Perumahan North Emerald Mansion

Dijual rumah baru gress ciamik murah di North Emerald Mansion Citraland

North Emerald Mansion Jl. Emerald Mansion Citraland Citraland Surabaya Jawa Timur

Rp8mily
KPR: 66,8jt/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.8.000.000.000 Dana Tunai yang Harus Disiapkan Rp.2.400.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.6.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.66.830.380 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.76.125.389 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.967.949.719
Total Pembayaran
Rp.15.831.949.719 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.6.400.000.000
1 Rp.66.830.380 Rp.16.163.713 Rp.50.666.667 Rp.6.383.836.287
2 Rp.66.830.380 Rp.16.291.676 Rp.50.538.704 Rp.6.367.544.611
3 Rp.66.830.380 Rp.16.420.652 Rp.50.409.728 Rp.6.351.123.959
4 Rp.66.830.380 Rp.16.550.649 Rp.50.279.731 Rp.6.334.573.310
5 Rp.66.830.380 Rp.16.681.675 Rp.50.148.705 Rp.6.317.891.635
6 Rp.66.830.380 Rp.16.813.738 Rp.50.016.642 Rp.6.301.077.897
7 Rp.66.830.380 Rp.16.946.847 Rp.49.883.533 Rp.6.284.131.050
8 Rp.66.830.380 Rp.17.081.009 Rp.49.749.371 Rp.6.267.050.041
9 Rp.66.830.380 Rp.17.216.234 Rp.49.614.146 Rp.6.249.833.807
10 Rp.66.830.380 Rp.17.352.529 Rp.49.477.851 Rp.6.232.481.278
11 Rp.66.830.380 Rp.17.489.903 Rp.49.340.477 Rp.6.214.991.375
12 Rp.66.830.380 Rp.17.628.365 Rp.49.202.015 Rp.6.197.363.010
13 Rp.66.830.380 Rp.17.767.923 Rp.49.062.457 Rp.6.179.595.087
14 Rp.66.830.380 Rp.17.908.586 Rp.48.921.794 Rp.6.161.686.501
15 Rp.66.830.380 Rp.18.050.362 Rp.48.780.018 Rp.6.143.636.139
16 Rp.66.830.380 Rp.18.193.261 Rp.48.637.119 Rp.6.125.442.878
17 Rp.66.830.380 Rp.18.337.291 Rp.48.493.089 Rp.6.107.105.587
18 Rp.66.830.380 Rp.18.482.461 Rp.48.347.919 Rp.6.088.623.126
19 Rp.66.830.380 Rp.18.628.780 Rp.48.201.600 Rp.6.069.994.346
20 Rp.66.830.380 Rp.18.776.258 Rp.48.054.122 Rp.6.051.218.088
21 Rp.66.830.380 Rp.18.924.903 Rp.47.905.477 Rp.6.032.293.185
22 Rp.66.830.380 Rp.19.074.726 Rp.47.755.654 Rp.6.013.218.459
23 Rp.66.830.380 Rp.19.225.734 Rp.47.604.646 Rp.5.993.992.725
24 Rp.66.830.380 Rp.19.377.938 Rp.47.452.442 Rp.5.974.614.787
25 Rp.66.830.380 Rp.19.531.346 Rp.47.299.034 Rp.5.955.083.441
26 Rp.66.830.380 Rp.19.685.969 Rp.47.144.411 Rp.5.935.397.472
27 Rp.66.830.380 Rp.19.841.817 Rp.46.988.563 Rp.5.915.555.655
28 Rp.66.830.380 Rp.19.998.898 Rp.46.831.482 Rp.5.895.556.757
29 Rp.66.830.380 Rp.20.157.222 Rp.46.673.158 Rp.5.875.399.535
30 Rp.66.830.380 Rp.20.316.800 Rp.46.513.580 Rp.5.855.082.735
31 Rp.66.830.380 Rp.20.477.642 Rp.46.352.738 Rp.5.834.605.093
