Perumahan Taman Rivera Regency

Rumah Pojok LT 205 Hitung Tanah Perumh Mewah Murah Cepat dapat

Taman Rivera Regency Jl. Raya Medokan Sawah Timur Rungkut Surabaya Jawa Timur

Rp1,6mily
Bisa Nego
KPR: 13,3jt/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.1.600.000.000 Dana Tunai yang Harus Disiapkan Rp.480.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.280.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.13.366.076 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.15.225.078 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.393.589.910
Total Pembayaran
Rp.3.166.389.910 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.1.280.000.000
1 Rp.13.366.076 Rp.3.232.743 Rp.10.133.333 Rp.1.276.767.257
2 Rp.13.366.076 Rp.3.258.335 Rp.10.107.741 Rp.1.273.508.922
3 Rp.13.366.076 Rp.3.284.130 Rp.10.081.946 Rp.1.270.224.792
4 Rp.13.366.076 Rp.3.310.130 Rp.10.055.946 Rp.1.266.914.662
5 Rp.13.366.076 Rp.3.336.335 Rp.10.029.741 Rp.1.263.578.327
6 Rp.13.366.076 Rp.3.362.748 Rp.10.003.328 Rp.1.260.215.579
7 Rp.13.366.076 Rp.3.389.369 Rp.9.976.707 Rp.1.256.826.210
8 Rp.13.366.076 Rp.3.416.202 Rp.9.949.874 Rp.1.253.410.008
9 Rp.13.366.076 Rp.3.443.247 Rp.9.922.829 Rp.1.249.966.761
10 Rp.13.366.076 Rp.3.470.506 Rp.9.895.570 Rp.1.246.496.255
11 Rp.13.366.076 Rp.3.497.981 Rp.9.868.095 Rp.1.242.998.274
12 Rp.13.366.076 Rp.3.525.673 Rp.9.840.403 Rp.1.239.472.601
13 Rp.13.366.076 Rp.3.553.585 Rp.9.812.491 Rp.1.235.919.016
14 Rp.13.366.076 Rp.3.581.717 Rp.9.784.359 Rp.1.232.337.299
15 Rp.13.366.076 Rp.3.610.072 Rp.9.756.004 Rp.1.228.727.227
16 Rp.13.366.076 Rp.3.638.652 Rp.9.727.424 Rp.1.225.088.575
17 Rp.13.366.076 Rp.3.667.458 Rp.9.698.618 Rp.1.221.421.117
18 Rp.13.366.076 Rp.3.696.492 Rp.9.669.584 Rp.1.217.724.625
19 Rp.13.366.076 Rp.3.725.756 Rp.9.640.320 Rp.1.213.998.869
20 Rp.13.366.076 Rp.3.755.252 Rp.9.610.824 Rp.1.210.243.617
21 Rp.13.366.076 Rp.3.784.981 Rp.9.581.095 Rp.1.206.458.636
22 Rp.13.366.076 Rp.3.814.945 Rp.9.551.131 Rp.1.202.643.691
23 Rp.13.366.076 Rp.3.845.147 Rp.9.520.929 Rp.1.198.798.544
24 Rp.13.366.076 Rp.3.875.588 Rp.9.490.488 Rp.1.194.922.956
25 Rp.13.366.076 Rp.3.906.269 Rp.9.459.807 Rp.1.191.016.687
26 Rp.13.366.076 Rp.3.937.194 Rp.9.428.882 Rp.1.187.079.493
27 Rp.13.366.076 Rp.3.968.363 Rp.9.397.713 Rp.1.183.111.130
28 Rp.13.366.076 Rp.3.999.780 Rp.9.366.296 Rp.1.179.111.350
29 Rp.13.366.076 Rp.4.031.444 Rp.9.334.632 Rp.1.175.079.906
