Perumahan Villa Bukit Regency

Dijual Rumah Mewah / Luxury House, Villa Bukit Regency 1 Surabaya Barat

Villa Bukit Regency Jl. Raya Lontar Pakuwon Indah Surabaya Jawa Timur

Rp31mily
KPR: 258jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Pakuwon Indah, Surabaya, Jawa Timur
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.31.000.000.000 Dana Tunai yang Harus Disiapkan Rp.9.300.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.24.800.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.258.967.721 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.294.985.884 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.27.000.805.095
Total Pembayaran
Rp.61.348.805.095 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.24.800.000.000
1 Rp.258.967.721 Rp.62.634.388 Rp.196.333.333 Rp.24.737.365.612
2 Rp.258.967.721 Rp.63.130.243 Rp.195.837.478 Rp.24.674.235.369
3 Rp.258.967.721 Rp.63.630.024 Rp.195.337.697 Rp.24.610.605.345
4 Rp.258.967.721 Rp.64.133.762 Rp.194.833.959 Rp.24.546.471.583
5 Rp.258.967.721 Rp.64.641.488 Rp.194.326.233 Rp.24.481.830.095
6 Rp.258.967.721 Rp.65.153.233 Rp.193.814.488 Rp.24.416.676.862
7 Rp.258.967.721 Rp.65.669.029 Rp.193.298.692 Rp.24.351.007.833
8 Rp.258.967.721 Rp.66.188.909 Rp.192.778.812 Rp.24.284.818.924
9 Rp.258.967.721 Rp.66.712.905 Rp.192.254.816 Rp.24.218.106.019
10 Rp.258.967.721 Rp.67.241.048 Rp.191.726.673 Rp.24.150.864.971
11 Rp.258.967.721 Rp.67.773.373 Rp.191.194.348 Rp.24.083.091.598
12 Rp.258.967.721 Rp.68.309.913 Rp.190.657.808 Rp.24.014.781.685
13 Rp.258.967.721 Rp.68.850.699 Rp.190.117.022 Rp.23.945.930.986
14 Rp.258.967.721 Rp.69.395.767 Rp.189.571.954 Rp.23.876.535.219
15 Rp.258.967.721 Rp.69.945.151 Rp.189.022.570 Rp.23.806.590.068
16 Rp.258.967.721 Rp.70.498.883 Rp.188.468.838 Rp.23.736.091.185
17 Rp.258.967.721 Rp.71.056.999 Rp.187.910.722 Rp.23.665.034.186
18 Rp.258.967.721 Rp.71.619.534 Rp.187.348.187 Rp.23.593.414.652
19 Rp.258.967.721 Rp.72.186.522 Rp.186.781.199 Rp.23.521.228.130
20 Rp.258.967.721 Rp.72.757.998 Rp.186.209.723 Rp.23.448.470.132
21 Rp.258.967.721 Rp.73.333.999 Rp.185.633.722 Rp.23.375.136.133
22 Rp.258.967.721 Rp.73.914.560 Rp.185.053.161 Rp.23.301.221.573
23 Rp.258.967.721 Rp.74.499.717 Rp.184.468.004 Rp.23.226.721.856
24 Rp.258.967.721 Rp.75.089.506 Rp.183.878.215 Rp.23.151.632.350
25 Rp.258.967.721 Rp.75.683.965 Rp.183.283.756 Rp.23.075.948.385
26 Rp.258.967.721 Rp.76.283.130 Rp.182.684.591 Rp.22.999.665.255
27 Rp.258.967.721 Rp.76.887.038 Rp.182.080.683 Rp.22.922.778.217
28 Rp.258.967.721 Rp.77.495.727 Rp.181.471.994 Rp.22.845.282.490
