Murah Pooooll!!! Rumah Strategis Hitung Tanah Di Raya Manyar Tirtomoyo

Jl. Raya Manyar Tirtomoyo Manyar Surabaya Jawa Timur

Rp15mily
KPR: 125jt/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.15.000.000.000 Dana Tunai yang Harus Disiapkan Rp.4.500.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.12.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.125.306.962 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.142.735.105 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.13.064.905.691
Total Pembayaran
Rp.29.684.905.691 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.12.000.000.000
1 Rp.125.306.962 Rp.30.306.962 Rp.95.000.000 Rp.11.969.693.038
2 Rp.125.306.962 Rp.30.546.892 Rp.94.760.070 Rp.11.939.146.146
3 Rp.125.306.962 Rp.30.788.722 Rp.94.518.240 Rp.11.908.357.424
4 Rp.125.306.962 Rp.31.032.466 Rp.94.274.496 Rp.11.877.324.958
5 Rp.125.306.962 Rp.31.278.139 Rp.94.028.823 Rp.11.846.046.819
6 Rp.125.306.962 Rp.31.525.758 Rp.93.781.204 Rp.11.814.521.061
7 Rp.125.306.962 Rp.31.775.337 Rp.93.531.625 Rp.11.782.745.724
8 Rp.125.306.962 Rp.32.026.892 Rp.93.280.070 Rp.11.750.718.832
9 Rp.125.306.962 Rp.32.280.438 Rp.93.026.524 Rp.11.718.438.394
10 Rp.125.306.962 Rp.32.535.991 Rp.92.770.971 Rp.11.685.902.403
11 Rp.125.306.962 Rp.32.793.568 Rp.92.513.394 Rp.11.653.108.835
12 Rp.125.306.962 Rp.33.053.184 Rp.92.253.778 Rp.11.620.055.651
13 Rp.125.306.962 Rp.33.314.855 Rp.91.992.107 Rp.11.586.740.796
14 Rp.125.306.962 Rp.33.578.597 Rp.91.728.365 Rp.11.553.162.199
15 Rp.125.306.962 Rp.33.844.428 Rp.91.462.534 Rp.11.519.317.771
16 Rp.125.306.962 Rp.34.112.363 Rp.91.194.599 Rp.11.485.205.408
17 Rp.125.306.962 Rp.34.382.419 Rp.90.924.543 Rp.11.450.822.989
18 Rp.125.306.962 Rp.34.654.613 Rp.90.652.349 Rp.11.416.168.376
19 Rp.125.306.962 Rp.34.928.962 Rp.90.378.000 Rp.11.381.239.414
20 Rp.125.306.962 Rp.35.205.483 Rp.90.101.479 Rp.11.346.033.931
21 Rp.125.306.962 Rp.35.484.193 Rp.89.822.769 Rp.11.310.549.738
22 Rp.125.306.962 Rp.35.765.110 Rp.89.541.852 Rp.11.274.784.628
23 Rp.125.306.962 Rp.36.048.250 Rp.89.258.712 Rp.11.238.736.378
24 Rp.125.306.962 Rp.36.333.632 Rp.88.973.330 Rp.11.202.402.746
25 Rp.125.306.962 Rp.36.621.274 Rp.88.685.688 Rp.11.165.781.472
26 Rp.125.306.962 Rp.36.911.192 Rp.88.395.770 Rp.11.128.870.280
27 Rp.125.306.962 Rp.37.203.406 Rp.88.103.556 Rp.11.091.666.874
28 Rp.125.306.962 Rp.37.497.933 Rp.87.809.029 Rp.11.054.168.941
29 Rp.125.306.962 Rp.37.794.791 Rp.87.512.171 Rp.11.016.374.150
30 Rp.125.306.962 Rp.38.094.000 Rp.87.212.962 Rp.10.978.280.150
31 Rp.125.306.962 Rp.38.395.577 Rp.86.911.385 Rp.10.939.884.573
