Perumahan The Western Regency

Rumah luas dan nyaman di jual cepat

The Western Regency perum Western Regency Sememi indah perumahan western Regency jln semeni indah Surabaya Jawa Timur

Rp1,37mily
Bisa Nego
KPR: 11,4jt/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.1.375.000.000 Dana Tunai yang Harus Disiapkan Rp.412.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.100.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.11.486.472 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.13.084.051 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.197.616.334
Total Pembayaran
Rp.2.721.116.334 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.1.100.000.000
1 Rp.11.486.472 Rp.2.778.139 Rp.8.708.333 Rp.1.097.221.861
2 Rp.11.486.472 Rp.2.800.132 Rp.8.686.340 Rp.1.094.421.729
3 Rp.11.486.472 Rp.2.822.300 Rp.8.664.172 Rp.1.091.599.429
4 Rp.11.486.472 Rp.2.844.643 Rp.8.641.829 Rp.1.088.754.786
5 Rp.11.486.472 Rp.2.867.163 Rp.8.619.309 Rp.1.085.887.623
6 Rp.11.486.472 Rp.2.889.862 Rp.8.596.610 Rp.1.082.997.761
7 Rp.11.486.472 Rp.2.912.740 Rp.8.573.732 Rp.1.080.085.021
8 Rp.11.486.472 Rp.2.935.799 Rp.8.550.673 Rp.1.077.149.222
9 Rp.11.486.472 Rp.2.959.041 Rp.8.527.431 Rp.1.074.190.181
10 Rp.11.486.472 Rp.2.982.466 Rp.8.504.006 Rp.1.071.207.715
11 Rp.11.486.472 Rp.3.006.078 Rp.8.480.394 Rp.1.068.201.637
12 Rp.11.486.472 Rp.3.029.876 Rp.8.456.596 Rp.1.065.171.761
13 Rp.11.486.472 Rp.3.053.862 Rp.8.432.610 Rp.1.062.117.899
14 Rp.11.486.472 Rp.3.078.039 Rp.8.408.433 Rp.1.059.039.860
15 Rp.11.486.472 Rp.3.102.406 Rp.8.384.066 Rp.1.055.937.454
16 Rp.11.486.472 Rp.3.126.967 Rp.8.359.505 Rp.1.052.810.487
17 Rp.11.486.472 Rp.3.151.722 Rp.8.334.750 Rp.1.049.658.765
18 Rp.11.486.472 Rp.3.176.673 Rp.8.309.799 Rp.1.046.482.092
19 Rp.11.486.472 Rp.3.201.822 Rp.8.284.650 Rp.1.043.280.270
20 Rp.11.486.472 Rp.3.227.170 Rp.8.259.302 Rp.1.040.053.100
21 Rp.11.486.472 Rp.3.252.718 Rp.8.233.754 Rp.1.036.800.382
22 Rp.11.486.472 Rp.3.278.469 Rp.8.208.003 Rp.1.033.521.913
23 Rp.11.486.472 Rp.3.304.424 Rp.8.182.048 Rp.1.030.217.489
24 Rp.11.486.472 Rp.3.330.584 Rp.8.155.888 Rp.1.026.886.905
25 Rp.11.486.472 Rp.3.356.951 Rp.8.129.521 Rp.1.023.529.954
26 Rp.11.486.472 Rp.3.383.527 Rp.8.102.945 Rp.1.020.146.427
27 Rp.11.486.472 Rp.3.410.313 Rp.8.076.159 Rp.1.016.736.114
28 Rp.11.486.472 Rp.3.437.311 Rp.8.049.161 Rp.1.013.298.803