29 Rp.258.967.721 Rp.78.109.235 Rp.180.858.486 Rp.22.767.173.255
30 Rp.258.967.721 Rp.78.727.599 Rp.180.240.122 Rp.22.688.445.656
31 Rp.258.967.721 Rp.79.350.860 Rp.179.616.861 Rp.22.609.094.796
32 Rp.258.967.721 Rp.79.979.054 Rp.178.988.667 Rp.22.529.115.742
33 Rp.258.967.721 Rp.80.612.221 Rp.178.355.500 Rp.22.448.503.521
34 Rp.258.967.721 Rp.81.250.401 Rp.177.717.320 Rp.22.367.253.120
35 Rp.258.967.721 Rp.81.893.634 Rp.177.074.087 Rp.22.285.359.486
36 Rp.258.967.721 Rp.82.541.958 Rp.176.425.763 Rp.22.202.817.528
37 Rp.294.985.884 Rp.68.332.122 Rp.226.653.762 Rp.22.134.485.406
38 Rp.294.985.884 Rp.69.029.679 Rp.225.956.205 Rp.22.065.455.727
39 Rp.294.985.884 Rp.69.734.357 Rp.225.251.527 Rp.21.995.721.370
40 Rp.294.985.884 Rp.70.446.228 Rp.224.539.656 Rp.21.925.275.142
41 Rp.294.985.884 Rp.71.165.367 Rp.223.820.517 Rp.21.854.109.775
42 Rp.294.985.884 Rp.71.891.847 Rp.223.094.037 Rp.21.782.217.928
43 Rp.294.985.884 Rp.72.625.743 Rp.222.360.141 Rp.21.709.592.185
44 Rp.294.985.884 Rp.73.367.130 Rp.221.618.754 Rp.21.636.225.055
45 Rp.294.985.884 Rp.74.116.087 Rp.220.869.797 Rp.21.562.108.968
46 Rp.294.985.884 Rp.74.872.688 Rp.220.113.196 Rp.21.487.236.280
47 Rp.294.985.884 Rp.75.637.014 Rp.219.348.870 Rp.21.411.599.266
48 Rp.294.985.884 Rp.76.409.141 Rp.218.576.743 Rp.21.335.190.125
49 Rp.294.985.884 Rp.77.189.151 Rp.217.796.733 Rp.21.258.000.974
50 Rp.294.985.884 Rp.77.977.124 Rp.217.008.760 Rp.21.180.023.850
51 Rp.294.985.884 Rp.78.773.141 Rp.216.212.743 Rp.21.101.250.709
52 Rp.294.985.884 Rp.79.577.283 Rp.215.408.601 Rp.21.021.673.426
53 Rp.294.985.884 Rp.80.389.634 Rp.214.596.250 Rp.20.941.283.792
54 Rp.294.985.884 Rp.81.210.279 Rp.213.775.605 Rp.20.860.073.513
55 Rp.294.985.884 Rp.82.039.300 Rp.212.946.584 Rp.20.778.034.213
56 Rp.294.985.884 Rp.82.876.785 Rp.212.109.099 Rp.20.695.157.428
57 Rp.294.985.884 Rp.83.722.819 Rp.211.263.065 Rp.20.611.434.609
58 Rp.294.985.884 Rp.84.577.489 Rp.210.408.395 Rp.20.526.857.120
59 Rp.294.985.884 Rp.85.440.884 Rp.209.545.000 Rp.20.441.416.236
60 Rp.294.985.884 Rp.86.313.093 Rp.208.672.791 Rp.20.355.103.143
61 Rp.294.985.884 Rp.87.194.206 Rp.207.791.678 Rp.20.267.908.937
62 Rp.294.985.884 Rp.88.084.314 Rp.206.901.570 Rp.20.179.824.623
63 Rp.294.985.884 Rp.88.983.508 Rp.206.002.376 Rp.20.090.841.115
64 Rp.294.985.884 Rp.89.891.881 Rp.205.094.003 Rp.20.000.949.234
65 Rp.294.985.884 Rp.90.809.527 Rp.204.176.357 Rp.19.910.139.707
66 Rp.294.985.884 Rp.91.736.541 Rp.203.249.343 Rp.19.818.403.166
67 Rp.294.985.884 Rp.92.673.018 Rp.202.312.866 Rp.19.725.730.148
68 Rp.294.985.884 Rp.93.619.055 Rp.201.366.829 Rp.19.632.111.093
