Rumah Baru Minimalis 2 Lantai Harga 1 Lantai

Kalilom Lor Indah Suramad, Kenjeran Surabaya Jawa Timur

Rp165jt
Bisa Nego
KPR: 1,37jt/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.165.000.000 Dana Tunai yang Harus Disiapkan Rp.49.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.132.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.378.377 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.570.086 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.143.713.938
Total Pembayaran
Rp.326.533.938 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.132.000.000
1 Rp.1.378.377 Rp.333.377 Rp.1.045.000 Rp.131.666.623
2 Rp.1.378.377 Rp.336.016 Rp.1.042.361 Rp.131.330.607
3 Rp.1.378.377 Rp.338.676 Rp.1.039.701 Rp.130.991.931
4 Rp.1.378.377 Rp.341.358 Rp.1.037.019 Rp.130.650.573
5 Rp.1.378.377 Rp.344.060 Rp.1.034.317 Rp.130.306.513
6 Rp.1.378.377 Rp.346.784 Rp.1.031.593 Rp.129.959.729
7 Rp.1.378.377 Rp.349.529 Rp.1.028.848 Rp.129.610.200
8 Rp.1.378.377 Rp.352.296 Rp.1.026.081 Rp.129.257.904
9 Rp.1.378.377 Rp.355.085 Rp.1.023.292 Rp.128.902.819
10 Rp.1.378.377 Rp.357.896 Rp.1.020.481 Rp.128.544.923
11 Rp.1.378.377 Rp.360.730 Rp.1.017.647 Rp.128.184.193
12 Rp.1.378.377 Rp.363.585 Rp.1.014.792 Rp.127.820.608
13 Rp.1.378.377 Rp.366.464 Rp.1.011.913 Rp.127.454.144
14 Rp.1.378.377 Rp.369.365 Rp.1.009.012 Rp.127.084.779
15 Rp.1.378.377 Rp.372.289 Rp.1.006.088 Rp.126.712.490
16 Rp.1.378.377 Rp.375.236 Rp.1.003.141 Rp.126.337.254
17 Rp.1.378.377 Rp.378.207 Rp.1.000.170 Rp.125.959.047
18 Rp.1.378.377 Rp.381.201 Rp.997.176 Rp.125.577.846
19 Rp.1.378.377 Rp.384.219 Rp.994.158 Rp.125.193.627
20 Rp.1.378.377 Rp.387.261 Rp.991.116 Rp.124.806.366
21 Rp.1.378.377 Rp.390.327 Rp.988.050 Rp.124.416.039
22 Rp.1.378.377 Rp.393.417 Rp.984.960 Rp.124.022.622
23 Rp.1.378.377 Rp.396.531 Rp.981.846 Rp.123.626.091
24 Rp.1.378.377 Rp.399.670 Rp.978.707 Rp.123.226.421
25 Rp.1.378.377 Rp.402.835 Rp.975.542 Rp.122.823.586
26 Rp.1.378.377 Rp.406.024 Rp.972.353 Rp.122.417.562
27 Rp.1.378.377 Rp.409.238 Rp.969.139 Rp.122.008.324
28 Rp.1.378.377 Rp.412.478 Rp.965.899 Rp.121.595.846
29 Rp.1.378.377 Rp.415.743 Rp.962.634 Rp.121.180.103
30 Rp.1.378.377 Rp.419.035 Rp.959.342 Rp.120.761.068
31 Rp.1.378.377 Rp.422.352 Rp.956.025 Rp.120.338.716
32 Rp.1.378.377 Rp.425.695 Rp.952.682 Rp.119.913.021
33 Rp.1.378.377 Rp.429.066 Rp.949.311 Rp.119.483.955
34 Rp.1.378.377 Rp.432.462 Rp.945.915 Rp.119.051.493
35 Rp.1.378.377 Rp.435.886 Rp.942.491 Rp.118.615.607
36 Rp.1.378.377 Rp.439.337 Rp.939.040 Rp.118.176.270
37 Rp.1.570.086 Rp.363.703 Rp.1.206.383 Rp.117.812.567
38 Rp.1.570.086 Rp.367.416 Rp.1.202.670 Rp.117.445.151
39 Rp.1.570.086 Rp.371.167 Rp.1.198.919 Rp.117.073.984