29 Rp.11.486.472 Rp.3.464.523 Rp.8.021.949 Rp.1.009.834.280
30 Rp.11.486.472 Rp.3.491.951 Rp.7.994.521 Rp.1.006.342.329
31 Rp.11.486.472 Rp.3.519.595 Rp.7.966.877 Rp.1.002.822.734
32 Rp.11.486.472 Rp.3.547.459 Rp.7.939.013 Rp.999.275.275
33 Rp.11.486.472 Rp.3.575.543 Rp.7.910.929 Rp.995.699.732
34 Rp.11.486.472 Rp.3.603.849 Rp.7.882.623 Rp.992.095.883
35 Rp.11.486.472 Rp.3.632.380 Rp.7.854.092 Rp.988.463.503
36 Rp.11.486.472 Rp.3.661.136 Rp.7.825.336 Rp.984.802.367
37 Rp.13.084.051 Rp.3.030.860 Rp.10.053.191 Rp.981.771.507
38 Rp.13.084.051 Rp.3.061.800 Rp.10.022.251 Rp.978.709.707
39 Rp.13.084.051 Rp.3.093.056 Rp.9.990.995 Rp.975.616.651
40 Rp.13.084.051 Rp.3.124.631 Rp.9.959.420 Rp.972.492.020
41 Rp.13.084.051 Rp.3.156.528 Rp.9.927.523 Rp.969.335.492
42 Rp.13.084.051 Rp.3.188.751 Rp.9.895.300 Rp.966.146.741
43 Rp.13.084.051 Rp.3.221.303 Rp.9.862.748 Rp.962.925.438
44 Rp.13.084.051 Rp.3.254.187 Rp.9.829.864 Rp.959.671.251
45 Rp.13.084.051 Rp.3.287.407 Rp.9.796.644 Rp.956.383.844
46 Rp.13.084.051 Rp.3.320.966 Rp.9.763.085 Rp.953.062.878
47 Rp.13.084.051 Rp.3.354.867 Rp.9.729.184 Rp.949.708.011
48 Rp.13.084.051 Rp.3.389.115 Rp.9.694.936 Rp.946.318.896
49 Rp.13.084.051 Rp.3.423.712 Rp.9.660.339 Rp.942.895.184
50 Rp.13.084.051 Rp.3.458.663 Rp.9.625.388 Rp.939.436.521
51 Rp.13.084.051 Rp.3.493.970 Rp.9.590.081 Rp.935.942.551
52 Rp.13.084.051 Rp.3.529.637 Rp.9.554.414 Rp.932.412.914
53 Rp.13.084.051 Rp.3.565.669 Rp.9.518.382 Rp.928.847.245
54 Rp.13.084.051 Rp.3.602.069 Rp.9.481.982 Rp.925.245.176
55 Rp.13.084.051 Rp.3.638.840 Rp.9.445.211 Rp.921.606.336
56 Rp.13.084.051 Rp.3.675.986 Rp.9.408.065 Rp.917.930.350
57 Rp.13.084.051 Rp.3.713.512 Rp.9.370.539 Rp.914.216.838
58 Rp.13.084.051 Rp.3.751.421 Rp.9.332.630 Rp.910.465.417
59 Rp.13.084.051 Rp.3.789.717 Rp.9.294.334 Rp.906.675.700
60 Rp.13.084.051 Rp.3.828.403 Rp.9.255.648 Rp.902.847.297
61 Rp.13.084.051 Rp.3.867.485 Rp.9.216.566 Rp.898.979.812
62 Rp.13.084.051 Rp.3.906.965 Rp.9.177.086 Rp.895.072.847
63 Rp.13.084.051 Rp.3.946.849 Rp.9.137.202 Rp.891.125.998
64 Rp.13.084.051 Rp.3.987.140 Rp.9.096.911 Rp.887.138.858
65 Rp.13.084.051 Rp.4.027.842 Rp.9.056.209 Rp.883.111.016
66 Rp.13.084.051 Rp.4.068.959 Rp.9.015.092 Rp.879.042.057
67 Rp.13.084.051 Rp.4.110.497 Rp.8.973.554 Rp.874.931.560
68 Rp.13.084.051 Rp.4.152.458 Rp.8.931.593 Rp.870.779.102