69 Rp.294.985.884 Rp.94.574.750 Rp.200.411.134 Rp.19.537.536.343
70 Rp.294.985.884 Rp.95.540.200 Rp.199.445.684 Rp.19.441.996.143
71 Rp.294.985.884 Rp.96.515.507 Rp.198.470.377 Rp.19.345.480.636
72 Rp.294.985.884 Rp.97.500.769 Rp.197.485.115 Rp.19.247.979.867
73 Rp.294.985.884 Rp.98.496.090 Rp.196.489.794 Rp.19.149.483.777
74 Rp.294.985.884 Rp.99.501.570 Rp.195.484.314 Rp.19.049.982.207
75 Rp.294.985.884 Rp.100.517.316 Rp.194.468.568 Rp.18.949.464.891
76 Rp.294.985.884 Rp.101.543.430 Rp.193.442.454 Rp.18.847.921.461
77 Rp.294.985.884 Rp.102.580.019 Rp.192.405.865 Rp.18.745.341.442
78 Rp.294.985.884 Rp.103.627.190 Rp.191.358.694 Rp.18.641.714.252
79 Rp.294.985.884 Rp.104.685.051 Rp.190.300.833 Rp.18.537.029.201
80 Rp.294.985.884 Rp.105.753.711 Rp.189.232.173 Rp.18.431.275.490
81 Rp.294.985.884 Rp.106.833.280 Rp.188.152.604 Rp.18.324.442.210
82 Rp.294.985.884 Rp.107.923.870 Rp.187.062.014 Rp.18.216.518.340
83 Rp.294.985.884 Rp.109.025.593 Rp.185.960.291 Rp.18.107.492.747
84 Rp.294.985.884 Rp.110.138.562 Rp.184.847.322 Rp.17.997.354.185
85 Rp.294.985.884 Rp.111.262.893 Rp.183.722.991 Rp.17.886.091.292
86 Rp.294.985.884 Rp.112.398.702 Rp.182.587.182 Rp.17.773.692.590
87 Rp.294.985.884 Rp.113.546.105 Rp.181.439.779 Rp.17.660.146.485
88 Rp.294.985.884 Rp.114.705.222 Rp.180.280.662 Rp.17.545.441.263
89 Rp.294.985.884 Rp.115.876.171 Rp.179.109.713 Rp.17.429.565.092
90 Rp.294.985.884 Rp.117.059.074 Rp.177.926.810 Rp.17.312.506.018
91 Rp.294.985.884 Rp.118.254.052 Rp.176.731.832 Rp.17.194.251.966
92 Rp.294.985.884 Rp.119.461.229 Rp.175.524.655 Rp.17.074.790.737
93 Rp.294.985.884 Rp.120.680.729 Rp.174.305.155 Rp.16.954.110.008
94 Rp.294.985.884 Rp.121.912.678 Rp.173.073.206 Rp.16.832.197.330
95 Rp.294.985.884 Rp.123.157.203 Rp.171.828.681 Rp.16.709.040.127
96 Rp.294.985.884 Rp.124.414.433 Rp.170.571.451 Rp.16.584.625.694
97 Rp.294.985.884 Rp.125.684.497 Rp.169.301.387 Rp.16.458.941.197
98 Rp.294.985.884 Rp.126.967.526 Rp.168.018.358 Rp.16.331.973.671
99 Rp.294.985.884 Rp.128.263.653 Rp.166.722.231 Rp.16.203.710.018
100 Rp.294.985.884 Rp.129.573.011 Rp.165.412.873 Rp.16.074.137.007
101 Rp.294.985.884 Rp.130.895.735 Rp.164.090.149 Rp.15.943.241.272
102 Rp.294.985.884 Rp.132.231.963 Rp.162.753.921 Rp.15.811.009.309
103 Rp.294.985.884 Rp.133.581.831 Rp.161.404.053 Rp.15.677.427.478
104 Rp.294.985.884 Rp.134.945.478 Rp.160.040.406 Rp.15.542.482.000
105 Rp.294.985.884 Rp.136.323.047 Rp.158.662.837 Rp.15.406.158.953
106 Rp.294.985.884 Rp.137.714.678 Rp.157.271.206 Rp.15.268.444.275
107 Rp.294.985.884 Rp.139.120.515 Rp.155.865.369 Rp.15.129.323.760
108 Rp.294.985.884 Rp.140.540.704 Rp.154.445.180 Rp.14.988.783.056