30 Rp.13.366.076 Rp.4.063.360 Rp.9.302.716 Rp.1.171.016.546
31 Rp.13.366.076 Rp.4.095.528 Rp.9.270.548 Rp.1.166.921.018
32 Rp.13.366.076 Rp.4.127.951 Rp.9.238.125 Rp.1.162.793.067
33 Rp.13.366.076 Rp.4.160.631 Rp.9.205.445 Rp.1.158.632.436
34 Rp.13.366.076 Rp.4.193.569 Rp.9.172.507 Rp.1.154.438.867
35 Rp.13.366.076 Rp.4.226.768 Rp.9.139.308 Rp.1.150.212.099
36 Rp.13.366.076 Rp.4.260.230 Rp.9.105.846 Rp.1.145.951.869
37 Rp.15.225.078 Rp.3.526.819 Rp.11.698.259 Rp.1.142.425.050
38 Rp.15.225.078 Rp.3.562.822 Rp.11.662.256 Rp.1.138.862.228
39 Rp.15.225.078 Rp.3.599.193 Rp.11.625.885 Rp.1.135.263.035
40 Rp.15.225.078 Rp.3.635.935 Rp.11.589.143 Rp.1.131.627.100
41 Rp.15.225.078 Rp.3.673.051 Rp.11.552.027 Rp.1.127.954.049
42 Rp.15.225.078 Rp.3.710.547 Rp.11.514.531 Rp.1.124.243.502
43 Rp.15.225.078 Rp.3.748.426 Rp.11.476.652 Rp.1.120.495.076
44 Rp.15.225.078 Rp.3.786.691 Rp.11.438.387 Rp.1.116.708.385
45 Rp.15.225.078 Rp.3.825.347 Rp.11.399.731 Rp.1.112.883.038
46 Rp.15.225.078 Rp.3.864.397 Rp.11.360.681 Rp.1.109.018.641
47 Rp.15.225.078 Rp.3.903.846 Rp.11.321.232 Rp.1.105.114.795
48 Rp.15.225.078 Rp.3.943.698 Rp.11.281.380 Rp.1.101.171.097
49 Rp.15.225.078 Rp.3.983.956 Rp.11.241.122 Rp.1.097.187.141
50 Rp.15.225.078 Rp.4.024.626 Rp.11.200.452 Rp.1.093.162.515
51 Rp.15.225.078 Rp.4.065.711 Rp.11.159.367 Rp.1.089.096.804
52 Rp.15.225.078 Rp.4.107.215 Rp.11.117.863 Rp.1.084.989.589
53 Rp.15.225.078 Rp.4.149.143 Rp.11.075.935 Rp.1.080.840.446
54 Rp.15.225.078 Rp.4.191.498 Rp.11.033.580 Rp.1.076.648.948
55 Rp.15.225.078 Rp.4.234.287 Rp.10.990.791 Rp.1.072.414.661
56 Rp.15.225.078 Rp.4.277.512 Rp.10.947.566 Rp.1.068.137.149
57 Rp.15.225.078 Rp.4.321.178 Rp.10.903.900 Rp.1.063.815.971
58 Rp.15.225.078 Rp.4.365.290 Rp.10.859.788 Rp.1.059.450.681
59 Rp.15.225.078 Rp.4.409.852 Rp.10.815.226 Rp.1.055.040.829
60 Rp.15.225.078 Rp.4.454.870 Rp.10.770.208 Rp.1.050.585.959
61 Rp.15.225.078 Rp.4.500.346 Rp.10.724.732 Rp.1.046.085.613
62 Rp.15.225.078 Rp.4.546.287 Rp.10.678.791 Rp.1.041.539.326
63 Rp.15.225.078 Rp.4.592.697 Rp.10.632.381 Rp.1.036.946.629
64 Rp.15.225.078 Rp.4.639.581 Rp.10.585.497 Rp.1.032.307.048
65 Rp.15.225.078 Rp.4.686.944 Rp.10.538.134 Rp.1.027.620.104
66 Rp.15.225.078 Rp.4.734.789 Rp.10.490.289 Rp.1.022.885.315
67 Rp.15.225.078 Rp.4.783.124 Rp.10.441.954 Rp.1.018.102.191
68 Rp.15.225.078 Rp.4.831.951 Rp.10.393.127 Rp.1.013.270.240