40 Rp.1.570.086 Rp.374.956 Rp.1.195.130 Rp.116.699.028
41 Rp.1.570.086 Rp.378.783 Rp.1.191.303 Rp.116.320.245
42 Rp.1.570.086 Rp.382.650 Rp.1.187.436 Rp.115.937.595
43 Rp.1.570.086 Rp.386.556 Rp.1.183.530 Rp.115.551.039
44 Rp.1.570.086 Rp.390.502 Rp.1.179.584 Rp.115.160.537
45 Rp.1.570.086 Rp.394.489 Rp.1.175.597 Rp.114.766.048
46 Rp.1.570.086 Rp.398.516 Rp.1.171.570 Rp.114.367.532
47 Rp.1.570.086 Rp.402.584 Rp.1.167.502 Rp.113.964.948
48 Rp.1.570.086 Rp.406.694 Rp.1.163.392 Rp.113.558.254
49 Rp.1.570.086 Rp.410.845 Rp.1.159.241 Rp.113.147.409
50 Rp.1.570.086 Rp.415.040 Rp.1.155.046 Rp.112.732.369
51 Rp.1.570.086 Rp.419.276 Rp.1.150.810 Rp.112.313.093
52 Rp.1.570.086 Rp.423.557 Rp.1.146.529 Rp.111.889.536
53 Rp.1.570.086 Rp.427.880 Rp.1.142.206 Rp.111.461.656
54 Rp.1.570.086 Rp.432.248 Rp.1.137.838 Rp.111.029.408
55 Rp.1.570.086 Rp.436.661 Rp.1.133.425 Rp.110.592.747
56 Rp.1.570.086 Rp.441.118 Rp.1.128.968 Rp.110.151.629
57 Rp.1.570.086 Rp.445.621 Rp.1.124.465 Rp.109.706.008
58 Rp.1.570.086 Rp.450.171 Rp.1.119.915 Rp.109.255.837
59 Rp.1.570.086 Rp.454.766 Rp.1.115.320 Rp.108.801.071
60 Rp.1.570.086 Rp.459.408 Rp.1.110.678 Rp.108.341.663
61 Rp.1.570.086 Rp.464.098 Rp.1.105.988 Rp.107.877.565
62 Rp.1.570.086 Rp.468.836 Rp.1.101.250 Rp.107.408.729
63 Rp.1.570.086 Rp.473.622 Rp.1.096.464 Rp.106.935.107
64 Rp.1.570.086 Rp.478.457 Rp.1.091.629 Rp.106.456.650
65 Rp.1.570.086 Rp.483.341 Rp.1.086.745 Rp.105.973.309
66 Rp.1.570.086 Rp.488.275 Rp.1.081.811 Rp.105.485.034
67 Rp.1.570.086 Rp.493.260 Rp.1.076.826 Rp.104.991.774
68 Rp.1.570.086 Rp.498.295 Rp.1.071.791 Rp.104.493.479
69 Rp.1.570.086 Rp.503.382 Rp.1.066.704 Rp.103.990.097
70 Rp.1.570.086 Rp.508.520 Rp.1.061.566 Rp.103.481.577
71 Rp.1.570.086 Rp.513.712 Rp.1.056.374 Rp.102.967.865
72 Rp.1.570.086 Rp.518.956 Rp.1.051.130 Rp.102.448.909
73 Rp.1.570.086 Rp.524.253 Rp.1.045.833 Rp.101.924.656
74 Rp.1.570.086 Rp.529.605 Rp.1.040.481 Rp.101.395.051
75 Rp.1.570.086 Rp.535.012 Rp.1.035.074 Rp.100.860.039
76 Rp.1.570.086 Rp.540.473 Rp.1.029.613 Rp.100.319.566
77 Rp.1.570.086 Rp.545.990 Rp.1.024.096 Rp.99.773.576
78 Rp.1.570.086 Rp.551.564 Rp.1.018.522 Rp.99.222.012
79 Rp.1.570.086 Rp.557.195 Rp.1.012.891 Rp.98.664.817
80 Rp.1.570.086 Rp.562.883 Rp.1.007.203 Rp.98.101.934
81 Rp.1.570.086 Rp.568.629 Rp.1.001.457 Rp.97.533.305
82 Rp.1.570.086 Rp.574.434 Rp.995.652 Rp.96.958.871
83 Rp.1.570.086 Rp.580.298 Rp.989.788 Rp.96.378.573
84 Rp.1.570.086 Rp.586.221 Rp.983.865 Rp.95.792.352
85 Rp.1.570.086 Rp.592.206 Rp.977.880 Rp.95.200.146
86 Rp.1.570.086 Rp.598.251 Rp.971.835 Rp.94.601.895
87 Rp.1.570.086 Rp.604.358 Rp.965.728 Rp.93.997.537
88 Rp.1.570.086 Rp.610.528 Rp.959.558 Rp.93.387.009
89 Rp.1.570.086 Rp.616.760 Rp.953.326 Rp.92.770.249
