Tempat Usaha Langka Tengah Kota NEGO KERASS

Jl Makam Peneleh no 46 Jl Makam Peneleh no 46 genteng Surabaya Jawa Timur

Rp6,5mily
Bisa Nego Pemilik Langsung
KPR: 54,2jt/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.6.500.000.000 Dana Tunai yang Harus Disiapkan Rp.1.950.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.5.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.54.299.684 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.61.851.879 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.661.459.056
Total Pembayaran
Rp.12.863.459.056 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.5.200.000.000
1 Rp.54.299.684 Rp.13.133.017 Rp.41.166.667 Rp.5.186.866.983
2 Rp.54.299.684 Rp.13.236.987 Rp.41.062.697 Rp.5.173.629.996
3 Rp.54.299.684 Rp.13.341.780 Rp.40.957.904 Rp.5.160.288.216
4 Rp.54.299.684 Rp.13.447.402 Rp.40.852.282 Rp.5.146.840.814
5 Rp.54.299.684 Rp.13.553.861 Rp.40.745.823 Rp.5.133.286.953
6 Rp.54.299.684 Rp.13.661.162 Rp.40.638.522 Rp.5.119.625.791
7 Rp.54.299.684 Rp.13.769.313 Rp.40.530.371 Rp.5.105.856.478
8 Rp.54.299.684 Rp.13.878.320 Rp.40.421.364 Rp.5.091.978.158
9 Rp.54.299.684 Rp.13.988.190 Rp.40.311.494 Rp.5.077.989.968
10 Rp.54.299.684 Rp.14.098.930 Rp.40.200.754 Rp.5.063.891.038
11 Rp.54.299.684 Rp.14.210.547 Rp.40.089.137 Rp.5.049.680.491
12 Rp.54.299.684 Rp.14.323.047 Rp.39.976.637 Rp.5.035.357.444
13 Rp.54.299.684 Rp.14.436.438 Rp.39.863.246 Rp.5.020.921.006
14 Rp.54.299.684 Rp.14.550.726 Rp.39.748.958 Rp.5.006.370.280
15 Rp.54.299.684 Rp.14.665.919 Rp.39.633.765 Rp.4.991.704.361
16 Rp.54.299.684 Rp.14.782.024 Rp.39.517.660 Rp.4.976.922.337
17 Rp.54.299.684 Rp.14.899.049 Rp.39.400.635 Rp.4.962.023.288
18 Rp.54.299.684 Rp.15.017.000 Rp.39.282.684 Rp.4.947.006.288
19 Rp.54.299.684 Rp.15.135.884 Rp.39.163.800 Rp.4.931.870.404
20 Rp.54.299.684 Rp.15.255.710 Rp.39.043.974 Rp.4.916.614.694
21 Rp.54.299.684 Rp.15.376.484 Rp.38.923.200 Rp.4.901.238.210
22 Rp.54.299.684 Rp.15.498.215 Rp.38.801.469 Rp.4.885.739.995
23 Rp.54.299.684 Rp.15.620.909 Rp.38.678.775 Rp.4.870.119.086
24 Rp.54.299.684 Rp.15.744.575 Rp.38.555.109 Rp.4.854.374.511
25 Rp.54.299.684 Rp.15.869.219 Rp.38.430.465 Rp.4.838.505.292
26 Rp.54.299.684 Rp.15.994.850 Rp.38.304.834 Rp.4.822.510.442
27 Rp.54.299.684 Rp.16.121.476 Rp.38.178.208 Rp.4.806.388.966
28 Rp.54.299.684 Rp.16.249.105 Rp.38.050.579 Rp.4.790.139.861
29 Rp.54.299.684 Rp.16.377.743 Rp.37.921.941 Rp.4.773.762.118
30 Rp.54.299.684 Rp.16.507.401 Rp.37.792.283 Rp.4.757.254.717
31 Rp.54.299.684 Rp.16.638.084 Rp.37.661.600 Rp.4.740.616.633