69 Rp.15.225.078 Rp.4.881.278 Rp.10.343.800 Rp.1.008.388.962
70 Rp.15.225.078 Rp.4.931.107 Rp.10.293.971 Rp.1.003.457.855
71 Rp.15.225.078 Rp.4.981.446 Rp.10.243.632 Rp.998.476.409
72 Rp.15.225.078 Rp.5.032.298 Rp.10.192.780 Rp.993.444.111
73 Rp.15.225.078 Rp.5.083.669 Rp.10.141.409 Rp.988.360.442
74 Rp.15.225.078 Rp.5.135.565 Rp.10.089.513 Rp.983.224.877
75 Rp.15.225.078 Rp.5.187.991 Rp.10.037.087 Rp.978.036.886
76 Rp.15.225.078 Rp.5.240.951 Rp.9.984.127 Rp.972.795.935
77 Rp.15.225.078 Rp.5.294.453 Rp.9.930.625 Rp.967.501.482
78 Rp.15.225.078 Rp.5.348.500 Rp.9.876.578 Rp.962.152.982
79 Rp.15.225.078 Rp.5.403.100 Rp.9.821.978 Rp.956.749.882
80 Rp.15.225.078 Rp.5.458.256 Rp.9.766.822 Rp.951.291.626
81 Rp.15.225.078 Rp.5.513.976 Rp.9.711.102 Rp.945.777.650
82 Rp.15.225.078 Rp.5.570.264 Rp.9.654.814 Rp.940.207.386
83 Rp.15.225.078 Rp.5.627.128 Rp.9.597.950 Rp.934.580.258
84 Rp.15.225.078 Rp.5.684.571 Rp.9.540.507 Rp.928.895.687
85 Rp.15.225.078 Rp.5.742.601 Rp.9.482.477 Rp.923.153.086
86 Rp.15.225.078 Rp.5.801.224 Rp.9.423.854 Rp.917.351.862
87 Rp.15.225.078 Rp.5.860.444 Rp.9.364.634 Rp.911.491.418
88 Rp.15.225.078 Rp.5.920.270 Rp.9.304.808 Rp.905.571.148
89 Rp.15.225.078 Rp.5.980.706 Rp.9.244.372 Rp.899.590.442
90 Rp.15.225.078 Rp.6.041.759 Rp.9.183.319 Rp.893.548.683
91 Rp.15.225.078 Rp.6.103.435 Rp.9.121.643 Rp.887.445.248
92 Rp.15.225.078 Rp.6.165.741 Rp.9.059.337 Rp.881.279.507
93 Rp.15.225.078 Rp.6.228.683 Rp.8.996.395 Rp.875.050.824
94 Rp.15.225.078 Rp.6.292.268 Rp.8.932.810 Rp.868.758.556
95 Rp.15.225.078 Rp.6.356.501 Rp.8.868.577 Rp.862.402.055
96 Rp.15.225.078 Rp.6.421.390 Rp.8.803.688 Rp.855.980.665
97 Rp.15.225.078 Rp.6.486.942 Rp.8.738.136 Rp.849.493.723
98 Rp.15.225.078 Rp.6.553.163 Rp.8.671.915 Rp.842.940.560
99 Rp.15.225.078 Rp.6.620.060 Rp.8.605.018 Rp.836.320.500
100 Rp.15.225.078 Rp.6.687.640 Rp.8.537.438 Rp.829.632.860
101 Rp.15.225.078 Rp.6.755.909 Rp.8.469.169 Rp.822.876.951
102 Rp.15.225.078 Rp.6.824.876 Rp.8.400.202 Rp.816.052.075
103 Rp.15.225.078 Rp.6.894.546 Rp.8.330.532 Rp.809.157.529
104 Rp.15.225.078 Rp.6.964.928 Rp.8.260.150 Rp.802.192.601
105 Rp.15.225.078 Rp.7.036.029 Rp.8.189.049 Rp.795.156.572
106 Rp.15.225.078 Rp.7.107.855 Rp.8.117.223 Rp.788.048.717
107 Rp.15.225.078 Rp.7.180.414 Rp.8.044.664 Rp.780.868.303
108 Rp.15.225.078 Rp.7.253.714 Rp.7.971.364 Rp.773.614.589
109 Rp.15.225.078 Rp.7.327.762 Rp.7.897.316 Rp.766.286.827