69 Rp.13.084.051 Rp.4.194.848 Rp.8.889.203 Rp.866.584.254
70 Rp.13.084.051 Rp.4.237.670 Rp.8.846.381 Rp.862.346.584
71 Rp.13.084.051 Rp.4.280.930 Rp.8.803.121 Rp.858.065.654
72 Rp.13.084.051 Rp.4.324.631 Rp.8.759.420 Rp.853.741.023
73 Rp.13.084.051 Rp.4.368.778 Rp.8.715.273 Rp.849.372.245
74 Rp.13.084.051 Rp.4.413.376 Rp.8.670.675 Rp.844.958.869
75 Rp.13.084.051 Rp.4.458.429 Rp.8.625.622 Rp.840.500.440
76 Rp.13.084.051 Rp.4.503.942 Rp.8.580.109 Rp.835.996.498
77 Rp.13.084.051 Rp.4.549.920 Rp.8.534.131 Rp.831.446.578
78 Rp.13.084.051 Rp.4.596.367 Rp.8.487.684 Rp.826.850.211
79 Rp.13.084.051 Rp.4.643.288 Rp.8.440.763 Rp.822.206.923
80 Rp.13.084.051 Rp.4.690.689 Rp.8.393.362 Rp.817.516.234
81 Rp.13.084.051 Rp.4.738.573 Rp.8.345.478 Rp.812.777.661
82 Rp.13.084.051 Rp.4.786.946 Rp.8.297.105 Rp.807.990.715
83 Rp.13.084.051 Rp.4.835.812 Rp.8.248.239 Rp.803.154.903
84 Rp.13.084.051 Rp.4.885.178 Rp.8.198.873 Rp.798.269.725
85 Rp.13.084.051 Rp.4.935.048 Rp.8.149.003 Rp.793.334.677
86 Rp.13.084.051 Rp.4.985.426 Rp.8.098.625 Rp.788.349.251
87 Rp.13.084.051 Rp.5.036.319 Rp.8.047.732 Rp.783.312.932
88 Rp.13.084.051 Rp.5.087.731 Rp.7.996.320 Rp.778.225.201
89 Rp.13.084.051 Rp.5.139.669 Rp.7.944.382 Rp.773.085.532
90 Rp.13.084.051 Rp.5.192.136 Rp.7.891.915 Rp.767.893.396
91 Rp.13.084.051 Rp.5.245.139 Rp.7.838.912 Rp.762.648.257
92 Rp.13.084.051 Rp.5.298.683 Rp.7.785.368 Rp.757.349.574
93 Rp.13.084.051 Rp.5.352.774 Rp.7.731.277 Rp.751.996.800
94 Rp.13.084.051 Rp.5.407.417 Rp.7.676.634 Rp.746.589.383
95 Rp.13.084.051 Rp.5.462.618 Rp.7.621.433 Rp.741.126.765
96 Rp.13.084.051 Rp.5.518.382 Rp.7.565.669 Rp.735.608.383
97 Rp.13.084.051 Rp.5.574.715 Rp.7.509.336 Rp.730.033.668
98 Rp.13.084.051 Rp.5.631.624 Rp.7.452.427 Rp.724.402.044
99 Rp.13.084.051 Rp.5.689.113 Rp.7.394.938 Rp.718.712.931
100 Rp.13.084.051 Rp.5.747.190 Rp.7.336.861 Rp.712.965.741
101 Rp.13.084.051 Rp.5.805.859 Rp.7.278.192 Rp.707.159.882
102 Rp.13.084.051 Rp.5.865.127 Rp.7.218.924 Rp.701.294.755
103 Rp.13.084.051 Rp.5.925.000 Rp.7.159.051 Rp.695.369.755
104 Rp.13.084.051 Rp.5.985.485 Rp.7.098.566 Rp.689.384.270
105 Rp.13.084.051 Rp.6.046.587 Rp.7.037.464 Rp.683.337.683
106 Rp.13.084.051 Rp.6.108.312 Rp.6.975.739 Rp.677.229.371
107 Rp.13.084.051 Rp.6.170.668 Rp.6.913.383 Rp.671.058.703
108 Rp.13.084.051 Rp.6.233.660 Rp.6.850.391 Rp.664.825.043