32 Rp.125.306.962 Rp.38.699.542 Rp.86.607.420 Rp.10.901.185.031
33 Rp.125.306.962 Rp.39.005.914 Rp.86.301.048 Rp.10.862.179.117
34 Rp.125.306.962 Rp.39.314.711 Rp.85.992.251 Rp.10.822.864.406
35 Rp.125.306.962 Rp.39.625.952 Rp.85.681.010 Rp.10.783.238.454
36 Rp.125.306.962 Rp.39.939.658 Rp.85.367.304 Rp.10.743.298.796
37 Rp.142.735.105 Rp.33.063.930 Rp.109.671.175 Rp.10.710.234.866
38 Rp.142.735.105 Rp.33.401.457 Rp.109.333.648 Rp.10.676.833.409
39 Rp.142.735.105 Rp.33.742.431 Rp.108.992.674 Rp.10.643.090.978
40 Rp.142.735.105 Rp.34.086.885 Rp.108.648.220 Rp.10.609.004.093
41 Rp.142.735.105 Rp.34.434.855 Rp.108.300.250 Rp.10.574.569.238
42 Rp.142.735.105 Rp.34.786.377 Rp.107.948.728 Rp.10.539.782.861
43 Rp.142.735.105 Rp.35.141.488 Rp.107.593.617 Rp.10.504.641.373
44 Rp.142.735.105 Rp.35.500.224 Rp.107.234.881 Rp.10.469.141.149
45 Rp.142.735.105 Rp.35.862.622 Rp.106.872.483 Rp.10.433.278.527
46 Rp.142.735.105 Rp.36.228.720 Rp.106.506.385 Rp.10.397.049.807
47 Rp.142.735.105 Rp.36.598.555 Rp.106.136.550 Rp.10.360.451.252
48 Rp.142.735.105 Rp.36.972.165 Rp.105.762.940 Rp.10.323.479.087
49 Rp.142.735.105 Rp.37.349.589 Rp.105.385.516 Rp.10.286.129.498
50 Rp.142.735.105 Rp.37.730.866 Rp.105.004.239 Rp.10.248.398.632
51 Rp.142.735.105 Rp.38.116.036 Rp.104.619.069 Rp.10.210.282.596
52 Rp.142.735.105 Rp.38.505.137 Rp.104.229.968 Rp.10.171.777.459
53 Rp.142.735.105 Rp.38.898.210 Rp.103.836.895 Rp.10.132.879.249
54 Rp.142.735.105 Rp.39.295.296 Rp.103.439.809 Rp.10.093.583.953
55 Rp.142.735.105 Rp.39.696.435 Rp.103.038.670 Rp.10.053.887.518
56 Rp.142.735.105 Rp.40.101.670 Rp.102.633.435 Rp.10.013.785.848
57 Rp.142.735.105 Rp.40.511.041 Rp.102.224.064 Rp.9.973.274.807
58 Rp.142.735.105 Rp.40.924.591 Rp.101.810.514 Rp.9.932.350.216
59 Rp.142.735.105 Rp.41.342.363 Rp.101.392.742 Rp.9.891.007.853
60 Rp.142.735.105 Rp.41.764.400 Rp.100.970.705 Rp.9.849.243.453
61 Rp.142.735.105 Rp.42.190.745 Rp.100.544.360 Rp.9.807.052.708
62 Rp.142.735.105 Rp.42.621.442 Rp.100.113.663 Rp.9.764.431.266
63 Rp.142.735.105 Rp.43.056.536 Rp.99.678.569 Rp.9.721.374.730
64 Rp.142.735.105 Rp.43.496.071 Rp.99.239.034 Rp.9.677.878.659
65 Rp.142.735.105 Rp.43.940.094 Rp.98.795.011 Rp.9.633.938.565
66 Rp.142.735.105 Rp.44.388.649 Rp.98.346.456 Rp.9.589.549.916
67 Rp.142.735.105 Rp.44.841.783 Rp.97.893.322 Rp.9.544.708.133
68 Rp.142.735.105 Rp.45.299.543 Rp.97.435.562 Rp.9.499.408.590
69 Rp.142.735.105 Rp.45.761.976 Rp.96.973.129 Rp.9.453.646.614
70 Rp.142.735.105 Rp.46.229.129 Rp.96.505.976 Rp.9.407.417.485
71 Rp.142.735.105 Rp.46.701.052 Rp.96.034.053 Rp.9.360.716.433
72 Rp.142.735.105 Rp.47.177.791 Rp.95.557.314 Rp.9.313.538.642
