Perumahan Citraland

Dijual Rumah Somerset Citraland, Tropical Modern House Citraland Surabaya

Citraland Jl. Citra Land Utama Lakarsantri Surabaya Jawa Timur

Rp5,3mily
KPR: 44,2jt/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.5.300.000.000 Dana Tunai yang Harus Disiapkan Rp.1.590.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.240.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.44.275.127 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.50.433.070 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.616.266.696
Total Pembayaran
Rp.10.488.666.696 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.4.240.000.000
1 Rp.44.275.127 Rp.10.708.460 Rp.33.566.667 Rp.4.229.291.540
2 Rp.44.275.127 Rp.10.793.236 Rp.33.481.891 Rp.4.218.498.304
3 Rp.44.275.127 Rp.10.878.682 Rp.33.396.445 Rp.4.207.619.622
4 Rp.44.275.127 Rp.10.964.805 Rp.33.310.322 Rp.4.196.654.817
5 Rp.44.275.127 Rp.11.051.610 Rp.33.223.517 Rp.4.185.603.207
6 Rp.44.275.127 Rp.11.139.102 Rp.33.136.025 Rp.4.174.464.105
7 Rp.44.275.127 Rp.11.227.286 Rp.33.047.841 Rp.4.163.236.819
8 Rp.44.275.127 Rp.11.316.169 Rp.32.958.958 Rp.4.151.920.650
9 Rp.44.275.127 Rp.11.405.755 Rp.32.869.372 Rp.4.140.514.895
10 Rp.44.275.127 Rp.11.496.051 Rp.32.779.076 Rp.4.129.018.844
11 Rp.44.275.127 Rp.11.587.061 Rp.32.688.066 Rp.4.117.431.783
12 Rp.44.275.127 Rp.11.678.792 Rp.32.596.335 Rp.4.105.752.991
13 Rp.44.275.127 Rp.11.771.249 Rp.32.503.878 Rp.4.093.981.742
14 Rp.44.275.127 Rp.11.864.438 Rp.32.410.689 Rp.4.082.117.304
15 Rp.44.275.127 Rp.11.958.365 Rp.32.316.762 Rp.4.070.158.939
16 Rp.44.275.127 Rp.12.053.035 Rp.32.222.092 Rp.4.058.105.904
17 Rp.44.275.127 Rp.12.148.455 Rp.32.126.672 Rp.4.045.957.449
18 Rp.44.275.127 Rp.12.244.631 Rp.32.030.496 Rp.4.033.712.818
19 Rp.44.275.127 Rp.12.341.567 Rp.31.933.560 Rp.4.021.371.251
20 Rp.44.275.127 Rp.12.439.271 Rp.31.835.856 Rp.4.008.931.980
21 Rp.44.275.127 Rp.12.537.749 Rp.31.737.378 Rp.3.996.394.231
22 Rp.44.275.127 Rp.12.637.006 Rp.31.638.121 Rp.3.983.757.225
23 Rp.44.275.127 Rp.12.737.049 Rp.31.538.078 Rp.3.971.020.176
24 Rp.44.275.127 Rp.12.837.884 Rp.31.437.243 Rp.3.958.182.292
25 Rp.44.275.127 Rp.12.939.517 Rp.31.335.610 Rp.3.945.242.775
26 Rp.44.275.127 Rp.13.041.955 Rp.31.233.172 Rp.3.932.200.820
27 Rp.44.275.127 Rp.13.145.204 Rp.31.129.923 Rp.3.919.055.616
28 Rp.44.275.127 Rp.13.249.270 Rp.31.025.857 Rp.3.905.806.346
29 Rp.44.275.127 Rp.13.354.160 Rp.30.920.967 Rp.3.892.452.186
