Perumahan Bukit Telaga Golf

Rumah Dijual Citraland Surabaya Lokasi Depan Bukit Telaga

Bukit Telaga Golf Jl. Telaga Utama Road Citraland Surabaya Jawa Timur

Rp2,74mily
Bisa Nego
KPR: 22,9jt/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.2.748.888.000 Dana Tunai yang Harus Disiapkan Rp.824.666.400 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.199.110.400 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.22.963.654 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.26.157.521 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.394.264.161
Total Pembayaran
Rp.5.440.032.065 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.2.199.110.400
1 Rp.22.963.654 Rp.5.554.030 Rp.17.409.624 Rp.2.193.556.370
2 Rp.22.963.654 Rp.5.597.999 Rp.17.365.655 Rp.2.187.958.371
3 Rp.22.963.654 Rp.5.642.317 Rp.17.321.337 Rp.2.182.316.054
4 Rp.22.963.654 Rp.5.686.985 Rp.17.276.669 Rp.2.176.629.069
5 Rp.22.963.654 Rp.5.732.007 Rp.17.231.647 Rp.2.170.897.062
6 Rp.22.963.654 Rp.5.777.386 Rp.17.186.268 Rp.2.165.119.676
7 Rp.22.963.654 Rp.5.823.123 Rp.17.140.531 Rp.2.159.296.553
8 Rp.22.963.654 Rp.5.869.223 Rp.17.094.431 Rp.2.153.427.330
9 Rp.22.963.654 Rp.5.915.688 Rp.17.047.966 Rp.2.147.511.642
10 Rp.22.963.654 Rp.5.962.520 Rp.17.001.134 Rp.2.141.549.122
11 Rp.22.963.654 Rp.6.009.723 Rp.16.953.931 Rp.2.135.539.399
12 Rp.22.963.654 Rp.6.057.300 Rp.16.906.354 Rp.2.129.482.099
13 Rp.22.963.654 Rp.6.105.254 Rp.16.858.400 Rp.2.123.376.845
14 Rp.22.963.654 Rp.6.153.587 Rp.16.810.067 Rp.2.117.223.258
15 Rp.22.963.654 Rp.6.202.303 Rp.16.761.351 Rp.2.111.020.955
16 Rp.22.963.654 Rp.6.251.405 Rp.16.712.249 Rp.2.104.769.550
17 Rp.22.963.654 Rp.6.300.895 Rp.16.662.759 Rp.2.098.468.655
18 Rp.22.963.654 Rp.6.350.777 Rp.16.612.877 Rp.2.092.117.878
19 Rp.22.963.654 Rp.6.401.054 Rp.16.562.600 Rp.2.085.716.824
20 Rp.22.963.654 Rp.6.451.729 Rp.16.511.925 Rp.2.079.265.095
21 Rp.22.963.654 Rp.6.502.805 Rp.16.460.849 Rp.2.072.762.290
22 Rp.22.963.654 Rp.6.554.286 Rp.16.409.368 Rp.2.066.208.004
23 Rp.22.963.654 Rp.6.606.174 Rp.16.357.480 Rp.2.059.601.830
24 Rp.22.963.654 Rp.6.658.473 Rp.16.305.181 Rp.2.052.943.357
25 Rp.22.963.654 Rp.6.711.186 Rp.16.252.468 Rp.2.046.232.171
26 Rp.22.963.654 Rp.6.764.316 Rp.16.199.338 Rp.2.039.467.855
27 Rp.22.963.654 Rp.6.817.867 Rp.16.145.787 Rp.2.032.649.988
28 Rp.22.963.654 Rp.6.871.842 Rp.16.091.812 Rp.2.025.778.146
29 Rp.22.963.654 Rp.6.926.244 Rp.16.037.410 Rp.2.018.851.902