73 Rp.142.735.105 Rp.47.659.398 Rp.95.075.707 Rp.9.265.879.244
74 Rp.142.735.105 Rp.48.145.921 Rp.94.589.184 Rp.9.217.733.323
75 Rp.142.735.105 Rp.48.637.411 Rp.94.097.694 Rp.9.169.095.912
76 Rp.142.735.105 Rp.49.133.918 Rp.93.601.187 Rp.9.119.961.994
77 Rp.142.735.105 Rp.49.635.493 Rp.93.099.612 Rp.9.070.326.501
78 Rp.142.735.105 Rp.50.142.189 Rp.92.592.916 Rp.9.020.184.312
79 Rp.142.735.105 Rp.50.654.057 Rp.92.081.048 Rp.8.969.530.255
80 Rp.142.735.105 Rp.51.171.150 Rp.91.563.955 Rp.8.918.359.105
81 Rp.142.735.105 Rp.51.693.522 Rp.91.041.583 Rp.8.866.665.583
82 Rp.142.735.105 Rp.52.221.227 Rp.90.513.878 Rp.8.814.444.356
83 Rp.142.735.105 Rp.52.754.319 Rp.89.980.786 Rp.8.761.690.037
84 Rp.142.735.105 Rp.53.292.853 Rp.89.442.252 Rp.8.708.397.184
85 Rp.142.735.105 Rp.53.836.884 Rp.88.898.221 Rp.8.654.560.300
86 Rp.142.735.105 Rp.54.386.469 Rp.88.348.636 Rp.8.600.173.831
87 Rp.142.735.105 Rp.54.941.664 Rp.87.793.441 Rp.8.545.232.167
88 Rp.142.735.105 Rp.55.502.527 Rp.87.232.578 Rp.8.489.729.640
89 Rp.142.735.105 Rp.56.069.115 Rp.86.665.990 Rp.8.433.660.525
90 Rp.142.735.105 Rp.56.641.487 Rp.86.093.618 Rp.8.377.019.038
91 Rp.142.735.105 Rp.57.219.702 Rp.85.515.403 Rp.8.319.799.336
92 Rp.142.735.105 Rp.57.803.820 Rp.84.931.285 Rp.8.261.995.516
93 Rp.142.735.105 Rp.58.393.901 Rp.84.341.204 Rp.8.203.601.615
94 Rp.142.735.105 Rp.58.990.005 Rp.83.745.100 Rp.8.144.611.610
95 Rp.142.735.105 Rp.59.592.195 Rp.83.142.910 Rp.8.085.019.415
96 Rp.142.735.105 Rp.60.200.532 Rp.82.534.573 Rp.8.024.818.883
97 Rp.142.735.105 Rp.60.815.079 Rp.81.920.026 Rp.7.964.003.804
98 Rp.142.735.105 Rp.61.435.900 Rp.81.299.205 Rp.7.902.567.904
99 Rp.142.735.105 Rp.62.063.058 Rp.80.672.047 Rp.7.840.504.846
100 Rp.142.735.105 Rp.62.696.618 Rp.80.038.487 Rp.7.777.808.228
101 Rp.142.735.105 Rp.63.336.646 Rp.79.398.459 Rp.7.714.471.582
102 Rp.142.735.105 Rp.63.983.208 Rp.78.751.897 Rp.7.650.488.374
103 Rp.142.735.105 Rp.64.636.370 Rp.78.098.735 Rp.7.585.852.004
104 Rp.142.735.105 Rp.65.296.199 Rp.77.438.906 Rp.7.520.555.805
105 Rp.142.735.105 Rp.65.962.764 Rp.76.772.341 Rp.7.454.593.041
106 Rp.142.735.105 Rp.66.636.134 Rp.76.098.971 Rp.7.387.956.907
107 Rp.142.735.105 Rp.67.316.378 Rp.75.418.727 Rp.7.320.640.529
108 Rp.142.735.105 Rp.68.003.566 Rp.74.731.539 Rp.7.252.636.963
109 Rp.142.735.105 Rp.68.697.769 Rp.74.037.336 Rp.7.183.939.194
110 Rp.142.735.105 Rp.69.399.059 Rp.73.336.046 Rp.7.114.540.135
111 Rp.142.735.105 Rp.70.107.508 Rp.72.627.597 Rp.7.044.432.627
112 Rp.142.735.105 Rp.70.823.189 Rp.71.911.916 Rp.6.973.609.438
113 Rp.142.735.105 Rp.71.546.175 Rp.71.188.930 Rp.6.902.063.263