32 Rp.66.830.380 Rp.20.639.756 Rp.46.190.624 Rp.5.813.965.337
33 Rp.66.830.380 Rp.20.803.154 Rp.46.027.226 Rp.5.793.162.183
34 Rp.66.830.380 Rp.20.967.846 Rp.45.862.534 Rp.5.772.194.337
35 Rp.66.830.380 Rp.21.133.841 Rp.45.696.539 Rp.5.751.060.496
36 Rp.66.830.380 Rp.21.301.151 Rp.45.529.229 Rp.5.729.759.345
37 Rp.76.125.389 Rp.17.634.096 Rp.58.491.293 Rp.5.712.125.249
38 Rp.76.125.389 Rp.17.814.110 Rp.58.311.279 Rp.5.694.311.139
39 Rp.76.125.389 Rp.17.995.963 Rp.58.129.426 Rp.5.676.315.176
40 Rp.76.125.389 Rp.18.179.672 Rp.57.945.717 Rp.5.658.135.504
41 Rp.76.125.389 Rp.18.365.256 Rp.57.760.133 Rp.5.639.770.248
42 Rp.76.125.389 Rp.18.552.734 Rp.57.572.655 Rp.5.621.217.514
43 Rp.76.125.389 Rp.18.742.127 Rp.57.383.262 Rp.5.602.475.387
44 Rp.76.125.389 Rp.18.933.453 Rp.57.191.936 Rp.5.583.541.934
45 Rp.76.125.389 Rp.19.126.732 Rp.56.998.657 Rp.5.564.415.202
46 Rp.76.125.389 Rp.19.321.984 Rp.56.803.405 Rp.5.545.093.218
47 Rp.76.125.389 Rp.19.519.229 Rp.56.606.160 Rp.5.525.573.989
48 Rp.76.125.389 Rp.19.718.488 Rp.56.406.901 Rp.5.505.855.501
49 Rp.76.125.389 Rp.19.919.781 Rp.56.205.608 Rp.5.485.935.720
50 Rp.76.125.389 Rp.20.123.129 Rp.56.002.260 Rp.5.465.812.591
51 Rp.76.125.389 Rp.20.328.552 Rp.55.796.837 Rp.5.445.484.039
52 Rp.76.125.389 Rp.20.536.073 Rp.55.589.316 Rp.5.424.947.966
53 Rp.76.125.389 Rp.20.745.712 Rp.55.379.677 Rp.5.404.202.254
54 Rp.76.125.389 Rp.20.957.491 Rp.55.167.898 Rp.5.383.244.763
55 Rp.76.125.389 Rp.21.171.432 Rp.54.953.957 Rp.5.362.073.331
56 Rp.76.125.389 Rp.21.387.557 Rp.54.737.832 Rp.5.340.685.774
57 Rp.76.125.389 Rp.21.605.888 Rp.54.519.501 Rp.5.319.079.886
58 Rp.76.125.389 Rp.21.826.448 Rp.54.298.941 Rp.5.297.253.438
59 Rp.76.125.389 Rp.22.049.260 Rp.54.076.129 Rp.5.275.204.178
60 Rp.76.125.389 Rp.22.274.346 Rp.53.851.043 Rp.5.252.929.832
61 Rp.76.125.389 Rp.22.501.730 Rp.53.623.659 Rp.5.230.428.102
62 Rp.76.125.389 Rp.22.731.435 Rp.53.393.954 Rp.5.207.696.667
63 Rp.76.125.389 Rp.22.963.486 Rp.53.161.903 Rp.5.184.733.181
64 Rp.76.125.389 Rp.23.197.904 Rp.52.927.485 Rp.5.161.535.277
65 Rp.76.125.389 Rp.23.434.716 Rp.52.690.673 Rp.5.138.100.561
66 Rp.76.125.389 Rp.23.673.946 Rp.52.451.443 Rp.5.114.426.615
67 Rp.76.125.389 Rp.23.915.617 Rp.52.209.772 Rp.5.090.510.998
68 Rp.76.125.389 Rp.24.159.756 Rp.51.965.633 Rp.5.066.351.242
69 Rp.76.125.389 Rp.24.406.387 Rp.51.719.002 Rp.5.041.944.855
70 Rp.76.125.389 Rp.24.655.535 Rp.51.469.854 Rp.5.017.289.320
71 Rp.76.125.389 Rp.24.907.227 Rp.51.218.162 Rp.4.992.382.093
72 Rp.76.125.389 Rp.25.161.488 Rp.50.963.901 Rp.4.967.220.605
73 Rp.76.125.389 Rp.25.418.345 Rp.50.707.044 Rp.4.941.802.260