30 Rp.44.275.127 Rp.13.459.881 Rp.30.815.246 Rp.3.878.992.305
31 Rp.44.275.127 Rp.13.566.438 Rp.30.708.689 Rp.3.865.425.867
32 Rp.44.275.127 Rp.13.673.839 Rp.30.601.288 Rp.3.851.752.028
33 Rp.44.275.127 Rp.13.782.090 Rp.30.493.037 Rp.3.837.969.938
34 Rp.44.275.127 Rp.13.891.198 Rp.30.383.929 Rp.3.824.078.740
35 Rp.44.275.127 Rp.14.001.170 Rp.30.273.957 Rp.3.810.077.570
36 Rp.44.275.127 Rp.14.112.013 Rp.30.163.114 Rp.3.795.965.557
37 Rp.50.433.070 Rp.11.682.588 Rp.38.750.482 Rp.3.784.282.969
38 Rp.50.433.070 Rp.11.801.848 Rp.38.631.222 Rp.3.772.481.121
39 Rp.50.433.070 Rp.11.922.325 Rp.38.510.745 Rp.3.760.558.796
40 Rp.50.433.070 Rp.12.044.032 Rp.38.389.038 Rp.3.748.514.764
41 Rp.50.433.070 Rp.12.166.982 Rp.38.266.088 Rp.3.736.347.782
42 Rp.50.433.070 Rp.12.291.186 Rp.38.141.884 Rp.3.724.056.596
43 Rp.50.433.070 Rp.12.416.659 Rp.38.016.411 Rp.3.711.639.937
44 Rp.50.433.070 Rp.12.543.412 Rp.37.889.658 Rp.3.699.096.525
45 Rp.50.433.070 Rp.12.671.460 Rp.37.761.610 Rp.3.686.425.065
46 Rp.50.433.070 Rp.12.800.814 Rp.37.632.256 Rp.3.673.624.251
47 Rp.50.433.070 Rp.12.931.489 Rp.37.501.581 Rp.3.660.692.762
48 Rp.50.433.070 Rp.13.063.498 Rp.37.369.572 Rp.3.647.629.264
49 Rp.50.433.070 Rp.13.196.855 Rp.37.236.215 Rp.3.634.432.409
50 Rp.50.433.070 Rp.13.331.572 Rp.37.101.498 Rp.3.621.100.837
51 Rp.50.433.070 Rp.13.467.666 Rp.36.965.404 Rp.3.607.633.171
52 Rp.50.433.070 Rp.13.605.148 Rp.36.827.922 Rp.3.594.028.023
53 Rp.50.433.070 Rp.13.744.034 Rp.36.689.036 Rp.3.580.283.989
54 Rp.50.433.070 Rp.13.884.338 Rp.36.548.732 Rp.3.566.399.651
55 Rp.50.433.070 Rp.14.026.074 Rp.36.406.996 Rp.3.552.373.577
56 Rp.50.433.070 Rp.14.169.256 Rp.36.263.814 Rp.3.538.204.321
57 Rp.50.433.070 Rp.14.313.901 Rp.36.119.169 Rp.3.523.890.420
58 Rp.50.433.070 Rp.14.460.022 Rp.35.973.048 Rp.3.509.430.398
59 Rp.50.433.070 Rp.14.607.635 Rp.35.825.435 Rp.3.494.822.763
60 Rp.50.433.070 Rp.14.756.754 Rp.35.676.316 Rp.3.480.066.009
61 Rp.50.433.070 Rp.14.907.396 Rp.35.525.674 Rp.3.465.158.613
62 Rp.50.433.070 Rp.15.059.576 Rp.35.373.494 Rp.3.450.099.037
63 Rp.50.433.070 Rp.15.213.309 Rp.35.219.761 Rp.3.434.885.728
64 Rp.50.433.070 Rp.15.368.612 Rp.35.064.458 Rp.3.419.517.116
65 Rp.50.433.070 Rp.15.525.499 Rp.34.907.571 Rp.3.403.991.617
66 Rp.50.433.070 Rp.15.683.989 Rp.34.749.081 Rp.3.388.307.628
67 Rp.50.433.070 Rp.15.844.096 Rp.34.588.974 Rp.3.372.463.532
68 Rp.50.433.070 Rp.16.005.838 Rp.34.427.232 Rp.3.356.457.694
