Perumahan IKIP

Rumah 2 Lantai Minimalis di Surabaya Lokasi Stategis bebas banjir bisa KPR

IKIP Jl. Gunung Anyar Indah blok G kav 207 Gunung Anyar Surabaya Jawa Timur

Rp1,45mily
KPR: 12,1jt/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.1.450.000.000 Dana Tunai yang Harus Disiapkan Rp.435.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.160.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.12.113.006 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.13.797.727 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.262.940.879
Total Pembayaran
Rp.2.869.540.879 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.1.160.000.000
1 Rp.12.113.006 Rp.2.929.673 Rp.9.183.333 Rp.1.157.070.327
2 Rp.12.113.006 Rp.2.952.866 Rp.9.160.140 Rp.1.154.117.461
3 Rp.12.113.006 Rp.2.976.243 Rp.9.136.763 Rp.1.151.141.218
4 Rp.12.113.006 Rp.2.999.805 Rp.9.113.201 Rp.1.148.141.413
5 Rp.12.113.006 Rp.3.023.553 Rp.9.089.453 Rp.1.145.117.860
6 Rp.12.113.006 Rp.3.047.490 Rp.9.065.516 Rp.1.142.070.370
7 Rp.12.113.006 Rp.3.071.616 Rp.9.041.390 Rp.1.138.998.754
8 Rp.12.113.006 Rp.3.095.933 Rp.9.017.073 Rp.1.135.902.821
9 Rp.12.113.006 Rp.3.120.442 Rp.8.992.564 Rp.1.132.782.379
10 Rp.12.113.006 Rp.3.145.145 Rp.8.967.861 Rp.1.129.637.234
11 Rp.12.113.006 Rp.3.170.045 Rp.8.942.961 Rp.1.126.467.189
12 Rp.12.113.006 Rp.3.195.141 Rp.8.917.865 Rp.1.123.272.048
13 Rp.12.113.006 Rp.3.220.436 Rp.8.892.570 Rp.1.120.051.612
14 Rp.12.113.006 Rp.3.245.931 Rp.8.867.075 Rp.1.116.805.681
15 Rp.12.113.006 Rp.3.271.628 Rp.8.841.378 Rp.1.113.534.053
16 Rp.12.113.006 Rp.3.297.528 Rp.8.815.478 Rp.1.110.236.525
17 Rp.12.113.006 Rp.3.323.634 Rp.8.789.372 Rp.1.106.912.891
18 Rp.12.113.006 Rp.3.349.946 Rp.8.763.060 Rp.1.103.562.945
19 Rp.12.113.006 Rp.3.376.466 Rp.8.736.540 Rp.1.100.186.479
20 Rp.12.113.006 Rp.3.403.196 Rp.8.709.810 Rp.1.096.783.283
21 Rp.12.113.006 Rp.3.430.138 Rp.8.682.868 Rp.1.093.353.145
22 Rp.12.113.006 Rp.3.457.294 Rp.8.655.712 Rp.1.089.895.851
23 Rp.12.113.006 Rp.3.484.664 Rp.8.628.342 Rp.1.086.411.187
24 Rp.12.113.006 Rp.3.512.251 Rp.8.600.755 Rp.1.082.898.936
25 Rp.12.113.006 Rp.3.540.056 Rp.8.572.950 Rp.1.079.358.880
26 Rp.12.113.006 Rp.3.568.082 Rp.8.544.924 Rp.1.075.790.798
27 Rp.12.113.006 Rp.3.596.329 Rp.8.516.677 Rp.1.072.194.469
28 Rp.12.113.006 Rp.3.624.800 Rp.8.488.206 Rp.1.068.569.669
29 Rp.12.113.006 Rp.3.653.496 Rp.8.459.510 Rp.1.064.916.173
30 Rp.12.113.006 Rp.3.682.420 Rp.8.430.586 Rp.1.061.233.753