109 Rp.294.985.884 Rp.141.975.390 Rp.153.010.494 Rp.14.846.807.666
110 Rp.294.985.884 Rp.143.424.722 Rp.151.561.162 Rp.14.703.382.944
111 Rp.294.985.884 Rp.144.888.850 Rp.150.097.034 Rp.14.558.494.094
112 Rp.294.985.884 Rp.146.367.923 Rp.148.617.961 Rp.14.412.126.171
113 Rp.294.985.884 Rp.147.862.096 Rp.147.123.788 Rp.14.264.264.075
114 Rp.294.985.884 Rp.149.371.522 Rp.145.614.362 Rp.14.114.892.553
115 Rp.294.985.884 Rp.150.896.356 Rp.144.089.528 Rp.13.963.996.197
116 Rp.294.985.884 Rp.152.436.756 Rp.142.549.128 Rp.13.811.559.441
117 Rp.294.985.884 Rp.153.992.881 Rp.140.993.003 Rp.13.657.566.560
118 Rp.294.985.884 Rp.155.564.892 Rp.139.420.992 Rp.13.502.001.668
119 Rp.294.985.884 Rp.157.152.950 Rp.137.832.934 Rp.13.344.848.718
120 Rp.294.985.884 Rp.158.757.220 Rp.136.228.664 Rp.13.186.091.498
121 Rp.294.985.884 Rp.160.377.867 Rp.134.608.017 Rp.13.025.713.631
122 Rp.294.985.884 Rp.162.015.057 Rp.132.970.827 Rp.12.863.698.574
123 Rp.294.985.884 Rp.163.668.961 Rp.131.316.923 Rp.12.700.029.613
124 Rp.294.985.884 Rp.165.339.748 Rp.129.646.136 Rp.12.534.689.865
125 Rp.294.985.884 Rp.167.027.592 Rp.127.958.292 Rp.12.367.662.273
126 Rp.294.985.884 Rp.168.732.665 Rp.126.253.219 Rp.12.198.929.608
127 Rp.294.985.884 Rp.170.455.144 Rp.124.530.740 Rp.12.028.474.464
128 Rp.294.985.884 Rp.172.195.207 Rp.122.790.677 Rp.11.856.279.257
129 Rp.294.985.884 Rp.173.953.033 Rp.121.032.851 Rp.11.682.326.224
130 Rp.294.985.884 Rp.175.728.804 Rp.119.257.080 Rp.11.506.597.420
131 Rp.294.985.884 Rp.177.522.702 Rp.117.463.182 Rp.11.329.074.718
132 Rp.294.985.884 Rp.179.334.913 Rp.115.650.971 Rp.11.149.739.805
133 Rp.294.985.884 Rp.181.165.623 Rp.113.820.261 Rp.10.968.574.182
134 Rp.294.985.884 Rp.183.015.023 Rp.111.970.861 Rp.10.785.559.159
135 Rp.294.985.884 Rp.184.883.301 Rp.110.102.583 Rp.10.600.675.858
136 Rp.294.985.884 Rp.186.770.651 Rp.108.215.233 Rp.10.413.905.207
137 Rp.294.985.884 Rp.188.677.268 Rp.106.308.616 Rp.10.225.227.939
138 Rp.294.985.884 Rp.190.603.349 Rp.104.382.535 Rp.10.034.624.590
139 Rp.294.985.884 Rp.192.549.091 Rp.102.436.793 Rp.9.842.075.499
140 Rp.294.985.884 Rp.194.514.697 Rp.100.471.187 Rp.9.647.560.802
141 Rp.294.985.884 Rp.196.500.367 Rp.98.485.517 Rp.9.451.060.435
142 Rp.294.985.884 Rp.198.506.309 Rp.96.479.575 Rp.9.252.554.126
143 Rp.294.985.884 Rp.200.532.727 Rp.94.453.157 Rp.9.052.021.399
144 Rp.294.985.884 Rp.202.579.832 Rp.92.406.052 Rp.8.849.441.567
145 Rp.294.985.884 Rp.204.647.835 Rp.90.338.049 Rp.8.644.793.732
146 Rp.294.985.884 Rp.206.736.948 Rp.88.248.936 Rp.8.438.056.784
147 Rp.294.985.884 Rp.208.847.388 Rp.86.138.496 Rp.8.229.209.396