30 Rp.22.963.654 Rp.6.981.076 Rp.15.982.578 Rp.2.011.870.826
31 Rp.22.963.654 Rp.7.036.343 Rp.15.927.311 Rp.2.004.834.483
32 Rp.22.963.654 Rp.7.092.048 Rp.15.871.606 Rp.1.997.742.435
33 Rp.22.963.654 Rp.7.148.193 Rp.15.815.461 Rp.1.990.594.242
34 Rp.22.963.654 Rp.7.204.783 Rp.15.758.871 Rp.1.983.389.459
35 Rp.22.963.654 Rp.7.261.821 Rp.15.701.833 Rp.1.976.127.638
36 Rp.22.963.654 Rp.7.319.310 Rp.15.644.344 Rp.1.968.808.328
37 Rp.26.157.521 Rp.6.059.269 Rp.20.098.252 Rp.1.962.749.059
38 Rp.26.157.521 Rp.6.121.124 Rp.20.036.397 Rp.1.956.627.935
39 Rp.26.157.521 Rp.6.183.611 Rp.19.973.910 Rp.1.950.444.324
40 Rp.26.157.521 Rp.6.246.735 Rp.19.910.786 Rp.1.944.197.589
41 Rp.26.157.521 Rp.6.310.504 Rp.19.847.017 Rp.1.937.887.085
42 Rp.26.157.521 Rp.6.374.924 Rp.19.782.597 Rp.1.931.512.161
43 Rp.26.157.521 Rp.6.440.001 Rp.19.717.520 Rp.1.925.072.160
44 Rp.26.157.521 Rp.6.505.743 Rp.19.651.778 Rp.1.918.566.417
45 Rp.26.157.521 Rp.6.572.155 Rp.19.585.366 Rp.1.911.994.262
46 Rp.26.157.521 Rp.6.639.246 Rp.19.518.275 Rp.1.905.355.016
47 Rp.26.157.521 Rp.6.707.022 Rp.19.450.499 Rp.1.898.647.994
48 Rp.26.157.521 Rp.6.775.489 Rp.19.382.032 Rp.1.891.872.505
49 Rp.26.157.521 Rp.6.844.656 Rp.19.312.865 Rp.1.885.027.849
50 Rp.26.157.521 Rp.6.914.528 Rp.19.242.993 Rp.1.878.113.321
51 Rp.26.157.521 Rp.6.985.114 Rp.19.172.407 Rp.1.871.128.207
52 Rp.26.157.521 Rp.7.056.421 Rp.19.101.100 Rp.1.864.071.786
53 Rp.26.157.521 Rp.7.128.455 Rp.19.029.066 Rp.1.856.943.331
54 Rp.26.157.521 Rp.7.201.224 Rp.18.956.297 Rp.1.849.742.107
55 Rp.26.157.521 Rp.7.274.737 Rp.18.882.784 Rp.1.842.467.370
56 Rp.26.157.521 Rp.7.349.000 Rp.18.808.521 Rp.1.835.118.370
57 Rp.26.157.521 Rp.7.424.021 Rp.18.733.500 Rp.1.827.694.349
58 Rp.26.157.521 Rp.7.499.808 Rp.18.657.713 Rp.1.820.194.541
59 Rp.26.157.521 Rp.7.576.368 Rp.18.581.153 Rp.1.812.618.173
60 Rp.26.157.521 Rp.7.653.710 Rp.18.503.811 Rp.1.804.964.463
61 Rp.26.157.521 Rp.7.731.842 Rp.18.425.679 Rp.1.797.232.621
62 Rp.26.157.521 Rp.7.810.771 Rp.18.346.750 Rp.1.789.421.850
63 Rp.26.157.521 Rp.7.890.506 Rp.18.267.015 Rp.1.781.531.344
64 Rp.26.157.521 Rp.7.971.055 Rp.18.186.466 Rp.1.773.560.289
65 Rp.26.157.521 Rp.8.052.426 Rp.18.105.095 Rp.1.765.507.863
66 Rp.26.157.521 Rp.8.134.628 Rp.18.022.893 Rp.1.757.373.235
67 Rp.26.157.521 Rp.8.217.669 Rp.17.939.852 Rp.1.749.155.566
68 Rp.26.157.521 Rp.8.301.558 Rp.17.855.963 Rp.1.740.854.008
