rp.505.743.144
24 Rp.5.638.813 Rp.1.635.013 Rp.4.003.800 Rp.504.108.131
25 Rp.5.638.813 Rp.1.647.957 Rp.3.990.856 Rp.502.460.174
26 Rp.5.638.813 Rp.1.661.003 Rp.3.977.810 Rp.500.799.171
27 Rp.5.638.813 Rp.1.674.153 Rp.3.964.660 Rp.499.125.018
28 Rp.5.638.813 Rp.1.687.407 Rp.3.951.406 Rp.497.437.611
29 Rp.5.638.813 Rp.1.700.765 Rp.3.938.048 Rp.495.736.846
30 Rp.5.638.813 Rp.1.714.230 Rp.3.924.583 Rp.494.022.616
31 Rp.5.638.813 Rp.1.727.801 Rp.3.911.012 Rp.492.294.815
32 Rp.5.638.813 Rp.1.741.479 Rp.3.897.334 Rp.490.553.336
33 Rp.5.638.813 Rp.1.755.266 Rp.3.883.547 Rp.488.798.070
34 Rp.5.638.813 Rp.1.769.162 Rp.3.869.651 Rp.487.028.908
35 Rp.5.638.813 Rp.1.783.167 Rp.3.855.646 Rp.485.245.741
36 Rp.5.638.813 Rp.1.797.284 Rp.3.841.529 Rp.483.448.457
37 Rp.6.423.080 Rp.1.487.877 Rp.4.935.203 Rp.481.960.580
38 Rp.6.423.080 Rp.1.503.066 Rp.4.920.014 Rp.480.457.514
39 Rp.6.423.080 Rp.1.518.410 Rp.4.904.670 Rp.478.939.104
40 Rp.6.423.080 Rp.1.533.910 Rp.4.889.170 Rp.477.405.194
41 Rp.6.423.080 Rp.1.549.569 Rp.4.873.511 Rp.475.855.625
42 Rp.6.423.080 Rp.1.565.387 Rp.4.857.693 Rp.474.290.238
43 Rp.6.423.080 Rp.1.581.367 Rp.4.841.713 Rp.472.708.871
44 Rp.6.423.080 Rp.1.597.510 Rp.4.825.570 Rp.471.111.361
45 Rp.6.423.080 Rp.1.613.818 Rp.4.809.262 Rp.469.497.543
46 Rp.6.423.080 Rp.1.630.293 Rp.4.792.787 Rp.467.867.250
47 Rp.6.423.080 Rp.1.646.935 Rp.4.776.145 Rp.466.220.315
48 Rp.6.423.080 Rp.1.663.748 Rp.4.759.332 Rp.464.556.567
49 Rp.6.423.080 Rp.1.680.732 Rp.4.742.348 Rp.462.875.835
50 Rp.6.423.080 Rp.1.697.889 Rp.4.725.191 Rp.461.177.946
51 Rp.6.423.080 Rp.1.715.222 Rp.4.707.858 Rp.459.462.724
52 Rp.6.423.080 Rp.1.732.731 Rp.4.690.349 Rp.457.729.993
53 Rp.6.423.080 Rp.1.750.420 Rp.4.672.660 Rp.455.979.573
54 Rp.6.423.080 Rp.1.768.289 Rp.4.654.791 Rp.454.211.284
55 Rp.6.423.080 Rp.1.786.340 Rp.4.636.740 Rp.452.424.944
56 Rp.6.423.080 Rp.1.804.575 Rp.4.618.505 Rp.450.620.369
57 Rp.6.423.080 Rp.1.822.997 Rp.4.600.083 Rp.448.797.372
58 Rp.6.423.080 Rp.1.841.607 Rp.4.581.473 Rp.446.955.765
59 Rp.6.423.080 Rp.1.860.407 Rp.4.562.673 Rp.445.095.358
60 Rp.6.423.080 Rp.1.879.398 Rp.4.543.682 Rp.443.215.960
61 Rp.6.423.080 Rp.1.898.584 Rp.4.524.496 Rp.441.317.376
62 Rp.6.423.080 Rp.1.917.965 Rp.4.505.115 Rp.439.399.411
63 Rp.6.423.080 Rp.1.937.544 Rp.4.485.536 Rp.437.461.867
64 Rp.6.423.080 Rp.1.957.323 Rp.4.465.757 Rp.435.504.544
65 Rp.6.423.080 Rp.1.977.304 Rp.4.445.776 Rp.433.527.240
66 Rp.6.423.080 Rp.1.997.489 Rp.4.425.591 Rp.431.529.751