32 Rp.54.299.684 Rp.16.769.802 Rp.37.529.882 Rp.4.723.846.831
33 Rp.54.299.684 Rp.16.902.563 Rp.37.397.121 Rp.4.706.944.268
34 Rp.54.299.684 Rp.17.036.375 Rp.37.263.309 Rp.4.689.907.893
35 Rp.54.299.684 Rp.17.171.247 Rp.37.128.437 Rp.4.672.736.646
36 Rp.54.299.684 Rp.17.307.186 Rp.36.992.498 Rp.4.655.429.460
37 Rp.61.851.879 Rp.14.327.703 Rp.47.524.176 Rp.4.641.101.757
38 Rp.61.851.879 Rp.14.473.965 Rp.47.377.914 Rp.4.626.627.792
39 Rp.61.851.879 Rp.14.621.720 Rp.47.230.159 Rp.4.612.006.072
40 Rp.61.851.879 Rp.14.770.984 Rp.47.080.895 Rp.4.597.235.088
41 Rp.61.851.879 Rp.14.921.771 Rp.46.930.108 Rp.4.582.313.317
42 Rp.61.851.879 Rp.15.074.097 Rp.46.777.782 Rp.4.567.239.220
43 Rp.61.851.879 Rp.15.227.979 Rp.46.623.900 Rp.4.552.011.241
44 Rp.61.851.879 Rp.15.383.431 Rp.46.468.448 Rp.4.536.627.810
45 Rp.61.851.879 Rp.15.540.470 Rp.46.311.409 Rp.4.521.087.340
46 Rp.61.851.879 Rp.15.699.112 Rp.46.152.767 Rp.4.505.388.228
47 Rp.61.851.879 Rp.15.859.374 Rp.45.992.505 Rp.4.489.528.854
48 Rp.61.851.879 Rp.16.021.272 Rp.45.830.607 Rp.4.473.507.582
49 Rp.61.851.879 Rp.16.184.822 Rp.45.667.057 Rp.4.457.322.760
50 Rp.61.851.879 Rp.16.350.042 Rp.45.501.837 Rp.4.440.972.718
51 Rp.61.851.879 Rp.16.516.949 Rp.45.334.930 Rp.4.424.455.769
52 Rp.61.851.879 Rp.16.685.560 Rp.45.166.319 Rp.4.407.770.209
53 Rp.61.851.879 Rp.16.855.891 Rp.44.995.988 Rp.4.390.914.318
54 Rp.61.851.879 Rp.17.027.962 Rp.44.823.917 Rp.4.373.886.356
55 Rp.61.851.879 Rp.17.201.789 Rp.44.650.090 Rp.4.356.684.567
56 Rp.61.851.879 Rp.17.377.391 Rp.44.474.488 Rp.4.339.307.176
57 Rp.61.851.879 Rp.17.554.785 Rp.44.297.094 Rp.4.321.752.391
58 Rp.61.851.879 Rp.17.733.990 Rp.44.117.889 Rp.4.304.018.401
59 Rp.61.851.879 Rp.17.915.024 Rp.43.936.855 Rp.4.286.103.377
60 Rp.61.851.879 Rp.18.097.907 Rp.43.753.972 Rp.4.268.005.470
61 Rp.61.851.879 Rp.18.282.656 Rp.43.569.223 Rp.4.249.722.814
62 Rp.61.851.879 Rp.18.469.292 Rp.43.382.587 Rp.4.231.253.522
63 Rp.61.851.879 Rp.18.657.833 Rp.43.194.046 Rp.4.212.595.689
64 Rp.61.851.879 Rp.18.848.298 Rp.43.003.581 Rp.4.193.747.391
65 Rp.61.851.879 Rp.19.040.708 Rp.42.811.171 Rp.4.174.706.683
66 Rp.61.851.879 Rp.19.235.082 Rp.42.616.797 Rp.4.155.471.601
67 Rp.61.851.879 Rp.19.431.440 Rp.42.420.439 Rp.4.136.040.161
68 Rp.61.851.879 Rp.19.629.802 Rp.42.222.077 Rp.4.116.410.359
69 Rp.61.851.879 Rp.19.830.190 Rp.42.021.689 Rp.4.096.580.169
70 Rp.61.851.879 Rp.20.032.623 Rp.41.819.256 Rp.4.076.547.546
71 Rp.61.851.879 Rp.20.237.123 Rp.41.614.756 Rp.4.056.310.423
72 Rp.61.851.879 Rp.20.443.710 Rp.41.408.169 Rp.4.035.866.713