31 Rp.12.113.006 Rp.3.711.572 Rp.8.401.434 Rp.1.057.522.181
32 Rp.12.113.006 Rp.3.740.955 Rp.8.372.051 Rp.1.053.781.226
33 Rp.12.113.006 Rp.3.770.571 Rp.8.342.435 Rp.1.050.010.655
34 Rp.12.113.006 Rp.3.800.422 Rp.8.312.584 Rp.1.046.210.233
35 Rp.12.113.006 Rp.3.830.508 Rp.8.282.498 Rp.1.042.379.725
36 Rp.12.113.006 Rp.3.860.833 Rp.8.252.173 Rp.1.038.518.892
37 Rp.13.797.727 Rp.3.196.180 Rp.10.601.547 Rp.1.035.322.712
38 Rp.13.797.727 Rp.3.228.808 Rp.10.568.919 Rp.1.032.093.904
39 Rp.13.797.727 Rp.3.261.768 Rp.10.535.959 Rp.1.028.832.136
40 Rp.13.797.727 Rp.3.295.066 Rp.10.502.661 Rp.1.025.537.070
41 Rp.13.797.727 Rp.3.328.703 Rp.10.469.024 Rp.1.022.208.367
42 Rp.13.797.727 Rp.3.362.683 Rp.10.435.044 Rp.1.018.845.684
43 Rp.13.797.727 Rp.3.397.011 Rp.10.400.716 Rp.1.015.448.673
44 Rp.13.797.727 Rp.3.431.688 Rp.10.366.039 Rp.1.012.016.985
45 Rp.13.797.727 Rp.3.466.720 Rp.10.331.007 Rp.1.008.550.265
46 Rp.13.797.727 Rp.3.502.110 Rp.10.295.617 Rp.1.005.048.155
47 Rp.13.797.727 Rp.3.537.860 Rp.10.259.867 Rp.1.001.510.295
48 Rp.13.797.727 Rp.3.573.976 Rp.10.223.751 Rp.997.936.319
49 Rp.13.797.727 Rp.3.610.460 Rp.10.187.267 Rp.994.325.859
50 Rp.13.797.727 Rp.3.647.317 Rp.10.150.410 Rp.990.678.542
51 Rp.13.797.727 Rp.3.684.550 Rp.10.113.177 Rp.986.993.992
52 Rp.13.797.727 Rp.3.722.163 Rp.10.075.564 Rp.983.271.829
53 Rp.13.797.727 Rp.3.760.160 Rp.10.037.567 Rp.979.511.669
54 Rp.13.797.727 Rp.3.798.545 Rp.9.999.182 Rp.975.713.124
55 Rp.13.797.727 Rp.3.837.322 Rp.9.960.405 Rp.971.875.802
56 Rp.13.797.727 Rp.3.876.495 Rp.9.921.232 Rp.967.999.307
57 Rp.13.797.727 Rp.3.916.067 Rp.9.881.660 Rp.964.083.240
58 Rp.13.797.727 Rp.3.956.044 Rp.9.841.683 Rp.960.127.196
59 Rp.13.797.727 Rp.3.996.429 Rp.9.801.298 Rp.956.130.767
60 Rp.13.797.727 Rp.4.037.225 Rp.9.760.502 Rp.952.093.542
61 Rp.13.797.727 Rp.4.078.439 Rp.9.719.288 Rp.948.015.103
62 Rp.13.797.727 Rp.4.120.073 Rp.9.677.654 Rp.943.895.030
63 Rp.13.797.727 Rp.4.162.132 Rp.9.635.595 Rp.939.732.898
64 Rp.13.797.727 Rp.4.204.620 Rp.9.593.107 Rp.935.528.278
65 Rp.13.797.727 Rp.4.247.542 Rp.9.550.185 Rp.931.280.736
66 Rp.13.797.727 Rp.4.290.903 Rp.9.506.824 Rp.926.989.833
67 Rp.13.797.727 Rp.4.334.706 Rp.9.463.021 Rp.922.655.127
68 Rp.13.797.727 Rp.4.378.956 Rp.9.418.771 Rp.918.276.171
69 Rp.13.797.727 Rp.4.423.658 Rp.9.374.069 Rp.913.852.513
70 Rp.13.797.727 Rp.4.468.816 Rp.9.328.911 Rp.909.383.697
71 Rp.13.797.727 Rp.4.514.435 Rp.9.283.292 Rp.904.869.262