110 Rp.15.225.078 Rp.7.402.567 Rp.7.822.511 Rp.758.884.260
111 Rp.15.225.078 Rp.7.478.135 Rp.7.746.943 Rp.751.406.125
112 Rp.15.225.078 Rp.7.554.474 Rp.7.670.604 Rp.743.851.651
113 Rp.15.225.078 Rp.7.631.592 Rp.7.593.486 Rp.736.220.059
114 Rp.15.225.078 Rp.7.709.498 Rp.7.515.580 Rp.728.510.561
115 Rp.15.225.078 Rp.7.788.199 Rp.7.436.879 Rp.720.722.362
116 Rp.15.225.078 Rp.7.867.704 Rp.7.357.374 Rp.712.854.658
117 Rp.15.225.078 Rp.7.948.020 Rp.7.277.058 Rp.704.906.638
118 Rp.15.225.078 Rp.8.029.156 Rp.7.195.922 Rp.696.877.482
119 Rp.15.225.078 Rp.8.111.120 Rp.7.113.958 Rp.688.766.362
120 Rp.15.225.078 Rp.8.193.921 Rp.7.031.157 Rp.680.572.441
121 Rp.15.225.078 Rp.8.277.568 Rp.6.947.510 Rp.672.294.873
122 Rp.15.225.078 Rp.8.362.068 Rp.6.863.010 Rp.663.932.805
123 Rp.15.225.078 Rp.8.447.431 Rp.6.777.647 Rp.655.485.374
124 Rp.15.225.078 Rp.8.533.665 Rp.6.691.413 Rp.646.951.709
125 Rp.15.225.078 Rp.8.620.779 Rp.6.604.299 Rp.638.330.930
126 Rp.15.225.078 Rp.8.708.783 Rp.6.516.295 Rp.629.622.147
127 Rp.15.225.078 Rp.8.797.685 Rp.6.427.393 Rp.620.824.462
128 Rp.15.225.078 Rp.8.887.495 Rp.6.337.583 Rp.611.936.967
129 Rp.15.225.078 Rp.8.978.221 Rp.6.246.857 Rp.602.958.746
130 Rp.15.225.078 Rp.9.069.874 Rp.6.155.204 Rp.593.888.872
131 Rp.15.225.078 Rp.9.162.462 Rp.6.062.616 Rp.584.726.410
132 Rp.15.225.078 Rp.9.255.996 Rp.5.969.082 Rp.575.470.414
133 Rp.15.225.078 Rp.9.350.484 Rp.5.874.594 Rp.566.119.930
134 Rp.15.225.078 Rp.9.445.937 Rp.5.779.141 Rp.556.673.993
135 Rp.15.225.078 Rp.9.542.364 Rp.5.682.714 Rp.547.131.629
136 Rp.15.225.078 Rp.9.639.776 Rp.5.585.302 Rp.537.491.853
137 Rp.15.225.078 Rp.9.738.182 Rp.5.486.896 Rp.527.753.671
138 Rp.15.225.078 Rp.9.837.593 Rp.5.387.485 Rp.517.916.078
139 Rp.15.225.078 Rp.9.938.018 Rp.5.287.060 Rp.507.978.060
140 Rp.15.225.078 Rp.10.039.469 Rp.5.185.609 Rp.497.938.591
141 Rp.15.225.078 Rp.10.141.955 Rp.5.083.123 Rp.487.796.636
142 Rp.15.225.078 Rp.10.245.487 Rp.4.979.591 Rp.477.551.149
143 Rp.15.225.078 Rp.10.350.077 Rp.4.875.001 Rp.467.201.072
144 Rp.15.225.078 Rp.10.455.734 Rp.4.769.344 Rp.456.745.338
145 Rp.15.225.078 Rp.10.562.469 Rp.4.662.609 Rp.446.182.869
146 Rp.15.225.078 Rp.10.670.295 Rp.4.554.783 Rp.435.512.574
147 Rp.15.225.078 Rp.10.779.220 Rp.4.445.858 Rp.424.733.354
148 Rp.15.225.078 Rp.10.889.258 Rp.4.335.820 Rp.413.844.096
149 Rp.15.225.078 Rp.11.000.420 Rp.4.224.658 Rp.402.843.676