109 Rp.13.084.051 Rp.6.297.295 Rp.6.786.756 Rp.658.527.748
110 Rp.13.084.051 Rp.6.361.580 Rp.6.722.471 Rp.652.166.168
111 Rp.13.084.051 Rp.6.426.521 Rp.6.657.530 Rp.645.739.647
112 Rp.13.084.051 Rp.6.492.125 Rp.6.591.926 Rp.639.247.522
113 Rp.13.084.051 Rp.6.558.399 Rp.6.525.652 Rp.632.689.123
114 Rp.13.084.051 Rp.6.625.350 Rp.6.458.701 Rp.626.063.773
115 Rp.13.084.051 Rp.6.692.983 Rp.6.391.068 Rp.619.370.790
116 Rp.13.084.051 Rp.6.761.308 Rp.6.322.743 Rp.612.609.482
117 Rp.13.084.051 Rp.6.830.329 Rp.6.253.722 Rp.605.779.153
118 Rp.13.084.051 Rp.6.900.055 Rp.6.183.996 Rp.598.879.098
119 Rp.13.084.051 Rp.6.970.494 Rp.6.113.557 Rp.591.908.604
120 Rp.13.084.051 Rp.7.041.651 Rp.6.042.400 Rp.584.866.953
121 Rp.13.084.051 Rp.7.113.534 Rp.5.970.517 Rp.577.753.419
122 Rp.13.084.051 Rp.7.186.152 Rp.5.897.899 Rp.570.567.267
123 Rp.13.084.051 Rp.7.259.510 Rp.5.824.541 Rp.563.307.757
124 Rp.13.084.051 Rp.7.333.618 Rp.5.750.433 Rp.555.974.139
125 Rp.13.084.051 Rp.7.408.482 Rp.5.675.569 Rp.548.565.657
126 Rp.13.084.051 Rp.7.484.110 Rp.5.599.941 Rp.541.081.547
127 Rp.13.084.051 Rp.7.560.510 Rp.5.523.541 Rp.533.521.037
128 Rp.13.084.051 Rp.7.637.690 Rp.5.446.361 Rp.525.883.347
129 Rp.13.084.051 Rp.7.715.658 Rp.5.368.393 Rp.518.167.689
130 Rp.13.084.051 Rp.7.794.423 Rp.5.289.628 Rp.510.373.266
131 Rp.13.084.051 Rp.7.873.991 Rp.5.210.060 Rp.502.499.275
132 Rp.13.084.051 Rp.7.954.371 Rp.5.129.680 Rp.494.544.904
133 Rp.13.084.051 Rp.8.035.572 Rp.5.048.479 Rp.486.509.332
134 Rp.13.084.051 Rp.8.117.602 Rp.4.966.449 Rp.478.391.730
135 Rp.13.084.051 Rp.8.200.469 Rp.4.883.582 Rp.470.191.261
136 Rp.13.084.051 Rp.8.284.182 Rp.4.799.869 Rp.461.907.079
137 Rp.13.084.051 Rp.8.368.750 Rp.4.715.301 Rp.453.538.329
138 Rp.13.084.051 Rp.8.454.181 Rp.4.629.870 Rp.445.084.148
139 Rp.13.084.051 Rp.8.540.484 Rp.4.543.567 Rp.436.543.664
140 Rp.13.084.051 Rp.8.627.668 Rp.4.456.383 Rp.427.915.996
141 Rp.13.084.051 Rp.8.715.742 Rp.4.368.309 Rp.419.200.254
142 Rp.13.084.051 Rp.8.804.715 Rp.4.279.336 Rp.410.395.539
143 Rp.13.084.051 Rp.8.894.597 Rp.4.189.454 Rp.401.500.942
144 Rp.13.084.051 Rp.8.985.396 Rp.4.098.655 Rp.392.515.546
145 Rp.13.084.051 Rp.9.077.121 Rp.4.006.930 Rp.383.438.425
146 Rp.13.084.051 Rp.9.169.784 Rp.3.914.267 Rp.374.268.641
147 Rp.13.084.051 Rp.9.263.392 Rp.3.820.659 Rp.365.005.249
148 Rp.13.084.051 Rp.9.357.956 Rp.3.726.095 Rp.355.647.293