69 Rp.50.433.070 Rp.16.169.231 Rp.34.263.839 Rp.3.340.288.463
70 Rp.50.433.070 Rp.16.334.292 Rp.34.098.778 Rp.3.323.954.171
71 Rp.50.433.070 Rp.16.501.038 Rp.33.932.032 Rp.3.307.453.133
72 Rp.50.433.070 Rp.16.669.486 Rp.33.763.584 Rp.3.290.783.647
73 Rp.50.433.070 Rp.16.839.654 Rp.33.593.416 Rp.3.273.943.993
74 Rp.50.433.070 Rp.17.011.558 Rp.33.421.512 Rp.3.256.932.435
75 Rp.50.433.070 Rp.17.185.218 Rp.33.247.852 Rp.3.239.747.217
76 Rp.50.433.070 Rp.17.360.650 Rp.33.072.420 Rp.3.222.386.567
77 Rp.50.433.070 Rp.17.537.874 Rp.32.895.196 Rp.3.204.848.693
78 Rp.50.433.070 Rp.17.716.906 Rp.32.716.164 Rp.3.187.131.787
79 Rp.50.433.070 Rp.17.897.766 Rp.32.535.304 Rp.3.169.234.021
80 Rp.50.433.070 Rp.18.080.473 Rp.32.352.597 Rp.3.151.153.548
81 Rp.50.433.070 Rp.18.265.044 Rp.32.168.026 Rp.3.132.888.504
82 Rp.50.433.070 Rp.18.451.500 Rp.31.981.570 Rp.3.114.437.004
83 Rp.50.433.070 Rp.18.639.859 Rp.31.793.211 Rp.3.095.797.145
84 Rp.50.433.070 Rp.18.830.141 Rp.31.602.929 Rp.3.076.967.004
85 Rp.50.433.070 Rp.19.022.365 Rp.31.410.705 Rp.3.057.944.639
86 Rp.50.433.070 Rp.19.216.552 Rp.31.216.518 Rp.3.038.728.087
87 Rp.50.433.070 Rp.19.412.721 Rp.31.020.349 Rp.3.019.315.366
88 Rp.50.433.070 Rp.19.610.892 Rp.30.822.178 Rp.2.999.704.474
89 Rp.50.433.070 Rp.19.811.087 Rp.30.621.983 Rp.2.979.893.387
90 Rp.50.433.070 Rp.20.013.325 Rp.30.419.745 Rp.2.959.880.062
91 Rp.50.433.070 Rp.20.217.628 Rp.30.215.442 Rp.2.939.662.434
92 Rp.50.433.070 Rp.20.424.016 Rp.30.009.054 Rp.2.919.238.418
93 Rp.50.433.070 Rp.20.632.511 Rp.29.800.559 Rp.2.898.605.907
94 Rp.50.433.070 Rp.20.843.135 Rp.29.589.935 Rp.2.877.762.772
95 Rp.50.433.070 Rp.21.055.908 Rp.29.377.162 Rp.2.856.706.864
96 Rp.50.433.070 Rp.21.270.854 Rp.29.162.216 Rp.2.835.436.010
97 Rp.50.433.070 Rp.21.487.994 Rp.28.945.076 Rp.2.813.948.016
98 Rp.50.433.070 Rp.21.707.351 Rp.28.725.719 Rp.2.792.240.665
99 Rp.50.433.070 Rp.21.928.947 Rp.28.504.123 Rp.2.770.311.718
100 Rp.50.433.070 Rp.22.152.805 Rp.28.280.265 Rp.2.748.158.913
101 Rp.50.433.070 Rp.22.378.948 Rp.28.054.122 Rp.2.725.779.965
102 Rp.50.433.070 Rp.22.607.400 Rp.27.825.670 Rp.2.703.172.565
103 Rp.50.433.070 Rp.22.838.183 Rp.27.594.887 Rp.2.680.334.382
104 Rp.50.433.070 Rp.23.071.323 Rp.27.361.747 Rp.2.657.263.059
105 Rp.50.433.070 Rp.23.306.843 Rp.27.126.227 Rp.2.633.956.216
106 Rp.50.433.070 Rp.23.544.767 Rp.26.888.303 Rp.2.610.411.449
107 Rp.50.433.070 Rp.23.785.120 Rp.26.647.950 Rp.2.586.626.329