73 Rp.61.851.879 Rp.20.652.406 Rp.41.199.473 Rp.4.015.214.307
74 Rp.61.851.879 Rp.20.863.233 Rp.40.988.646 Rp.3.994.351.074
75 Rp.61.851.879 Rp.21.076.212 Rp.40.775.667 Rp.3.973.274.862
76 Rp.61.851.879 Rp.21.291.365 Rp.40.560.514 Rp.3.951.983.497
77 Rp.61.851.879 Rp.21.508.714 Rp.40.343.165 Rp.3.930.474.783
78 Rp.61.851.879 Rp.21.728.282 Rp.40.123.597 Rp.3.908.746.501
79 Rp.61.851.879 Rp.21.950.092 Rp.39.901.787 Rp.3.886.796.409
80 Rp.61.851.879 Rp.22.174.166 Rp.39.677.713 Rp.3.864.622.243
81 Rp.61.851.879 Rp.22.400.527 Rp.39.451.352 Rp.3.842.221.716
82 Rp.61.851.879 Rp.22.629.199 Rp.39.222.680 Rp.3.819.592.517
83 Rp.61.851.879 Rp.22.860.205 Rp.38.991.674 Rp.3.796.732.312
84 Rp.61.851.879 Rp.23.093.570 Rp.38.758.309 Rp.3.773.638.742
85 Rp.61.851.879 Rp.23.329.317 Rp.38.522.562 Rp.3.750.309.425
86 Rp.61.851.879 Rp.23.567.470 Rp.38.284.409 Rp.3.726.741.955
87 Rp.61.851.879 Rp.23.808.055 Rp.38.043.824 Rp.3.702.933.900
88 Rp.61.851.879 Rp.24.051.095 Rp.37.800.784 Rp.3.678.882.805
89 Rp.61.851.879 Rp.24.296.617 Rp.37.555.262 Rp.3.654.586.188
90 Rp.61.851.879 Rp.24.544.645 Rp.37.307.234 Rp.3.630.041.543
91 Rp.61.851.879 Rp.24.795.205 Rp.37.056.674 Rp.3.605.246.338
92 Rp.61.851.879 Rp.25.048.323 Rp.36.803.556 Rp.3.580.198.015
93 Rp.61.851.879 Rp.25.304.024 Rp.36.547.855 Rp.3.554.893.991
94 Rp.61.851.879 Rp.25.562.336 Rp.36.289.543 Rp.3.529.331.655
95 Rp.61.851.879 Rp.25.823.285 Rp.36.028.594 Rp.3.503.508.370
96 Rp.61.851.879 Rp.26.086.898 Rp.35.764.981 Rp.3.477.421.472
97 Rp.61.851.879 Rp.26.353.201 Rp.35.498.678 Rp.3.451.068.271
98 Rp.61.851.879 Rp.26.622.224 Rp.35.229.655 Rp.3.424.446.047
99 Rp.61.851.879 Rp.26.893.992 Rp.34.957.887 Rp.3.397.552.055
100 Rp.61.851.879 Rp.27.168.535 Rp.34.683.344 Rp.3.370.383.520
101 Rp.61.851.879 Rp.27.445.881 Rp.34.405.998 Rp.3.342.937.639
102 Rp.61.851.879 Rp.27.726.057 Rp.34.125.822 Rp.3.315.211.582
103 Rp.61.851.879 Rp.28.009.094 Rp.33.842.785 Rp.3.287.202.488
104 Rp.61.851.879 Rp.28.295.020 Rp.33.556.859 Rp.3.258.907.468
105 Rp.61.851.879 Rp.28.583.865 Rp.33.268.014 Rp.3.230.323.603
106 Rp.61.851.879 Rp.28.875.659 Rp.32.976.220 Rp.3.201.447.944
107 Rp.61.851.879 Rp.29.170.431 Rp.32.681.448 Rp.3.172.277.513
108 Rp.61.851.879 Rp.29.468.213 Rp.32.383.666 Rp.3.142.809.300
109 Rp.61.851.879 Rp.29.769.034 Rp.32.082.845 Rp.3.113.040.266
110 Rp.61.851.879 Rp.30.072.926 Rp.31.778.953 Rp.3.082.967.340
111 Rp.61.851.879 Rp.30.379.921 Rp.31.471.958 Rp.3.052.587.419
112 Rp.61.851.879 Rp.30.690.049 Rp.31.161.830 Rp.3.021.897.370
113 Rp.61.851.879 Rp.31.003.343 Rp.30.848.536 Rp.2.990.894.027