74 Rp.76.125.389 Rp.25.677.824 Rp.50.447.565 Rp.4.916.124.436
75 Rp.76.125.389 Rp.25.939.952 Rp.50.185.437 Rp.4.890.184.484
76 Rp.76.125.389 Rp.26.204.756 Rp.49.920.633 Rp.4.863.979.728
77 Rp.76.125.389 Rp.26.472.263 Rp.49.653.126 Rp.4.837.507.465
78 Rp.76.125.389 Rp.26.742.500 Rp.49.382.889 Rp.4.810.764.965
79 Rp.76.125.389 Rp.27.015.497 Rp.49.109.892 Rp.4.783.749.468
80 Rp.76.125.389 Rp.27.291.280 Rp.48.834.109 Rp.4.756.458.188
81 Rp.76.125.389 Rp.27.569.878 Rp.48.555.511 Rp.4.728.888.310
82 Rp.76.125.389 Rp.27.851.321 Rp.48.274.068 Rp.4.701.036.989
83 Rp.76.125.389 Rp.28.135.636 Rp.47.989.753 Rp.4.672.901.353
84 Rp.76.125.389 Rp.28.422.854 Rp.47.702.535 Rp.4.644.478.499
85 Rp.76.125.389 Rp.28.713.004 Rp.47.412.385 Rp.4.615.765.495
86 Rp.76.125.389 Rp.29.006.116 Rp.47.119.273 Rp.4.586.759.379
87 Rp.76.125.389 Rp.29.302.220 Rp.46.823.169 Rp.4.557.457.159
88 Rp.76.125.389 Rp.29.601.347 Rp.46.524.042 Rp.4.527.855.812
89 Rp.76.125.389 Rp.29.903.528 Rp.46.221.861 Rp.4.497.952.284
90 Rp.76.125.389 Rp.30.208.793 Rp.45.916.596 Rp.4.467.743.491
91 Rp.76.125.389 Rp.30.517.174 Rp.45.608.215 Rp.4.437.226.317
92 Rp.76.125.389 Rp.30.828.704 Rp.45.296.685 Rp.4.406.397.613
93 Rp.76.125.389 Rp.31.143.413 Rp.44.981.976 Rp.4.375.254.200
94 Rp.76.125.389 Rp.31.461.336 Rp.44.664.053 Rp.4.343.792.864
95 Rp.76.125.389 Rp.31.782.504 Rp.44.342.885 Rp.4.312.010.360
96 Rp.76.125.389 Rp.32.106.950 Rp.44.018.439 Rp.4.279.903.410
97 Rp.76.125.389 Rp.32.434.708 Rp.43.690.681 Rp.4.247.468.702
98 Rp.76.125.389 Rp.32.765.813 Rp.43.359.576 Rp.4.214.702.889
99 Rp.76.125.389 Rp.33.100.297 Rp.43.025.092 Rp.4.181.602.592
100 Rp.76.125.389 Rp.33.438.196 Rp.42.687.193 Rp.4.148.164.396
101 Rp.76.125.389 Rp.33.779.544 Rp.42.345.845 Rp.4.114.384.852
102 Rp.76.125.389 Rp.34.124.377 Rp.42.001.012 Rp.4.080.260.475
103 Rp.76.125.389 Rp.34.472.730 Rp.41.652.659 Rp.4.045.787.745
104 Rp.76.125.389 Rp.34.824.639 Rp.41.300.750 Rp.4.010.963.106
105 Rp.76.125.389 Rp.35.180.141 Rp.40.945.248 Rp.3.975.782.965
106 Rp.76.125.389 Rp.35.539.271 Rp.40.586.118 Rp.3.940.243.694
107 Rp.76.125.389 Rp.35.902.068 Rp.40.223.321 Rp.3.904.341.626
108 Rp.76.125.389 Rp.36.268.568 Rp.39.856.821 Rp.3.868.073.058
109 Rp.76.125.389 Rp.36.638.810 Rp.39.486.579 Rp.3.831.434.248
110 Rp.76.125.389 Rp.37.012.831 Rp.39.112.558 Rp.3.794.421.417
111 Rp.76.125.389 Rp.37.390.670 Rp.38.734.719 Rp.3.757.030.747
112 Rp.76.125.389 Rp.37.772.367 Rp.38.353.022 Rp.3.719.258.380
113 Rp.76.125.389 Rp.38.157.960 Rp.37.967.429 Rp.3.681.100.420
114 Rp.76.125.389 Rp.38.547.489 Rp.37.577.900 Rp.3.642.552.931
115 Rp.76.125.389 Rp.38.940.994 Rp.37.184.395 Rp.3.603.611.937