108 Rp.50.433.070 Rp.24.027.926 Rp.26.405.144 Rp.2.562.598.403
109 Rp.50.433.070 Rp.24.273.211 Rp.26.159.859 Rp.2.538.325.192
110 Rp.50.433.070 Rp.24.521.000 Rp.25.912.070 Rp.2.513.804.192
111 Rp.50.433.070 Rp.24.771.319 Rp.25.661.751 Rp.2.489.032.873
112 Rp.50.433.070 Rp.25.024.193 Rp.25.408.877 Rp.2.464.008.680
113 Rp.50.433.070 Rp.25.279.648 Rp.25.153.422 Rp.2.438.729.032
114 Rp.50.433.070 Rp.25.537.711 Rp.24.895.359 Rp.2.413.191.321
115 Rp.50.433.070 Rp.25.798.409 Rp.24.634.661 Rp.2.387.392.912
116 Rp.50.433.070 Rp.26.061.767 Rp.24.371.303 Rp.2.361.331.145
117 Rp.50.433.070 Rp.26.327.815 Rp.24.105.255 Rp.2.335.003.330
118 Rp.50.433.070 Rp.26.596.578 Rp.23.836.492 Rp.2.308.406.752
119 Rp.50.433.070 Rp.26.868.084 Rp.23.564.986 Rp.2.281.538.668
120 Rp.50.433.070 Rp.27.142.363 Rp.23.290.707 Rp.2.254.396.305
121 Rp.50.433.070 Rp.27.419.441 Rp.23.013.629 Rp.2.226.976.864
122 Rp.50.433.070 Rp.27.699.348 Rp.22.733.722 Rp.2.199.277.516
123 Rp.50.433.070 Rp.27.982.112 Rp.22.450.958 Rp.2.171.295.404
124 Rp.50.433.070 Rp.28.267.763 Rp.22.165.307 Rp.2.143.027.641
125 Rp.50.433.070 Rp.28.556.329 Rp.21.876.741 Rp.2.114.471.312
126 Rp.50.433.070 Rp.28.847.842 Rp.21.585.228 Rp.2.085.623.470
127 Rp.50.433.070 Rp.29.142.330 Rp.21.290.740 Rp.2.056.481.140
128 Rp.50.433.070 Rp.29.439.825 Rp.20.993.245 Rp.2.027.041.315
129 Rp.50.433.070 Rp.29.740.357 Rp.20.692.713 Rp.1.997.300.958
130 Rp.50.433.070 Rp.30.043.956 Rp.20.389.114 Rp.1.967.257.002
131 Rp.50.433.070 Rp.30.350.655 Rp.20.082.415 Rp.1.936.906.347
132 Rp.50.433.070 Rp.30.660.484 Rp.19.772.586 Rp.1.906.245.863
133 Rp.50.433.070 Rp.30.973.477 Rp.19.459.593 Rp.1.875.272.386
134 Rp.50.433.070 Rp.31.289.664 Rp.19.143.406 Rp.1.843.982.722
135 Rp.50.433.070 Rp.31.609.080 Rp.18.823.990 Rp.1.812.373.642
136 Rp.50.433.070 Rp.31.931.756 Rp.18.501.314 Rp.1.780.441.886
137 Rp.50.433.070 Rp.32.257.726 Rp.18.175.344 Rp.1.748.184.160
138 Rp.50.433.070 Rp.32.587.023 Rp.17.846.047 Rp.1.715.597.137
139 Rp.50.433.070 Rp.32.919.683 Rp.17.513.387 Rp.1.682.677.454
140 Rp.50.433.070 Rp.33.255.738 Rp.17.177.332 Rp.1.649.421.716
141 Rp.50.433.070 Rp.33.595.223 Rp.16.837.847 Rp.1.615.826.493
142 Rp.50.433.070 Rp.33.938.175 Rp.16.494.895 Rp.1.581.888.318
143 Rp.50.433.070 Rp.34.284.627 Rp.16.148.443 Rp.1.547.603.691
144 Rp.50.433.070 Rp.34.634.616 Rp.15.798.454 Rp.1.512.969.075
145 Rp.50.433.070 Rp.34.988.177 Rp.15.444.893 Rp.1.477.980.898