150 Rp.15.225.078 Rp.11.112.715 Rp.4.112.363 Rp.391.730.961
151 Rp.15.225.078 Rp.11.226.158 Rp.3.998.920 Rp.380.504.803
152 Rp.15.225.078 Rp.11.340.758 Rp.3.884.320 Rp.369.164.045
153 Rp.15.225.078 Rp.11.456.528 Rp.3.768.550 Rp.357.707.517
154 Rp.15.225.078 Rp.11.573.480 Rp.3.651.598 Rp.346.134.037
155 Rp.15.225.078 Rp.11.691.626 Rp.3.533.452 Rp.334.442.411
156 Rp.15.225.078 Rp.11.810.978 Rp.3.414.100 Rp.322.631.433
157 Rp.15.225.078 Rp.11.931.549 Rp.3.293.529 Rp.310.699.884
158 Rp.15.225.078 Rp.12.053.350 Rp.3.171.728 Rp.298.646.534
159 Rp.15.225.078 Rp.12.176.395 Rp.3.048.683 Rp.286.470.139
160 Rp.15.225.078 Rp.12.300.695 Rp.2.924.383 Rp.274.169.444
161 Rp.15.225.078 Rp.12.426.265 Rp.2.798.813 Rp.261.743.179
162 Rp.15.225.078 Rp.12.553.116 Rp.2.671.962 Rp.249.190.063
163 Rp.15.225.078 Rp.12.681.263 Rp.2.543.815 Rp.236.508.800
164 Rp.15.225.078 Rp.12.810.717 Rp.2.414.361 Rp.223.698.083
165 Rp.15.225.078 Rp.12.941.493 Rp.2.283.585 Rp.210.756.590
166 Rp.15.225.078 Rp.13.073.604 Rp.2.151.474 Rp.197.682.986
167 Rp.15.225.078 Rp.13.207.064 Rp.2.018.014 Rp.184.475.922
168 Rp.15.225.078 Rp.13.341.886 Rp.1.883.192 Rp.171.134.036
169 Rp.15.225.078 Rp.13.478.085 Rp.1.746.993 Rp.157.655.951
170 Rp.15.225.078 Rp.13.615.674 Rp.1.609.404 Rp.144.040.277
171 Rp.15.225.078 Rp.13.754.667 Rp.1.470.411 Rp.130.285.610
172 Rp.15.225.078 Rp.13.895.079 Rp.1.329.999 Rp.116.390.531
173 Rp.15.225.078 Rp.14.036.925 Rp.1.188.153 Rp.102.353.606
174 Rp.15.225.078 Rp.14.180.218 Rp.1.044.860 Rp.88.173.388
175 Rp.15.225.078 Rp.14.324.975 Rp.900.103 Rp.73.848.413
176 Rp.15.225.078 Rp.14.471.209 Rp.753.869 Rp.59.377.204
177 Rp.15.225.078 Rp.14.618.936 Rp.606.142 Rp.44.758.268
178 Rp.15.225.078 Rp.14.768.171 Rp.456.907 Rp.29.990.097
179 Rp.15.225.078 Rp.14.918.929 Rp.306.149 Rp.15.071.168
180 Rp.15.225.078 Rp.15.071.168 Rp.153.852 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
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • 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
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Gresik
    Rp125jt
    RUMAH Dijual
    di Gresik
    Rp125jt
    • 2
    • 1
    • 60
    • 30
    Lihat Rincian
    Rp125jt
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 1
    • 1
    • 11
    Lihat Rincian
    Rp550rb/bln
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    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