116 Rp.76.125.389 Rp.39.338.517 Rp.36.786.872 Rp.3.564.273.420
117 Rp.76.125.389 Rp.39.740.098 Rp.36.385.291 Rp.3.524.533.322
118 Rp.76.125.389 Rp.40.145.778 Rp.35.979.611 Rp.3.484.387.544
119 Rp.76.125.389 Rp.40.555.599 Rp.35.569.790 Rp.3.443.831.945
120 Rp.76.125.389 Rp.40.969.605 Rp.35.155.784 Rp.3.402.862.340
121 Rp.76.125.389 Rp.41.387.836 Rp.34.737.553 Rp.3.361.474.504
122 Rp.76.125.389 Rp.41.810.337 Rp.34.315.052 Rp.3.319.664.167
123 Rp.76.125.389 Rp.42.237.151 Rp.33.888.238 Rp.3.277.427.016
124 Rp.76.125.389 Rp.42.668.322 Rp.33.457.067 Rp.3.234.758.694
125 Rp.76.125.389 Rp.43.103.894 Rp.33.021.495 Rp.3.191.654.800
126 Rp.76.125.389 Rp.43.543.913 Rp.32.581.476 Rp.3.148.110.887
127 Rp.76.125.389 Rp.43.988.424 Rp.32.136.965 Rp.3.104.122.463
128 Rp.76.125.389 Rp.44.437.472 Rp.31.687.917 Rp.3.059.684.991
129 Rp.76.125.389 Rp.44.891.105 Rp.31.234.284 Rp.3.014.793.886
130 Rp.76.125.389 Rp.45.349.368 Rp.30.776.021 Rp.2.969.444.518
131 Rp.76.125.389 Rp.45.812.310 Rp.30.313.079 Rp.2.923.632.208
132 Rp.76.125.389 Rp.46.279.977 Rp.29.845.412 Rp.2.877.352.231
133 Rp.76.125.389 Rp.46.752.418 Rp.29.372.971 Rp.2.830.599.813
134 Rp.76.125.389 Rp.47.229.683 Rp.28.895.706 Rp.2.783.370.130
135 Rp.76.125.389 Rp.47.711.819 Rp.28.413.570 Rp.2.735.658.311
136 Rp.76.125.389 Rp.48.198.877 Rp.27.926.512 Rp.2.687.459.434
137 Rp.76.125.389 Rp.48.690.907 Rp.27.434.482 Rp.2.638.768.527
138 Rp.76.125.389 Rp.49.187.960 Rp.26.937.429 Rp.2.589.580.567
139 Rp.76.125.389 Rp.49.690.087 Rp.26.435.302 Rp.2.539.890.480
140 Rp.76.125.389 Rp.50.197.340 Rp.25.928.049 Rp.2.489.693.140
141 Rp.76.125.389 Rp.50.709.772 Rp.25.415.617 Rp.2.438.983.368
142 Rp.76.125.389 Rp.51.227.434 Rp.24.897.955 Rp.2.387.755.934
143 Rp.76.125.389 Rp.51.750.381 Rp.24.375.008 Rp.2.336.005.553
144 Rp.76.125.389 Rp.52.278.666 Rp.23.846.723 Rp.2.283.726.887
145 Rp.76.125.389 Rp.52.812.344 Rp.23.313.045 Rp.2.230.914.543
146 Rp.76.125.389 Rp.53.351.470 Rp.22.773.919 Rp.2.177.563.073
147 Rp.76.125.389 Rp.53.896.099 Rp.22.229.290 Rp.2.123.666.974
148 Rp.76.125.389 Rp.54.446.289 Rp.21.679.100 Rp.2.069.220.685
149 Rp.76.125.389 Rp.55.002.095 Rp.21.123.294 Rp.2.014.218.590
150 Rp.76.125.389 Rp.55.563.574 Rp.20.561.815 Rp.1.958.655.016
151 Rp.76.125.389 Rp.56.130.786 Rp.19.994.603 Rp.1.902.524.230
152 Rp.76.125.389 Rp.56.703.787 Rp.19.421.602 Rp.1.845.820.443
153 Rp.76.125.389 Rp.57.282.639 Rp.18.842.750 Rp.1.788.537.804
154 Rp.76.125.389 Rp.57.867.399 Rp.18.257.990 Rp.1.730.670.405
155 Rp.76.125.389 Rp.58.458.129 Rp.17.667.260 Rp.1.672.212.276
156 Rp.76.125.389 Rp.59.054.889 Rp.17.070.500 Rp.1.613.157.387