146 Rp.50.433.070 Rp.35.345.348 Rp.15.087.722 Rp.1.442.635.550
147 Rp.50.433.070 Rp.35.706.165 Rp.14.726.905 Rp.1.406.929.385
148 Rp.50.433.070 Rp.36.070.666 Rp.14.362.404 Rp.1.370.858.719
149 Rp.50.433.070 Rp.36.438.887 Rp.13.994.183 Rp.1.334.419.832
150 Rp.50.433.070 Rp.36.810.868 Rp.13.622.202 Rp.1.297.608.964
151 Rp.50.433.070 Rp.37.186.645 Rp.13.246.425 Rp.1.260.422.319
152 Rp.50.433.070 Rp.37.566.259 Rp.12.866.811 Rp.1.222.856.060
153 Rp.50.433.070 Rp.37.949.748 Rp.12.483.322 Rp.1.184.906.312
154 Rp.50.433.070 Rp.38.337.151 Rp.12.095.919 Rp.1.146.569.161
155 Rp.50.433.070 Rp.38.728.510 Rp.11.704.560 Rp.1.107.840.651
156 Rp.50.433.070 Rp.39.123.863 Rp.11.309.207 Rp.1.068.716.788
157 Rp.50.433.070 Rp.39.523.253 Rp.10.909.817 Rp.1.029.193.535
158 Rp.50.433.070 Rp.39.926.719 Rp.10.506.351 Rp.989.266.816
159 Rp.50.433.070 Rp.40.334.305 Rp.10.098.765 Rp.948.932.511
160 Rp.50.433.070 Rp.40.746.051 Rp.9.687.019 Rp.908.186.460
161 Rp.50.433.070 Rp.41.162.000 Rp.9.271.070 Rp.867.024.460
162 Rp.50.433.070 Rp.41.582.195 Rp.8.850.875 Rp.825.442.265
163 Rp.50.433.070 Rp.42.006.680 Rp.8.426.390 Rp.783.435.585
164 Rp.50.433.070 Rp.42.435.498 Rp.7.997.572 Rp.741.000.087
165 Rp.50.433.070 Rp.42.868.694 Rp.7.564.376 Rp.698.131.393
166 Rp.50.433.070 Rp.43.306.312 Rp.7.126.758 Rp.654.825.081
167 Rp.50.433.070 Rp.43.748.397 Rp.6.684.673 Rp.611.076.684
168 Rp.50.433.070 Rp.44.194.996 Rp.6.238.074 Rp.566.881.688
169 Rp.50.433.070 Rp.44.646.153 Rp.5.786.917 Rp.522.235.535
170 Rp.50.433.070 Rp.45.101.916 Rp.5.331.154 Rp.477.133.619
171 Rp.50.433.070 Rp.45.562.331 Rp.4.870.739 Rp.431.571.288
172 Rp.50.433.070 Rp.46.027.446 Rp.4.405.624 Rp.385.543.842
173 Rp.50.433.070 Rp.46.497.310 Rp.3.935.760 Rp.339.046.532
174 Rp.50.433.070 Rp.46.971.970 Rp.3.461.100 Rp.292.074.562
175 Rp.50.433.070 Rp.47.451.476 Rp.2.981.594 Rp.244.623.086
176 Rp.50.433.070 Rp.47.935.876 Rp.2.497.194 Rp.196.687.210
177 Rp.50.433.070 Rp.48.425.221 Rp.2.007.849 Rp.148.261.989
178 Rp.50.433.070 Rp.48.919.562 Rp.1.513.508 Rp.99.342.427
179 Rp.50.433.070 Rp.49.418.949 Rp.1.014.121 Rp.49.923.478
180 Rp.50.433.070 Rp.49.923.478 Rp.509.636 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • KOST Dijual
    di Surabaya
    Rp5,5mily
    KOST Dijual
    di Surabaya
    Rp5,5mily
    • 11
    • 11
    • 481
    • 450
    Lihat Rincian
    Rp5,5mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily

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