72 Rp.13.797.727 Rp.4.560.520 Rp.9.237.207 Rp.900.308.742
73 Rp.13.797.727 Rp.4.607.075 Rp.9.190.652 Rp.895.701.667
74 Rp.13.797.727 Rp.4.654.106 Rp.9.143.621 Rp.891.047.561
75 Rp.13.797.727 Rp.4.701.616 Rp.9.096.111 Rp.886.345.945
76 Rp.13.797.727 Rp.4.749.612 Rp.9.048.115 Rp.881.596.333
77 Rp.13.797.727 Rp.4.798.098 Rp.8.999.629 Rp.876.798.235
78 Rp.13.797.727 Rp.4.847.078 Rp.8.950.649 Rp.871.951.157
79 Rp.13.797.727 Rp.4.896.559 Rp.8.901.168 Rp.867.054.598
80 Rp.13.797.727 Rp.4.946.545 Rp.8.851.182 Rp.862.108.053
81 Rp.13.797.727 Rp.4.997.041 Rp.8.800.686 Rp.857.111.012
82 Rp.13.797.727 Rp.5.048.052 Rp.8.749.675 Rp.852.062.960
83 Rp.13.797.727 Rp.5.099.584 Rp.8.698.143 Rp.846.963.376
84 Rp.13.797.727 Rp.5.151.643 Rp.8.646.084 Rp.841.811.733
85 Rp.13.797.727 Rp.5.204.232 Rp.8.593.495 Rp.836.607.501
86 Rp.13.797.727 Rp.5.257.359 Rp.8.540.368 Rp.831.350.142
87 Rp.13.797.727 Rp.5.311.028 Rp.8.486.699 Rp.826.039.114
88 Rp.13.797.727 Rp.5.365.244 Rp.8.432.483 Rp.820.673.870
89 Rp.13.797.727 Rp.5.420.015 Rp.8.377.712 Rp.815.253.855
90 Rp.13.797.727 Rp.5.475.344 Rp.8.322.383 Rp.809.778.511
91 Rp.13.797.727 Rp.5.531.238 Rp.8.266.489 Rp.804.247.273
92 Rp.13.797.727 Rp.5.587.703 Rp.8.210.024 Rp.798.659.570
93 Rp.13.797.727 Rp.5.644.744 Rp.8.152.983 Rp.793.014.826
94 Rp.13.797.727 Rp.5.702.367 Rp.8.095.360 Rp.787.312.459
95 Rp.13.797.727 Rp.5.760.579 Rp.8.037.148 Rp.781.551.880
96 Rp.13.797.727 Rp.5.819.385 Rp.7.978.342 Rp.775.732.495
97 Rp.13.797.727 Rp.5.878.791 Rp.7.918.936 Rp.769.853.704
98 Rp.13.797.727 Rp.5.938.804 Rp.7.858.923 Rp.763.914.900
99 Rp.13.797.727 Rp.5.999.429 Rp.7.798.298 Rp.757.915.471
100 Rp.13.797.727 Rp.6.060.673 Rp.7.737.054 Rp.751.854.798
101 Rp.13.797.727 Rp.6.122.543 Rp.7.675.184 Rp.745.732.255
102 Rp.13.797.727 Rp.6.185.044 Rp.7.612.683 Rp.739.547.211
103 Rp.13.797.727 Rp.6.248.183 Rp.7.549.544 Rp.733.299.028
104 Rp.13.797.727 Rp.6.311.966 Rp.7.485.761 Rp.726.987.062
105 Rp.13.797.727 Rp.6.376.401 Rp.7.421.326 Rp.720.610.661
106 Rp.13.797.727 Rp.6.441.493 Rp.7.356.234 Rp.714.169.168
107 Rp.13.797.727 Rp.6.507.250 Rp.7.290.477 Rp.707.661.918
108 Rp.13.797.727 Rp.6.573.678 Rp.7.224.049 Rp.701.088.240
109 Rp.13.797.727 Rp.6.640.785 Rp.7.156.942 Rp.694.447.455
110 Rp.13.797.727 Rp.6.708.576 Rp.7.089.151 Rp.687.738.879
111 Rp.13.797.727 Rp.6.777.059 Rp.7.020.668 Rp.680.961.820
112 Rp.13.797.727 Rp.6.846.242 Rp.6.951.485 Rp.674.115.578