114 Rp.61.851.879 Rp.31.319.836 Rp.30.532.043 Rp.2.959.574.191
115 Rp.61.851.879 Rp.31.639.559 Rp.30.212.320 Rp.2.927.934.632
116 Rp.61.851.879 Rp.31.962.546 Rp.29.889.333 Rp.2.895.972.086
117 Rp.61.851.879 Rp.32.288.831 Rp.29.563.048 Rp.2.863.683.255
118 Rp.61.851.879 Rp.32.618.446 Rp.29.233.433 Rp.2.831.064.809
119 Rp.61.851.879 Rp.32.951.426 Rp.28.900.453 Rp.2.798.113.383
120 Rp.61.851.879 Rp.33.287.805 Rp.28.564.074 Rp.2.764.825.578
121 Rp.61.851.879 Rp.33.627.618 Rp.28.224.261 Rp.2.731.197.960
122 Rp.61.851.879 Rp.33.970.900 Rp.27.880.979 Rp.2.697.227.060
123 Rp.61.851.879 Rp.34.317.686 Rp.27.534.193 Rp.2.662.909.374
124 Rp.61.851.879 Rp.34.668.012 Rp.27.183.867 Rp.2.628.241.362
125 Rp.61.851.879 Rp.35.021.915 Rp.26.829.964 Rp.2.593.219.447
126 Rp.61.851.879 Rp.35.379.430 Rp.26.472.449 Rp.2.557.840.017
127 Rp.61.851.879 Rp.35.740.595 Rp.26.111.284 Rp.2.522.099.422
128 Rp.61.851.879 Rp.36.105.447 Rp.25.746.432 Rp.2.485.993.975
129 Rp.61.851.879 Rp.36.474.024 Rp.25.377.855 Rp.2.449.519.951
130 Rp.61.851.879 Rp.36.846.363 Rp.25.005.516 Rp.2.412.673.588
131 Rp.61.851.879 Rp.37.222.503 Rp.24.629.376 Rp.2.375.451.085
132 Rp.61.851.879 Rp.37.602.483 Rp.24.249.396 Rp.2.337.848.602
133 Rp.61.851.879 Rp.37.986.341 Rp.23.865.538 Rp.2.299.862.261
134 Rp.61.851.879 Rp.38.374.118 Rp.23.477.761 Rp.2.261.488.143
135 Rp.61.851.879 Rp.38.765.854 Rp.23.086.025 Rp.2.222.722.289
136 Rp.61.851.879 Rp.39.161.589 Rp.22.690.290 Rp.2.183.560.700
137 Rp.61.851.879 Rp.39.561.364 Rp.22.290.515 Rp.2.143.999.336
138 Rp.61.851.879 Rp.39.965.219 Rp.21.886.660 Rp.2.104.034.117
139 Rp.61.851.879 Rp.40.373.197 Rp.21.478.682 Rp.2.063.660.920
140 Rp.61.851.879 Rp.40.785.340 Rp.21.066.539 Rp.2.022.875.580
141 Rp.61.851.879 Rp.41.201.691 Rp.20.650.188 Rp.1.981.673.889
142 Rp.61.851.879 Rp.41.622.291 Rp.20.229.588 Rp.1.940.051.598
143 Rp.61.851.879 Rp.42.047.186 Rp.19.804.693 Rp.1.898.004.412
144 Rp.61.851.879 Rp.42.476.417 Rp.19.375.462 Rp.1.855.527.995
145 Rp.61.851.879 Rp.42.910.031 Rp.18.941.848 Rp.1.812.617.964
146 Rp.61.851.879 Rp.43.348.071 Rp.18.503.808 Rp.1.769.269.893
147 Rp.61.851.879 Rp.43.790.582 Rp.18.061.297 Rp.1.725.479.311
148 Rp.61.851.879 Rp.44.237.611 Rp.17.614.268 Rp.1.681.241.700
149 Rp.61.851.879 Rp.44.689.203 Rp.17.162.676 Rp.1.636.552.497
150 Rp.61.851.879 Rp.45.145.406 Rp.16.706.473 Rp.1.591.407.091
151 Rp.61.851.879 Rp.45.606.265 Rp.16.245.614 Rp.1.545.800.826
152 Rp.61.851.879 Rp.46.071.829 Rp.15.780.050 Rp.1.499.728.997
153 Rp.61.851.879 Rp.46.542.145 Rp.15.309.734 Rp.1.453.186.852
154 Rp.61.851.879 Rp.47.017.263 Rp.14.834.616 Rp.1.406.169.589