90 Rp.1.570.086 Rp.623.056 Rp.947.030 Rp.92.147.193
91 Rp.1.570.086 Rp.629.417 Rp.940.669 Rp.91.517.776
92 Rp.1.570.086 Rp.635.842 Rp.934.244 Rp.90.881.934
93 Rp.1.570.086 Rp.642.333 Rp.927.753 Rp.90.239.601
94 Rp.1.570.086 Rp.648.890 Rp.921.196 Rp.89.590.711
95 Rp.1.570.086 Rp.655.514 Rp.914.572 Rp.88.935.197
96 Rp.1.570.086 Rp.662.206 Rp.907.880 Rp.88.272.991
97 Rp.1.570.086 Rp.668.966 Rp.901.120 Rp.87.604.025
98 Rp.1.570.086 Rp.675.795 Rp.894.291 Rp.86.928.230
99 Rp.1.570.086 Rp.682.694 Rp.887.392 Rp.86.245.536
100 Rp.1.570.086 Rp.689.663 Rp.880.423 Rp.85.555.873
101 Rp.1.570.086 Rp.696.703 Rp.873.383 Rp.84.859.170
102 Rp.1.570.086 Rp.703.815 Rp.866.271 Rp.84.155.355
103 Rp.1.570.086 Rp.711.000 Rp.859.086 Rp.83.444.355
104 Rp.1.570.086 Rp.718.258 Rp.851.828 Rp.82.726.097
105 Rp.1.570.086 Rp.725.590 Rp.844.496 Rp.82.000.507
106 Rp.1.570.086 Rp.732.997 Rp.837.089 Rp.81.267.510
107 Rp.1.570.086 Rp.740.480 Rp.829.606 Rp.80.527.030
108 Rp.1.570.086 Rp.748.039 Rp.822.047 Rp.79.778.991
109 Rp.1.570.086 Rp.755.675 Rp.814.411 Rp.79.023.316
110 Rp.1.570.086 Rp.763.390 Rp.806.696 Rp.78.259.926
111 Rp.1.570.086 Rp.771.183 Rp.798.903 Rp.77.488.743
112 Rp.1.570.086 Rp.779.055 Rp.791.031 Rp.76.709.688
113 Rp.1.570.086 Rp.787.008 Rp.783.078 Rp.75.922.680
114 Rp.1.570.086 Rp.795.042 Rp.775.044 Rp.75.127.638
115 Rp.1.570.086 Rp.803.158 Rp.766.928 Rp.74.324.480
116 Rp.1.570.086 Rp.811.357 Rp.758.729 Rp.73.513.123
117 Rp.1.570.086 Rp.819.640 Rp.750.446 Rp.72.693.483
118 Rp.1.570.086 Rp.828.007 Rp.742.079 Rp.71.865.476
119 Rp.1.570.086 Rp.836.459 Rp.733.627 Rp.71.029.017
120 Rp.1.570.086 Rp.844.998 Rp.725.088 Rp.70.184.019
121 Rp.1.570.086 Rp.853.624 Rp.716.462 Rp.69.330.395
122 Rp.1.570.086 Rp.862.338 Rp.707.748 Rp.68.468.057
123 Rp.1.570.086 Rp.871.141 Rp.698.945 Rp.67.596.916
124 Rp.1.570.086 Rp.880.034 Rp.690.052 Rp.66.716.882
125 Rp.1.570.086 Rp.889.018 Rp.681.068 Rp.65.827.864
126 Rp.1.570.086 Rp.898.093 Rp.671.993 Rp.64.929.771
127 Rp.1.570.086 Rp.907.261 Rp.662.825 Rp.64.022.510
128 Rp.1.570.086 Rp.916.523 Rp.653.563 Rp.63.105.987
129 Rp.1.570.086 Rp.925.879 Rp.644.207 Rp.62.180.108
130 Rp.1.570.086 Rp.935.331 Rp.634.755 Rp.61.244.777
131 Rp.1.570.086 Rp.944.879 Rp.625.207 Rp.60.299.898
132 Rp.1.570.086 Rp.954.525 Rp.615.561 Rp.59.345.373
133 Rp.1.570.086 Rp.964.269 Rp.605.817 Rp.58.381.104
134 Rp.1.570.086 Rp.974.112 Rp.595.974 Rp.57.406.992
135 Rp.1.570.086 Rp.984.056 Rp.586.030 Rp.56.422.936
136 Rp.1.570.086 Rp.994.102 Rp.575.984 Rp.55.428.834
137 Rp.1.570.086 Rp.1.004.250 Rp.565.836 Rp.54.424.584
138 Rp.1.570.086 Rp.1.014.502 Rp.555.584 Rp.53.410.082
139 Rp.1.570.086 Rp.1.024.858 Rp.545.228 Rp.52.385.224
140 Rp.1.570.086 Rp.1.035.320 Rp.534.766 Rp.51.349.904