69 Rp.26.157.521 Rp.8.386.303 Rp.17.771.218 Rp.1.732.467.705
70 Rp.26.157.521 Rp.8.471.913 Rp.17.685.608 Rp.1.723.995.792
71 Rp.26.157.521 Rp.8.558.397 Rp.17.599.124 Rp.1.715.437.395
72 Rp.26.157.521 Rp.8.645.764 Rp.17.511.757 Rp.1.706.791.631
73 Rp.26.157.521 Rp.8.734.023 Rp.17.423.498 Rp.1.698.057.608
74 Rp.26.157.521 Rp.8.823.183 Rp.17.334.338 Rp.1.689.234.425
75 Rp.26.157.521 Rp.8.913.253 Rp.17.244.268 Rp.1.680.321.172
76 Rp.26.157.521 Rp.9.004.242 Rp.17.153.279 Rp.1.671.316.930
77 Rp.26.157.521 Rp.9.096.161 Rp.17.061.360 Rp.1.662.220.769
78 Rp.26.157.521 Rp.9.189.017 Rp.16.968.504 Rp.1.653.031.752
79 Rp.26.157.521 Rp.9.282.822 Rp.16.874.699 Rp.1.643.748.930
80 Rp.26.157.521 Rp.9.377.584 Rp.16.779.937 Rp.1.634.371.346
81 Rp.26.157.521 Rp.9.473.314 Rp.16.684.207 Rp.1.624.898.032
82 Rp.26.157.521 Rp.9.570.020 Rp.16.587.501 Rp.1.615.328.012
83 Rp.26.157.521 Rp.9.667.714 Rp.16.489.807 Rp.1.605.660.298
84 Rp.26.157.521 Rp.9.766.405 Rp.16.391.116 Rp.1.595.893.893
85 Rp.26.157.521 Rp.9.866.104 Rp.16.291.417 Rp.1.586.027.789
86 Rp.26.157.521 Rp.9.966.821 Rp.16.190.700 Rp.1.576.060.968
87 Rp.26.157.521 Rp.10.068.565 Rp.16.088.956 Rp.1.565.992.403
88 Rp.26.157.521 Rp.10.171.349 Rp.15.986.172 Rp.1.555.821.054
89 Rp.26.157.521 Rp.10.275.181 Rp.15.882.340 Rp.1.545.545.873
90 Rp.26.157.521 Rp.10.380.074 Rp.15.777.447 Rp.1.535.165.799
91 Rp.26.157.521 Rp.10.486.037 Rp.15.671.484 Rp.1.524.679.762
92 Rp.26.157.521 Rp.10.593.082 Rp.15.564.439 Rp.1.514.086.680
93 Rp.26.157.521 Rp.10.701.219 Rp.15.456.302 Rp.1.503.385.461
94 Rp.26.157.521 Rp.10.810.461 Rp.15.347.060 Rp.1.492.575.000
95 Rp.26.157.521 Rp.10.920.818 Rp.15.236.703 Rp.1.481.654.182
96 Rp.26.157.521 Rp.11.032.301 Rp.15.125.220 Rp.1.470.621.881
97 Rp.26.157.521 Rp.11.144.923 Rp.15.012.598 Rp.1.459.476.958
98 Rp.26.157.521 Rp.11.258.694 Rp.14.898.827 Rp.1.448.218.264
99 Rp.26.157.521 Rp.11.373.626 Rp.14.783.895 Rp.1.436.844.638
100 Rp.26.157.521 Rp.11.489.732 Rp.14.667.789 Rp.1.425.354.906
101 Rp.26.157.521 Rp.11.607.023 Rp.14.550.498 Rp.1.413.747.883
102 Rp.26.157.521 Rp.11.725.511 Rp.14.432.010 Rp.1.402.022.372
103 Rp.26.157.521 Rp.11.845.209 Rp.14.312.312 Rp.1.390.177.163
104 Rp.26.157.521 Rp.11.966.129 Rp.14.191.392 Rp.1.378.211.034
105 Rp.26.157.521 Rp.12.088.283 Rp.14.069.238 Rp.1.366.122.751
106 Rp.26.157.521 Rp.12.211.685 Rp.13.945.836 Rp.1.353.911.066
107 Rp.26.157.521 Rp.12.336.346 Rp.13.821.175 Rp.1.341.574.720