113 Rp.13.797.727 Rp.6.916.130 Rp.6.881.597 Rp.667.199.448
114 Rp.13.797.727 Rp.6.986.733 Rp.6.810.994 Rp.660.212.715
115 Rp.13.797.727 Rp.7.058.056 Rp.6.739.671 Rp.653.154.659
116 Rp.13.797.727 Rp.7.130.107 Rp.6.667.620 Rp.646.024.552
117 Rp.13.797.727 Rp.7.202.893 Rp.6.594.834 Rp.638.821.659
118 Rp.13.797.727 Rp.7.276.423 Rp.6.521.304 Rp.631.545.236
119 Rp.13.797.727 Rp.7.350.703 Rp.6.447.024 Rp.624.194.533
120 Rp.13.797.727 Rp.7.425.741 Rp.6.371.986 Rp.616.768.792
121 Rp.13.797.727 Rp.7.501.546 Rp.6.296.181 Rp.609.267.246
122 Rp.13.797.727 Rp.7.578.124 Rp.6.219.603 Rp.601.689.122
123 Rp.13.797.727 Rp.7.655.484 Rp.6.142.243 Rp.594.033.638
124 Rp.13.797.727 Rp.7.733.634 Rp.6.064.093 Rp.586.300.004
125 Rp.13.797.727 Rp.7.812.581 Rp.5.985.146 Rp.578.487.423
126 Rp.13.797.727 Rp.7.892.335 Rp.5.905.392 Rp.570.595.088
127 Rp.13.797.727 Rp.7.972.902 Rp.5.824.825 Rp.562.622.186
128 Rp.13.797.727 Rp.8.054.292 Rp.5.743.435 Rp.554.567.894
129 Rp.13.797.727 Rp.8.136.513 Rp.5.661.214 Rp.546.431.381
130 Rp.13.797.727 Rp.8.219.573 Rp.5.578.154 Rp.538.211.808
131 Rp.13.797.727 Rp.8.303.481 Rp.5.494.246 Rp.529.908.327
132 Rp.13.797.727 Rp.8.388.246 Rp.5.409.481 Rp.521.520.081
133 Rp.13.797.727 Rp.8.473.876 Rp.5.323.851 Rp.513.046.205
134 Rp.13.797.727 Rp.8.560.380 Rp.5.237.347 Rp.504.485.825
135 Rp.13.797.727 Rp.8.647.768 Rp.5.149.959 Rp.495.838.057
136 Rp.13.797.727 Rp.8.736.047 Rp.5.061.680 Rp.487.102.010
137 Rp.13.797.727 Rp.8.825.227 Rp.4.972.500 Rp.478.276.783
138 Rp.13.797.727 Rp.8.915.318 Rp.4.882.409 Rp.469.361.465
139 Rp.13.797.727 Rp.9.006.329 Rp.4.791.398 Rp.460.355.136
140 Rp.13.797.727 Rp.9.098.268 Rp.4.699.459 Rp.451.256.868
141 Rp.13.797.727 Rp.9.191.146 Rp.4.606.581 Rp.442.065.722
142 Rp.13.797.727 Rp.9.284.973 Rp.4.512.754 Rp.432.780.749
143 Rp.13.797.727 Rp.9.379.757 Rp.4.417.970 Rp.423.400.992
144 Rp.13.797.727 Rp.9.475.509 Rp.4.322.218 Rp.413.925.483
145 Rp.13.797.727 Rp.9.572.238 Rp.4.225.489 Rp.404.353.245
146 Rp.13.797.727 Rp.9.669.954 Rp.4.127.773 Rp.394.683.291
147 Rp.13.797.727 Rp.9.768.668 Rp.4.029.059 Rp.384.914.623
148 Rp.13.797.727 Rp.9.868.390 Rp.3.929.337 Rp.375.046.233
149 Rp.13.797.727 Rp.9.969.130 Rp.3.828.597 Rp.365.077.103
150 Rp.13.797.727 Rp.10.070.898 Rp.3.726.829 Rp.355.006.205
151 Rp.13.797.727 Rp.10.173.705 Rp.3.624.022 Rp.344.832.500
152 Rp.13.797.727 Rp.10.277.562 Rp.3.520.165 Rp.334.554.938
153 Rp.13.797.727 Rp.10.382.479 Rp.3.415.248 Rp.324.172.459