141 Rp.1.570.086 Rp.1.045.889 Rp.524.197 Rp.50.304.015
142 Rp.1.570.086 Rp.1.056.566 Rp.513.520 Rp.49.247.449
143 Rp.1.570.086 Rp.1.067.352 Rp.502.734 Rp.48.180.097
144 Rp.1.570.086 Rp.1.078.248 Rp.491.838 Rp.47.101.849
145 Rp.1.570.086 Rp.1.089.255 Rp.480.831 Rp.46.012.594
146 Rp.1.570.086 Rp.1.100.374 Rp.469.712 Rp.44.912.220
147 Rp.1.570.086 Rp.1.111.607 Rp.458.479 Rp.43.800.613
148 Rp.1.570.086 Rp.1.122.955 Rp.447.131 Rp.42.677.658
149 Rp.1.570.086 Rp.1.134.418 Rp.435.668 Rp.41.543.240
150 Rp.1.570.086 Rp.1.145.999 Rp.424.087 Rp.40.397.241
151 Rp.1.570.086 Rp.1.157.697 Rp.412.389 Rp.39.239.544
152 Rp.1.570.086 Rp.1.169.516 Rp.400.570 Rp.38.070.028
153 Rp.1.570.086 Rp.1.181.454 Rp.388.632 Rp.36.888.574
154 Rp.1.570.086 Rp.1.193.515 Rp.376.571 Rp.35.695.059
155 Rp.1.570.086 Rp.1.205.699 Rp.364.387 Rp.34.489.360
156 Rp.1.570.086 Rp.1.218.007 Rp.352.079 Rp.33.271.353
157 Rp.1.570.086 Rp.1.230.441 Rp.339.645 Rp.32.040.912
158 Rp.1.570.086 Rp.1.243.002 Rp.327.084 Rp.30.797.910
159 Rp.1.570.086 Rp.1.255.691 Rp.314.395 Rp.29.542.219
160 Rp.1.570.086 Rp.1.268.509 Rp.301.577 Rp.28.273.710
161 Rp.1.570.086 Rp.1.281.459 Rp.288.627 Rp.26.992.251
162 Rp.1.570.086 Rp.1.294.540 Rp.275.546 Rp.25.697.711
163 Rp.1.570.086 Rp.1.307.755 Rp.262.331 Rp.24.389.956
164 Rp.1.570.086 Rp.1.321.105 Rp.248.981 Rp.23.068.851
165 Rp.1.570.086 Rp.1.334.591 Rp.235.495 Rp.21.734.260
166 Rp.1.570.086 Rp.1.348.215 Rp.221.871 Rp.20.386.045
167 Rp.1.570.086 Rp.1.361.978 Rp.208.108 Rp.19.024.067
168 Rp.1.570.086 Rp.1.375.882 Rp.194.204 Rp.17.648.185
169 Rp.1.570.086 Rp.1.389.927 Rp.180.159 Rp.16.258.258
170 Rp.1.570.086 Rp.1.404.116 Rp.165.970 Rp.14.854.142
171 Rp.1.570.086 Rp.1.418.450 Rp.151.636 Rp.13.435.692
172 Rp.1.570.086 Rp.1.432.930 Rp.137.156 Rp.12.002.762
173 Rp.1.570.086 Rp.1.447.558 Rp.122.528 Rp.10.555.204
174 Rp.1.570.086 Rp.1.462.335 Rp.107.751 Rp.9.092.869
175 Rp.1.570.086 Rp.1.477.263 Rp.92.823 Rp.7.615.606
176 Rp.1.570.086 Rp.1.492.343 Rp.77.743 Rp.6.123.263
177 Rp.1.570.086 Rp.1.507.578 Rp.62.508 Rp.4.615.685
178 Rp.1.570.086 Rp.1.522.968 Rp.47.118 Rp.3.092.717
179 Rp.1.570.086 Rp.1.538.515 Rp.31.571 Rp.1.554.202
180 Rp.1.570.086 Rp.1.554.202 Rp.15.866 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUKO Dijual
    di Surabaya
    Rp1,5mily
    RUKO Dijual
    di Surabaya
    Rp1,5mily
    • 2
    • 3
    • 66
    • 264
    Lihat Rincian
    Rp1,5mily
  • KOMERSIAL Dijual
    di Surabaya
    Rp15mily
    KOMERSIAL Dijual
    di Surabaya
    Rp15mily
    • 2
    • 490
    • 300
    Lihat Rincian
    Rp15mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    • 2
    • 2
    • 92
    Lihat Rincian
    Rp65jt/thn

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