157 Rp.76.125.389 Rp.59.657.741 Rp.16.467.648 Rp.1.553.499.646
158 Rp.76.125.389 Rp.60.266.747 Rp.15.858.642 Rp.1.493.232.899
159 Rp.76.125.389 Rp.60.881.970 Rp.15.243.419 Rp.1.432.350.929
160 Rp.76.125.389 Rp.61.503.473 Rp.14.621.916 Rp.1.370.847.456
161 Rp.76.125.389 Rp.62.131.321 Rp.13.994.068 Rp.1.308.716.135
162 Rp.76.125.389 Rp.62.765.578 Rp.13.359.811 Rp.1.245.950.557
163 Rp.76.125.389 Rp.63.406.310 Rp.12.719.079 Rp.1.182.544.247
164 Rp.76.125.389 Rp.64.053.583 Rp.12.071.806 Rp.1.118.490.664
165 Rp.76.125.389 Rp.64.707.463 Rp.11.417.926 Rp.1.053.783.201
166 Rp.76.125.389 Rp.65.368.019 Rp.10.757.370 Rp.988.415.182
167 Rp.76.125.389 Rp.66.035.317 Rp.10.090.072 Rp.922.379.865
168 Rp.76.125.389 Rp.66.709.428 Rp.9.415.961 Rp.855.670.437
169 Rp.76.125.389 Rp.67.390.420 Rp.8.734.969 Rp.788.280.017
170 Rp.76.125.389 Rp.68.078.364 Rp.8.047.025 Rp.720.201.653
171 Rp.76.125.389 Rp.68.773.330 Rp.7.352.059 Rp.651.428.323
172 Rp.76.125.389 Rp.69.475.392 Rp.6.649.997 Rp.581.952.931
173 Rp.76.125.389 Rp.70.184.619 Rp.5.940.770 Rp.511.768.312
174 Rp.76.125.389 Rp.70.901.087 Rp.5.224.302 Rp.440.867.225
175 Rp.76.125.389 Rp.71.624.869 Rp.4.500.520 Rp.369.242.356
176 Rp.76.125.389 Rp.72.356.040 Rp.3.769.349 Rp.296.886.316
177 Rp.76.125.389 Rp.73.094.675 Rp.3.030.714 Rp.223.791.641
178 Rp.76.125.389 Rp.73.840.849 Rp.2.284.540 Rp.149.950.792
179 Rp.76.125.389 Rp.74.594.641 Rp.1.530.748 Rp.75.356.151
180 Rp.76.125.389 Rp.75.356.151 Rp.769.261 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Surabaya
    Rp750jt
    TANAH Dijual
    di Surabaya
    Rp750jt
    • 150
    Lihat Rincian
    Rp750jt
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUMAH Dijual
    di Surabaya
    Rp2,3mily
    RUMAH Dijual
    di Surabaya
    Rp2,3mily
    • 3
    • 2
    • 135
    • 135
    Lihat Rincian
    Rp2,3mily
  • RUMAH Dijual
    di Surabaya
    Rp750jt
    RUMAH Dijual
    di Surabaya
    Rp750jt
    • 3
    • 2
    • 84
    • 104
    Lihat Rincian
    Rp750jt
  • RUMAH Dijual
    di Surabaya
    Rp1,5mily
    RUMAH Dijual
    di Surabaya
    Rp1,5mily
    • 4
    • 3
    • 96
    • 192
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Surabaya
    Rp121jt
    RUMAH Dijual
    di Surabaya
    Rp121jt
    • 2
    • 1
    • 66
    • 27
    Lihat Rincian
    Rp121jt
  • RUMAH Dijual
    di Sidoarjo
    Rp1,54mily
    RUMAH Dijual
    di Sidoarjo
    Rp1,54mily
    • 3
    • 2
    • 140
    • 100
    Lihat Rincian
    Rp1,54mily
  • RUKO Dijual
    di Surabaya
    Rp12,8mily
    RUKO Dijual
    di Surabaya
    Rp12,8mily
    • 100
    • 200
    Lihat Rincian
    Rp12,8mily