148 Rp.294.985.884 Rp.210.979.371 Rp.84.006.513 Rp.8.018.230.025
149 Rp.294.985.884 Rp.213.133.119 Rp.81.852.765 Rp.7.805.096.906
150 Rp.294.985.884 Rp.215.308.853 Rp.79.677.031 Rp.7.589.788.053
151 Rp.294.985.884 Rp.217.506.798 Rp.77.479.086 Rp.7.372.281.255
152 Rp.294.985.884 Rp.219.727.180 Rp.75.258.704 Rp.7.152.554.075
153 Rp.294.985.884 Rp.221.970.228 Rp.73.015.656 Rp.6.930.583.847
154 Rp.294.985.884 Rp.224.236.174 Rp.70.749.710 Rp.6.706.347.673
155 Rp.294.985.884 Rp.226.525.252 Rp.68.460.632 Rp.6.479.822.421
156 Rp.294.985.884 Rp.228.837.697 Rp.66.148.187 Rp.6.250.984.724
157 Rp.294.985.884 Rp.231.173.748 Rp.63.812.136 Rp.6.019.810.976
158 Rp.294.985.884 Rp.233.533.647 Rp.61.452.237 Rp.5.786.277.329
159 Rp.294.985.884 Rp.235.917.636 Rp.59.068.248 Rp.5.550.359.693
160 Rp.294.985.884 Rp.238.325.962 Rp.56.659.922 Rp.5.312.033.731
161 Rp.294.985.884 Rp.240.758.873 Rp.54.227.011 Rp.5.071.274.858
162 Rp.294.985.884 Rp.243.216.620 Rp.51.769.264 Rp.4.828.058.238
163 Rp.294.985.884 Rp.245.699.456 Rp.49.286.428 Rp.4.582.358.782
164 Rp.294.985.884 Rp.248.207.638 Rp.46.778.246 Rp.4.334.151.144
165 Rp.294.985.884 Rp.250.741.424 Rp.44.244.460 Rp.4.083.409.720
166 Rp.294.985.884 Rp.253.301.076 Rp.41.684.808 Rp.3.830.108.644
167 Rp.294.985.884 Rp.255.886.858 Rp.39.099.026 Rp.3.574.221.786
168 Rp.294.985.884 Rp.258.499.037 Rp.36.486.847 Rp.3.315.722.749
169 Rp.294.985.884 Rp.261.137.881 Rp.33.848.003 Rp.3.054.584.868
170 Rp.294.985.884 Rp.263.803.663 Rp.31.182.221 Rp.2.790.781.205
171 Rp.294.985.884 Rp.266.496.659 Rp.28.489.225 Rp.2.524.284.546
172 Rp.294.985.884 Rp.269.217.146 Rp.25.768.738 Rp.2.255.067.400
173 Rp.294.985.884 Rp.271.965.404 Rp.23.020.480 Rp.1.983.101.996
174 Rp.294.985.884 Rp.274.741.718 Rp.20.244.166 Rp.1.708.360.278
175 Rp.294.985.884 Rp.277.546.373 Rp.17.439.511 Rp.1.430.813.905
176 Rp.294.985.884 Rp.280.379.659 Rp.14.606.225 Rp.1.150.434.246
177 Rp.294.985.884 Rp.283.241.868 Rp.11.744.016 Rp.867.192.378
178 Rp.294.985.884 Rp.286.133.295 Rp.8.852.589 Rp.581.059.083
179 Rp.294.985.884 Rp.289.054.239 Rp.5.931.645 Rp.292.004.844
180 Rp.294.985.884 Rp.292.004.844 Rp.2.980.883 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • RUMAH Dijual
    di Surabaya
    Rp750jt
    RUMAH Dijual
    di Surabaya
    Rp750jt
    • 2
    • 1
    • 100
    • 54
    Lihat Rincian
    Rp750jt
  • RUMAH Dijual
    di Surabaya
    Rp1,07mily
    RUMAH Dijual
    di Surabaya
    Rp1,07mily
    • 2
    • 1
    • 90
    • 70
    Lihat Rincian
    Rp1,07mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • 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