108 Rp.26.157.521 Rp.12.462.279 Rp.13.695.242 Rp.1.329.112.441
109 Rp.26.157.521 Rp.12.589.498 Rp.13.568.023 Rp.1.316.522.943
110 Rp.26.157.521 Rp.12.718.016 Rp.13.439.505 Rp.1.303.804.927
111 Rp.26.157.521 Rp.12.847.846 Rp.13.309.675 Rp.1.290.957.081
112 Rp.26.157.521 Rp.12.979.001 Rp.13.178.520 Rp.1.277.978.080
113 Rp.26.157.521 Rp.13.111.495 Rp.13.046.026 Rp.1.264.866.585
114 Rp.26.157.521 Rp.13.245.341 Rp.12.912.180 Rp.1.251.621.244
115 Rp.26.157.521 Rp.13.380.554 Rp.12.776.967 Rp.1.238.240.690
116 Rp.26.157.521 Rp.13.517.147 Rp.12.640.374 Rp.1.224.723.543
117 Rp.26.157.521 Rp.13.655.135 Rp.12.502.386 Rp.1.211.068.408
118 Rp.26.157.521 Rp.13.794.531 Rp.12.362.990 Rp.1.197.273.877
119 Rp.26.157.521 Rp.13.935.350 Rp.12.222.171 Rp.1.183.338.527
120 Rp.26.157.521 Rp.14.077.607 Rp.12.079.914 Rp.1.169.260.920
121 Rp.26.157.521 Rp.14.221.316 Rp.11.936.205 Rp.1.155.039.604
122 Rp.26.157.521 Rp.14.366.492 Rp.11.791.029 Rp.1.140.673.112
123 Rp.26.157.521 Rp.14.513.150 Rp.11.644.371 Rp.1.126.159.962
124 Rp.26.157.521 Rp.14.661.305 Rp.11.496.216 Rp.1.111.498.657
125 Rp.26.157.521 Rp.14.810.972 Rp.11.346.549 Rp.1.096.687.685
126 Rp.26.157.521 Rp.14.962.168 Rp.11.195.353 Rp.1.081.725.517
127 Rp.26.157.521 Rp.15.114.906 Rp.11.042.615 Rp.1.066.610.611
128 Rp.26.157.521 Rp.15.269.204 Rp.10.888.317 Rp.1.051.341.407
129 Rp.26.157.521 Rp.15.425.077 Rp.10.732.444 Rp.1.035.916.330
130 Rp.26.157.521 Rp.15.582.542 Rp.10.574.979 Rp.1.020.333.788
131 Rp.26.157.521 Rp.15.741.614 Rp.10.415.907 Rp.1.004.592.174
132 Rp.26.157.521 Rp.15.902.309 Rp.10.255.212 Rp.988.689.865
133 Rp.26.157.521 Rp.16.064.645 Rp.10.092.876 Rp.972.625.220
134 Rp.26.157.521 Rp.16.228.639 Rp.9.928.882 Rp.956.396.581
135 Rp.26.157.521 Rp.16.394.306 Rp.9.763.215 Rp.940.002.275
136 Rp.26.157.521 Rp.16.561.664 Rp.9.595.857 Rp.923.440.611
137 Rp.26.157.521 Rp.16.730.731 Rp.9.426.790 Rp.906.709.880
138 Rp.26.157.521 Rp.16.901.524 Rp.9.255.997 Rp.889.808.356
139 Rp.26.157.521 Rp.17.074.061 Rp.9.083.460 Rp.872.734.295
140 Rp.26.157.521 Rp.17.248.358 Rp.8.909.163 Rp.855.485.937
141 Rp.26.157.521 Rp.17.424.435 Rp.8.733.086 Rp.838.061.502
142 Rp.26.157.521 Rp.17.602.310 Rp.8.555.211 Rp.820.459.192
143 Rp.26.157.521 Rp.17.782.000 Rp.8.375.521 Rp.802.677.192
144 Rp.26.157.521 Rp.17.963.525 Rp.8.193.996 Rp.784.713.667
145 Rp.26.157.521 Rp.18.146.902 Rp.8.010.619 Rp.766.566.765
146 Rp.26.157.521 Rp.18.332.152 Rp.7.825.369 Rp.748.234.613