67 Rp.6.423.080 Rp.2.017.880 Rp.4.405.200 Rp.429.511.871
68 Rp.6.423.080 Rp.2.038.480 Rp.4.384.600 Rp.427.473.391
69 Rp.6.423.080 Rp.2.059.289 Rp.4.363.791 Rp.425.414.102
70 Rp.6.423.080 Rp.2.080.311 Rp.4.342.769 Rp.423.333.791
71 Rp.6.423.080 Rp.2.101.548 Rp.4.321.532 Rp.421.232.243
72 Rp.6.423.080 Rp.2.123.001 Rp.4.300.079 Rp.419.109.242
73 Rp.6.423.080 Rp.2.144.673 Rp.4.278.407 Rp.416.964.569
74 Rp.6.423.080 Rp.2.166.567 Rp.4.256.513 Rp.414.798.002
75 Rp.6.423.080 Rp.2.188.684 Rp.4.234.396 Rp.412.609.318
76 Rp.6.423.080 Rp.2.211.027 Rp.4.212.053 Rp.410.398.291
77 Rp.6.423.080 Rp.2.233.597 Rp.4.189.483 Rp.408.164.694
78 Rp.6.423.080 Rp.2.256.399 Rp.4.166.681 Rp.405.908.295
79 Rp.6.423.080 Rp.2.279.433 Rp.4.143.647 Rp.403.628.862
80 Rp.6.423.080 Rp.2.302.702 Rp.4.120.378 Rp.401.326.160
81 Rp.6.423.080 Rp.2.326.209 Rp.4.096.871 Rp.398.999.951
82 Rp.6.423.080 Rp.2.349.956 Rp.4.073.124 Rp.396.649.995
83 Rp.6.423.080 Rp.2.373.945 Rp.4.049.135 Rp.394.276.050
84 Rp.6.423.080 Rp.2.398.179 Rp.4.024.901 Rp.391.877.871
85 Rp.6.423.080 Rp.2.422.660 Rp.4.000.420 Rp.389.455.211
86 Rp.6.423.080 Rp.2.447.391 Rp.3.975.689 Rp.387.007.820
87 Rp.6.423.080 Rp.2.472.375 Rp.3.950.705 Rp.384.535.445
88 Rp.6.423.080 Rp.2.497.614 Rp.3.925.466 Rp.382.037.831
89 Rp.6.423.080 Rp.2.523.110 Rp.3.899.970 Rp.379.514.721
90 Rp.6.423.080 Rp.2.548.867 Rp.3.874.213 Rp.376.965.854
91 Rp.6.423.080 Rp.2.574.887 Rp.3.848.193 Rp.374.390.967
92 Rp.6.423.080 Rp.2.601.172 Rp.3.821.908 Rp.371.789.795
93 Rp.6.423.080 Rp.2.627.726 Rp.3.795.354 Rp.369.162.069
94 Rp.6.423.080 Rp.2.654.551 Rp.3.768.529 Rp.366.507.518
95 Rp.6.423.080 Rp.2.681.649 Rp.3.741.431 Rp.363.825.869
96 Rp.6.423.080 Rp.2.709.024 Rp.3.714.056 Rp.361.116.845
97 Rp.6.423.080 Rp.2.736.679 Rp.3.686.401 Rp.358.380.166
98 Rp.6.423.080 Rp.2.764.616 Rp.3.658.464 Rp.355.615.550
99 Rp.6.423.080 Rp.2.792.838 Rp.3.630.242 Rp.352.822.712
100 Rp.6.423.080 Rp.2.821.348 Rp.3.601.732 Rp.350.001.364
101 Rp.6.423.080 Rp.2.850.149 Rp.3.572.931 Rp.347.151.215
102 Rp.6.423.080 Rp.2.879.245 Rp.3.543.835 Rp.344.271.970
103 Rp.6.423.080 Rp.2.908.637 Rp.3.514.443 Rp.341.363.333
104 Rp.6.423.080 Rp.2.938.329 Rp.3.484.751 Rp.338.425.004
105 Rp.6.423.080 Rp.2.968.325 Rp.3.454.755 Rp.335.456.679
106 Rp.6.423.080 Rp.2.998.626 Rp.3.424.454 Rp.332.458.053
107 Rp.6.423.080 Rp.3.029.237 Rp.3.393.843 Rp.329.428.816
108 Rp.6.423.080 Rp.3.060.161 Rp.3.362.919 Rp.326.368.655
109 Rp.6.423.080 Rp.3.091.400 Rp.3.331.680 Rp.323.277.255