114 Rp.142.735.105 Rp.72.276.543 Rp.70.458.562 Rp.6.829.786.720
115 Rp.142.735.105 Rp.73.014.366 Rp.69.720.739 Rp.6.756.772.354
116 Rp.142.735.105 Rp.73.759.721 Rp.68.975.384 Rp.6.683.012.633
117 Rp.142.735.105 Rp.74.512.684 Rp.68.222.421 Rp.6.608.499.949
118 Rp.142.735.105 Rp.75.273.335 Rp.67.461.770 Rp.6.533.226.614
119 Rp.142.735.105 Rp.76.041.750 Rp.66.693.355 Rp.6.457.184.864
120 Rp.142.735.105 Rp.76.818.010 Rp.65.917.095 Rp.6.380.366.854
121 Rp.142.735.105 Rp.77.602.193 Rp.65.132.912 Rp.6.302.764.661
122 Rp.142.735.105 Rp.78.394.382 Rp.64.340.723 Rp.6.224.370.279
123 Rp.142.735.105 Rp.79.194.658 Rp.63.540.447 Rp.6.145.175.621
124 Rp.142.735.105 Rp.80.003.104 Rp.62.732.001 Rp.6.065.172.517
125 Rp.142.735.105 Rp.80.819.802 Rp.61.915.303 Rp.5.984.352.715
126 Rp.142.735.105 Rp.81.644.838 Rp.61.090.267 Rp.5.902.707.877
127 Rp.142.735.105 Rp.82.478.295 Rp.60.256.810 Rp.5.820.229.582
128 Rp.142.735.105 Rp.83.320.261 Rp.59.414.844 Rp.5.736.909.321
129 Rp.142.735.105 Rp.84.170.822 Rp.58.564.283 Rp.5.652.738.499
130 Rp.142.735.105 Rp.85.030.066 Rp.57.705.039 Rp.5.567.708.433
131 Rp.142.735.105 Rp.85.898.081 Rp.56.837.024 Rp.5.481.810.352
132 Rp.142.735.105 Rp.86.774.958 Rp.55.960.147 Rp.5.395.035.394
133 Rp.142.735.105 Rp.87.660.785 Rp.55.074.320 Rp.5.307.374.609
134 Rp.142.735.105 Rp.88.555.656 Rp.54.179.449 Rp.5.218.818.953
135 Rp.142.735.105 Rp.89.459.662 Rp.53.275.443 Rp.5.129.359.291
136 Rp.142.735.105 Rp.90.372.896 Rp.52.362.209 Rp.5.038.986.395
137 Rp.142.735.105 Rp.91.295.452 Rp.51.439.653 Rp.4.947.690.943
138 Rp.142.735.105 Rp.92.227.427 Rp.50.507.678 Rp.4.855.463.516
139 Rp.142.735.105 Rp.93.168.915 Rp.49.566.190 Rp.4.762.294.601
140 Rp.142.735.105 Rp.94.120.014 Rp.48.615.091 Rp.4.668.174.587
141 Rp.142.735.105 Rp.95.080.823 Rp.47.654.282 Rp.4.573.093.764
142 Rp.142.735.105 Rp.96.051.439 Rp.46.683.666 Rp.4.477.042.325
143 Rp.142.735.105 Rp.97.031.965 Rp.45.703.140 Rp.4.380.010.360
144 Rp.142.735.105 Rp.98.022.499 Rp.44.712.606 Rp.4.281.987.861
145 Rp.142.735.105 Rp.99.023.146 Rp.43.711.959 Rp.4.182.964.715
146 Rp.142.735.105 Rp.100.034.007 Rp.42.701.098 Rp.4.082.930.708
147 Rp.142.735.105 Rp.101.055.187 Rp.41.679.918 Rp.3.981.875.521
148 Rp.142.735.105 Rp.102.086.792 Rp.40.648.313 Rp.3.879.788.729
149 Rp.142.735.105 Rp.103.128.928 Rp.39.606.177 Rp.3.776.659.801
150 Rp.142.735.105 Rp.104.181.703 Rp.38.553.402 Rp.3.672.478.098
151 Rp.142.735.105 Rp.105.245.224 Rp.37.489.881 Rp.3.567.232.874
152 Rp.142.735.105 Rp.106.319.603 Rp.36.415.502 Rp.3.460.913.271
153 Rp.142.735.105 Rp.107.404.949 Rp.35.330.156 Rp.3.353.508.322