149 Rp.13.084.051 Rp.9.453.485 Rp.3.630.566 Rp.346.193.808
150 Rp.13.084.051 Rp.9.549.989 Rp.3.534.062 Rp.336.643.819
151 Rp.13.084.051 Rp.9.647.479 Rp.3.436.572 Rp.326.996.340
152 Rp.13.084.051 Rp.9.745.963 Rp.3.338.088 Rp.317.250.377
153 Rp.13.084.051 Rp.9.845.453 Rp.3.238.598 Rp.307.404.924
154 Rp.13.084.051 Rp.9.945.959 Rp.3.138.092 Rp.297.458.965
155 Rp.13.084.051 Rp.10.047.491 Rp.3.036.560 Rp.287.411.474
156 Rp.13.084.051 Rp.10.150.059 Rp.2.933.992 Rp.277.261.415
157 Rp.13.084.051 Rp.10.253.674 Rp.2.830.377 Rp.267.007.741
158 Rp.13.084.051 Rp.10.358.347 Rp.2.725.704 Rp.256.649.394
159 Rp.13.084.051 Rp.10.464.088 Rp.2.619.963 Rp.246.185.306
160 Rp.13.084.051 Rp.10.570.909 Rp.2.513.142 Rp.235.614.397
161 Rp.13.084.051 Rp.10.678.821 Rp.2.405.230 Rp.224.935.576
162 Rp.13.084.051 Rp.10.787.834 Rp.2.296.217 Rp.214.147.742
163 Rp.13.084.051 Rp.10.897.959 Rp.2.186.092 Rp.203.249.783
164 Rp.13.084.051 Rp.11.009.209 Rp.2.074.842 Rp.192.240.574
165 Rp.13.084.051 Rp.11.121.595 Rp.1.962.456 Rp.181.118.979
166 Rp.13.084.051 Rp.11.235.128 Rp.1.848.923 Rp.169.883.851
167 Rp.13.084.051 Rp.11.349.820 Rp.1.734.231 Rp.158.534.031
168 Rp.13.084.051 Rp.11.465.683 Rp.1.618.368 Rp.147.068.348
169 Rp.13.084.051 Rp.11.582.728 Rp.1.501.323 Rp.135.485.620
170 Rp.13.084.051 Rp.11.700.969 Rp.1.383.082 Rp.123.784.651
171 Rp.13.084.051 Rp.11.820.416 Rp.1.263.635 Rp.111.964.235
172 Rp.13.084.051 Rp.11.941.083 Rp.1.142.968 Rp.100.023.152
173 Rp.13.084.051 Rp.12.062.981 Rp.1.021.070 Rp.87.960.171
174 Rp.13.084.051 Rp.12.186.124 Rp.897.927 Rp.75.774.047
175 Rp.13.084.051 Rp.12.310.524 Rp.773.527 Rp.63.463.523
176 Rp.13.084.051 Rp.12.436.194 Rp.647.857 Rp.51.027.329
177 Rp.13.084.051 Rp.12.563.147 Rp.520.904 Rp.38.464.182
178 Rp.13.084.051 Rp.12.691.396 Rp.392.655 Rp.25.772.786
179 Rp.13.084.051 Rp.12.820.954 Rp.263.097 Rp.12.951.832
180 Rp.13.084.051 Rp.12.951.832 Rp.132.217 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
  • 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
  • RUKO Dijual
    di Surabaya
    Rp4,6mily
    RUKO Dijual
    di Surabaya
    Rp4,6mily
    • 77
    • 231
    Lihat Rincian
    Rp4,6mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,65mily
    • 3
    • 2
    • 101
    Lihat Rincian
    Rp1,65mily
  • 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