110 Rp.6.423.080 Rp.3.122.958 Rp.3.300.122 Rp.320.154.297
111 Rp.6.423.080 Rp.3.154.838 Rp.3.268.242 Rp.316.999.459
112 Rp.6.423.080 Rp.3.187.044 Rp.3.236.036 Rp.313.812.415
113 Rp.6.423.080 Rp.3.219.578 Rp.3.203.502 Rp.310.592.837
114 Rp.6.423.080 Rp.3.252.445 Rp.3.170.635 Rp.307.340.392
115 Rp.6.423.080 Rp.3.285.647 Rp.3.137.433 Rp.304.054.745
116 Rp.6.423.080 Rp.3.319.188 Rp.3.103.892 Rp.300.735.557
117 Rp.6.423.080 Rp.3.353.071 Rp.3.070.009 Rp.297.382.486
118 Rp.6.423.080 Rp.3.387.300 Rp.3.035.780 Rp.293.995.186
119 Rp.6.423.080 Rp.3.421.879 Rp.3.001.201 Rp.290.573.307
120 Rp.6.423.080 Rp.3.456.811 Rp.2.966.269 Rp.287.116.496
121 Rp.6.423.080 Rp.3.492.099 Rp.2.930.981 Rp.283.624.397
122 Rp.6.423.080 Rp.3.527.748 Rp.2.895.332 Rp.280.096.649
123 Rp.6.423.080 Rp.3.563.760 Rp.2.859.320 Rp.276.532.889
124 Rp.6.423.080 Rp.3.600.140 Rp.2.822.940 Rp.272.932.749
125 Rp.6.423.080 Rp.3.636.892 Rp.2.786.188 Rp.269.295.857
126 Rp.6.423.080 Rp.3.674.018 Rp.2.749.062 Rp.265.621.839
127 Rp.6.423.080 Rp.3.711.524 Rp.2.711.556 Rp.261.910.315
128 Rp.6.423.080 Rp.3.749.412 Rp.2.673.668 Rp.258.160.903
129 Rp.6.423.080 Rp.3.787.687 Rp.2.635.393 Rp.254.373.216
130 Rp.6.423.080 Rp.3.826.353 Rp.2.596.727 Rp.250.546.863
131 Rp.6.423.080 Rp.3.865.414 Rp.2.557.666 Rp.246.681.449
132 Rp.6.423.080 Rp.3.904.874 Rp.2.518.206 Rp.242.776.575
133 Rp.6.423.080 Rp.3.944.736 Rp.2.478.344 Rp.238.831.839
134 Rp.6.423.080 Rp.3.985.005 Rp.2.438.075 Rp.234.846.834
135 Rp.6.423.080 Rp.4.025.685 Rp.2.397.395 Rp.230.821.149
136 Rp.6.423.080 Rp.4.066.781 Rp.2.356.299 Rp.226.754.368
137 Rp.6.423.080 Rp.4.108.296 Rp.2.314.784 Rp.222.646.072
138 Rp.6.423.080 Rp.4.150.235 Rp.2.272.845 Rp.218.495.837
139 Rp.6.423.080 Rp.4.192.602 Rp.2.230.478 Rp.214.303.235
140 Rp.6.423.080 Rp.4.235.401 Rp.2.187.679 Rp.210.067.834
141 Rp.6.423.080 Rp.4.278.638 Rp.2.144.442 Rp.205.789.196
142 Rp.6.423.080 Rp.4.322.315 Rp.2.100.765 Rp.201.466.881
143 Rp.6.423.080 Rp.4.366.439 Rp.2.056.641 Rp.197.100.442
144 Rp.6.423.080 Rp.4.411.013 Rp.2.012.067 Rp.192.689.429
145 Rp.6.423.080 Rp.4.456.042 Rp.1.967.038 Rp.188.233.387
146 Rp.6.423.080 Rp.4.501.531 Rp.1.921.549 Rp.183.731.856
147 Rp.6.423.080 Rp.4.547.484 Rp.1.875.596 Rp.179.184.372
148 Rp.6.423.080 Rp.4.593.906 Rp.1.829.174 Rp.174.590.466
149 Rp.6.423.080 Rp.4.640.802 Rp.1.782.278 Rp.169.949.664
150 Rp.6.423.080 Rp.4.688.177 Rp.1.734.903 Rp.165.261.487
151 Rp.6.423.080 Rp.4.736.036 Rp.1.687.044 Rp.160.525.451
152 Rp.6.423.080 Rp.4.784.383 Rp.1.638.697 Rp.155.741.068