154 Rp.142.735.105 Rp.108.501.374 Rp.34.233.731 Rp.3.245.006.948
155 Rp.142.735.105 Rp.109.608.992 Rp.33.126.113 Rp.3.135.397.956
156 Rp.142.735.105 Rp.110.727.918 Rp.32.007.187 Rp.3.024.670.038
157 Rp.142.735.105 Rp.111.858.265 Rp.30.876.840 Rp.2.912.811.773
158 Rp.142.735.105 Rp.113.000.151 Rp.29.734.954 Rp.2.799.811.622
159 Rp.142.735.105 Rp.114.153.695 Rp.28.581.410 Rp.2.685.657.927
160 Rp.142.735.105 Rp.115.319.014 Rp.27.416.091 Rp.2.570.338.913
161 Rp.142.735.105 Rp.116.496.229 Rp.26.238.876 Rp.2.453.842.684
162 Rp.142.735.105 Rp.117.685.461 Rp.25.049.644 Rp.2.336.157.223
163 Rp.142.735.105 Rp.118.886.833 Rp.23.848.272 Rp.2.217.270.390
164 Rp.142.735.105 Rp.120.100.470 Rp.22.634.635 Rp.2.097.169.920
165 Rp.142.735.105 Rp.121.326.495 Rp.21.408.610 Rp.1.975.843.425
166 Rp.142.735.105 Rp.122.565.037 Rp.20.170.068 Rp.1.853.278.388
167 Rp.142.735.105 Rp.123.816.221 Rp.18.918.884 Rp.1.729.462.167
168 Rp.142.735.105 Rp.125.080.179 Rp.17.654.926 Rp.1.604.381.988
169 Rp.142.735.105 Rp.126.357.039 Rp.16.378.066 Rp.1.478.024.949
170 Rp.142.735.105 Rp.127.646.934 Rp.15.088.171 Rp.1.350.378.015
171 Rp.142.735.105 Rp.128.949.996 Rp.13.785.109 Rp.1.221.428.019
172 Rp.142.735.105 Rp.130.266.361 Rp.12.468.744 Rp.1.091.161.658
173 Rp.142.735.105 Rp.131.596.163 Rp.11.138.942 Rp.959.565.495
174 Rp.142.735.105 Rp.132.939.541 Rp.9.795.564 Rp.826.625.954
175 Rp.142.735.105 Rp.134.296.632 Rp.8.438.473 Rp.692.329.322
176 Rp.142.735.105 Rp.135.667.577 Rp.7.067.528 Rp.556.661.745
177 Rp.142.735.105 Rp.137.052.516 Rp.5.682.589 Rp.419.609.229
178 Rp.142.735.105 Rp.138.451.594 Rp.4.283.511 Rp.281.157.635
179 Rp.142.735.105 Rp.139.864.954 Rp.2.870.151 Rp.141.292.681
180 Rp.142.735.105 Rp.141.292.681 Rp.1.442.363 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp17mily
    RUMAH Dijual
    di Surabaya
    Rp17mily
    • 5
    • 3
    • 450
    • 600
    Lihat Rincian
    Rp17mily
  • RUMAH Dijual
    di Surabaya
    Rp1,4mily
    RUMAH Dijual
    di Surabaya
    Rp1,4mily
    • 4
    • 3
    • 196
    • 240
    Lihat Rincian
    Rp1,4mily
  • TANAH Dijual
    di Surabaya
    Rp900jt
    TANAH Dijual
    di Surabaya
    Rp900jt
    • 109
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Surabaya
    Rp425jt
    RUMAH Dijual
    di Surabaya
    Rp425jt
    • 3
    • 1
    • 78
    • 54
    Lihat Rincian
    Rp425jt
  • APARTEMEN Dijual
    di Surabaya
    Rp390jt
    APARTEMEN Dijual
    di Surabaya
    Rp390jt
    • 2
    • 1
    • 38
    Lihat Rincian
    Rp390jt
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily

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