147 Rp.26.157.521 Rp.18.519.293 Rp.7.638.228 Rp.729.715.320
148 Rp.26.157.521 Rp.18.708.344 Rp.7.449.177 Rp.711.006.976
149 Rp.26.157.521 Rp.18.899.325 Rp.7.258.196 Rp.692.107.651
150 Rp.26.157.521 Rp.19.092.255 Rp.7.065.266 Rp.673.015.396
151 Rp.26.157.521 Rp.19.287.155 Rp.6.870.366 Rp.653.728.241
152 Rp.26.157.521 Rp.19.484.045 Rp.6.673.476 Rp.634.244.196
153 Rp.26.157.521 Rp.19.682.945 Rp.6.474.576 Rp.614.561.251
154 Rp.26.157.521 Rp.19.883.875 Rp.6.273.646 Rp.594.677.376
155 Rp.26.157.521 Rp.20.086.856 Rp.6.070.665 Rp.574.590.520
156 Rp.26.157.521 Rp.20.291.909 Rp.5.865.612 Rp.554.298.611
157 Rp.26.157.521 Rp.20.499.056 Rp.5.658.465 Rp.533.799.555
158 Rp.26.157.521 Rp.20.708.317 Rp.5.449.204 Rp.513.091.238
159 Rp.26.157.521 Rp.20.919.715 Rp.5.237.806 Rp.492.171.523
160 Rp.26.157.521 Rp.21.133.270 Rp.5.024.251 Rp.471.038.253
161 Rp.26.157.521 Rp.21.349.006 Rp.4.808.515 Rp.449.689.247
162 Rp.26.157.521 Rp.21.566.943 Rp.4.590.578 Rp.428.122.304
163 Rp.26.157.521 Rp.21.787.106 Rp.4.370.415 Rp.406.335.198
164 Rp.26.157.521 Rp.22.009.516 Rp.4.148.005 Rp.384.325.682
165 Rp.26.157.521 Rp.22.234.196 Rp.3.923.325 Rp.362.091.486
166 Rp.26.157.521 Rp.22.461.170 Rp.3.696.351 Rp.339.630.316
167 Rp.26.157.521 Rp.22.690.462 Rp.3.467.059 Rp.316.939.854
168 Rp.26.157.521 Rp.22.922.093 Rp.3.235.428 Rp.294.017.761
169 Rp.26.157.521 Rp.23.156.090 Rp.3.001.431 Rp.270.861.671
170 Rp.26.157.521 Rp.23.392.475 Rp.2.765.046 Rp.247.469.196
171 Rp.26.157.521 Rp.23.631.273 Rp.2.526.248 Rp.223.837.923
172 Rp.26.157.521 Rp.23.872.509 Rp.2.285.012 Rp.199.965.414
173 Rp.26.157.521 Rp.24.116.207 Rp.2.041.314 Rp.175.849.207
174 Rp.26.157.521 Rp.24.362.394 Rp.1.795.127 Rp.151.486.813
175 Rp.26.157.521 Rp.24.611.093 Rp.1.546.428 Rp.126.875.720
176 Rp.26.157.521 Rp.24.862.331 Rp.1.295.190 Rp.102.013.389
177 Rp.26.157.521 Rp.25.116.134 Rp.1.041.387 Rp.76.897.255
178 Rp.26.157.521 Rp.25.372.528 Rp.784.993 Rp.51.524.727
179 Rp.26.157.521 Rp.25.631.539 Rp.525.982 Rp.25.893.188
180 Rp.26.157.521 Rp.25.893.188 Rp.264.326 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    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
  • RUMAH Dijual
    di Gresik
    Rp125jt
    RUMAH Dijual
    di Gresik
    Rp125jt
    • 2
    • 1
    • 60
    • 30
    Lihat Rincian
    Rp125jt
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 1
    • 1
    • 11
    Lihat Rincian
    Rp550rb/bln

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