153 Rp.6.423.080 Rp.4.833.223 Rp.1.589.857 Rp.150.907.845
154 Rp.6.423.080 Rp.4.882.562 Rp.1.540.518 Rp.146.025.283
155 Rp.6.423.080 Rp.4.932.405 Rp.1.490.675 Rp.141.092.878
156 Rp.6.423.080 Rp.4.982.757 Rp.1.440.323 Rp.136.110.121
157 Rp.6.423.080 Rp.5.033.623 Rp.1.389.457 Rp.131.076.498
158 Rp.6.423.080 Rp.5.085.007 Rp.1.338.073 Rp.125.991.491
159 Rp.6.423.080 Rp.5.136.917 Rp.1.286.163 Rp.120.854.574
160 Rp.6.423.080 Rp.5.189.356 Rp.1.233.724 Rp.115.665.218
161 Rp.6.423.080 Rp.5.242.331 Rp.1.180.749 Rp.110.422.887
162 Rp.6.423.080 Rp.5.295.846 Rp.1.127.234 Rp.105.127.041
163 Rp.6.423.080 Rp.5.349.908 Rp.1.073.172 Rp.99.777.133
164 Rp.6.423.080 Rp.5.404.522 Rp.1.018.558 Rp.94.372.611
165 Rp.6.423.080 Rp.5.459.693 Rp.963.387 Rp.88.912.918
166 Rp.6.423.080 Rp.5.515.427 Rp.907.653 Rp.83.397.491
167 Rp.6.423.080 Rp.5.571.731 Rp.851.349 Rp.77.825.760
168 Rp.6.423.080 Rp.5.628.609 Rp.794.471 Rp.72.197.151
169 Rp.6.423.080 Rp.5.686.067 Rp.737.013 Rp.66.511.084
170 Rp.6.423.080 Rp.5.744.113 Rp.678.967 Rp.60.766.971
171 Rp.6.423.080 Rp.5.802.751 Rp.620.329 Rp.54.964.220
172 Rp.6.423.080 Rp.5.861.987 Rp.561.093 Rp.49.102.233
173 Rp.6.423.080 Rp.5.921.828 Rp.501.252 Rp.43.180.405
174 Rp.6.423.080 Rp.5.982.280 Rp.440.800 Rp.37.198.125
175 Rp.6.423.080 Rp.6.043.349 Rp.379.731 Rp.31.154.776
176 Rp.6.423.080 Rp.6.105.042 Rp.318.038 Rp.25.049.734
177 Rp.6.423.080 Rp.6.167.364 Rp.255.716 Rp.18.882.370
178 Rp.6.423.080 Rp.6.230.322 Rp.192.758 Rp.12.652.048
179 Rp.6.423.080 Rp.6.293.924 Rp.129.156 Rp.6.358.124
180 Rp.6.423.080 Rp.6.358.124 Rp.64.906 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
    Rp450jt
    RUMAH Dijual
    di Surabaya
    Rp450jt
    • 2
    • 2
    • 32
    • 40
    Lihat Rincian
    Rp450jt
  • RUKO Dijual
    di Surabaya
    Rp4,6mily
    RUKO Dijual
    di Surabaya
    Rp4,6mily
    • 77
    • 231
    Lihat Rincian
    Rp4,6mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • RUMAH Dijual
    di Surabaya
    Rp2,88mily
    RUMAH Dijual
    di Surabaya
    Rp2,88mily
    • 3
    • 3
    • 108
    • 214
    Lihat Rincian
    Rp2,88mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • KONDOTEL Dijual
    di Surabaya
    Rp900jt
    KONDOTEL Dijual
    di Surabaya
    Rp900jt
    • 1
    • 1
    • 33
    Lihat Rincian
    Rp900jt
  • RUKO Dijual
    di Surabaya
    Rp6,2mily
    RUKO Dijual
    di Surabaya
    Rp6,2mily
    • 150
    • 360
    Lihat Rincian
    Rp6,2mily

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