154 Rp.13.797.727 Rp.10.488.466 Rp.3.309.261 Rp.313.683.993
155 Rp.13.797.727 Rp.10.595.536 Rp.3.202.191 Rp.303.088.457
156 Rp.13.797.727 Rp.10.703.699 Rp.3.094.028 Rp.292.384.758
157 Rp.13.797.727 Rp.10.812.966 Rp.2.984.761 Rp.281.571.792
158 Rp.13.797.727 Rp.10.923.348 Rp.2.874.379 Rp.270.648.444
159 Rp.13.797.727 Rp.11.034.857 Rp.2.762.870 Rp.259.613.587
160 Rp.13.797.727 Rp.11.147.505 Rp.2.650.222 Rp.248.466.082
161 Rp.13.797.727 Rp.11.261.302 Rp.2.536.425 Rp.237.204.780
162 Rp.13.797.727 Rp.11.376.262 Rp.2.421.465 Rp.225.828.518
163 Rp.13.797.727 Rp.11.492.394 Rp.2.305.333 Rp.214.336.124
164 Rp.13.797.727 Rp.11.609.712 Rp.2.188.015 Rp.202.726.412
165 Rp.13.797.727 Rp.11.728.228 Rp.2.069.499 Rp.190.998.184
166 Rp.13.797.727 Rp.11.847.954 Rp.1.949.773 Rp.179.150.230
167 Rp.13.797.727 Rp.11.968.902 Rp.1.828.825 Rp.167.181.328
168 Rp.13.797.727 Rp.12.091.084 Rp.1.706.643 Rp.155.090.244
169 Rp.13.797.727 Rp.12.214.514 Rp.1.583.213 Rp.142.875.730
170 Rp.13.797.727 Rp.12.339.204 Rp.1.458.523 Rp.130.536.526
171 Rp.13.797.727 Rp.12.465.167 Rp.1.332.560 Rp.118.071.359
172 Rp.13.797.727 Rp.12.592.415 Rp.1.205.312 Rp.105.478.944
173 Rp.13.797.727 Rp.12.720.963 Rp.1.076.764 Rp.92.757.981
174 Rp.13.797.727 Rp.12.850.823 Rp.946.904 Rp.79.907.158
175 Rp.13.797.727 Rp.12.982.008 Rp.815.719 Rp.66.925.150
176 Rp.13.797.727 Rp.13.114.533 Rp.683.194 Rp.53.810.617
177 Rp.13.797.727 Rp.13.248.410 Rp.549.317 Rp.40.562.207
178 Rp.13.797.727 Rp.13.383.654 Rp.414.073 Rp.27.178.553
179 Rp.13.797.727 Rp.13.520.279 Rp.277.448 Rp.13.658.274
180 Rp.13.797.727 Rp.13.658.274 Rp.139.428 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp675jt
    RUMAH Dijual
    di Surabaya
    Rp675jt
    • 2
    • 1
    • 100
    • 50
    Lihat Rincian
    Rp675jt
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    • 4
    • 3
    • 140
    • 165
    Lihat Rincian
    Rp60jt/thn
  • RUKO Dijual
    di Surabaya
    Rp1,2mily
    RUKO Dijual
    di Surabaya
    Rp1,2mily
    • 2
    • 60
    • 180
    Lihat Rincian
    Rp1,2mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • RUKO Dijual
    di Surabaya
    Rp2,5mily
    RUKO Dijual
    di Surabaya
    Rp2,5mily
    • 2
    • 3
    • 100
    • 200
    Lihat Rincian
    Rp2,5mily
  • APARTEMEN Dijual
    di Surabaya
    Rp350jt
    APARTEMEN Dijual
    di Surabaya
    Rp350jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp350jt

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