155 Rp.61.851.879 Rp.47.497.231 Rp.14.354.648 Rp.1.358.672.358
156 Rp.61.851.879 Rp.47.982.099 Rp.13.869.780 Rp.1.310.690.259
157 Rp.61.851.879 Rp.48.471.916 Rp.13.379.963 Rp.1.262.218.343
158 Rp.61.851.879 Rp.48.966.733 Rp.12.885.146 Rp.1.213.251.610
159 Rp.61.851.879 Rp.49.466.602 Rp.12.385.277 Rp.1.163.785.008
160 Rp.61.851.879 Rp.49.971.574 Rp.11.880.305 Rp.1.113.813.434
161 Rp.61.851.879 Rp.50.481.700 Rp.11.370.179 Rp.1.063.331.734
162 Rp.61.851.879 Rp.50.997.034 Rp.10.854.845 Rp.1.012.334.700
163 Rp.61.851.879 Rp.51.517.629 Rp.10.334.250 Rp.960.817.071
164 Rp.61.851.879 Rp.52.043.538 Rp.9.808.341 Rp.908.773.533
165 Rp.61.851.879 Rp.52.574.816 Rp.9.277.063 Rp.856.198.717
166 Rp.61.851.879 Rp.53.111.517 Rp.8.740.362 Rp.803.087.200
167 Rp.61.851.879 Rp.53.653.697 Rp.8.198.182 Rp.749.433.503
168 Rp.61.851.879 Rp.54.201.412 Rp.7.650.467 Rp.695.232.091
169 Rp.61.851.879 Rp.54.754.718 Rp.7.097.161 Rp.640.477.373
170 Rp.61.851.879 Rp.55.313.672 Rp.6.538.207 Rp.585.163.701
171 Rp.61.851.879 Rp.55.878.333 Rp.5.973.546 Rp.529.285.368
172 Rp.61.851.879 Rp.56.448.758 Rp.5.403.121 Rp.472.836.610
173 Rp.61.851.879 Rp.57.025.005 Rp.4.826.874 Rp.415.811.605
174 Rp.61.851.879 Rp.57.607.136 Rp.4.244.743 Rp.358.204.469
175 Rp.61.851.879 Rp.58.195.208 Rp.3.656.671 Rp.300.009.261
176 Rp.61.851.879 Rp.58.789.284 Rp.3.062.595 Rp.241.219.977
177 Rp.61.851.879 Rp.59.389.425 Rp.2.462.454 Rp.181.830.552
178 Rp.61.851.879 Rp.59.995.692 Rp.1.856.187 Rp.121.834.860
179 Rp.61.851.879 Rp.60.608.148 Rp.1.243.731 Rp.61.226.712
180 Rp.61.851.879 Rp.61.226.712 Rp.625.023 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Disewa
    di Surabaya
    Rp450jt/hari
    RUMAH Disewa
    di Surabaya
    Rp450jt/hari
    • 3
    • 1
    • 650
    • 300
    Lihat Rincian
    Rp450jt/hari
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    • 10
    • 6
    • 1200
    Lihat Rincian
    Rp1,5jt/bln
  • RUMAH Dijual
    di Surabaya
    Rp1,45mily
    RUMAH Dijual
    di Surabaya
    Rp1,45mily
    • 3
    • 3
    • 100
    • 100
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Surabaya
    Rp2,99mily
    RUMAH Dijual
    di Surabaya
    Rp2,99mily
    • 5
    • 3
    • 200
    • 330
    Lihat Rincian
    Rp2,99mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,35mily
    • 1
    • 1
    • 49
    Lihat Rincian
    Rp1,35mily
  • APARTEMEN Disewa
    di Surabaya
    Rp350rb/hari
    APARTEMEN Disewa
    di Surabaya
    Rp350rb/hari
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp350rb/hari

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