Jual Rumah Lama 2 Lantai Kokoh Belakang BCA di Prapanca Surabaya

Prapanca Wonokromo Surabaya Jawa Timur

Rp11,3mily
KPR: 94,3jt/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.11.300.000.000 Dana Tunai yang Harus Disiapkan Rp.3.390.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.9.040.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.94.397.911 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.107.527.112 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.9.842.229.074
Total Pembayaran
Rp.22.362.629.074 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.9.040.000.000
1 Rp.94.397.911 Rp.22.831.244 Rp.71.566.667 Rp.9.017.168.756
2 Rp.94.397.911 Rp.23.011.992 Rp.71.385.919 Rp.8.994.156.764
3 Rp.94.397.911 Rp.23.194.170 Rp.71.203.741 Rp.8.970.962.594
4 Rp.94.397.911 Rp.23.377.790 Rp.71.020.121 Rp.8.947.584.804
5 Rp.94.397.911 Rp.23.562.865 Rp.70.835.046 Rp.8.924.021.939
6 Rp.94.397.911 Rp.23.749.404 Rp.70.648.507 Rp.8.900.272.535
7 Rp.94.397.911 Rp.23.937.420 Rp.70.460.491 Rp.8.876.335.115
8 Rp.94.397.911 Rp.24.126.925 Rp.70.270.986 Rp.8.852.208.190
9 Rp.94.397.911 Rp.24.317.929 Rp.70.079.982 Rp.8.827.890.261
10 Rp.94.397.911 Rp.24.510.446 Rp.69.887.465 Rp.8.803.379.815
11 Rp.94.397.911 Rp.24.704.487 Rp.69.693.424 Rp.8.778.675.328
12 Rp.94.397.911 Rp.24.900.065 Rp.69.497.846 Rp.8.753.775.263
13 Rp.94.397.911 Rp.25.097.190 Rp.69.300.721 Rp.8.728.678.073
14 Rp.94.397.911 Rp.25.295.876 Rp.69.102.035 Rp.8.703.382.197
15 Rp.94.397.911 Rp.25.496.135 Rp.68.901.776 Rp.8.677.886.062
16 Rp.94.397.911 Rp.25.697.980 Rp.68.699.931 Rp.8.652.188.082
17 Rp.94.397.911 Rp.25.901.422 Rp.68.496.489 Rp.8.626.286.660
18 Rp.94.397.911 Rp.26.106.475 Rp.68.291.436 Rp.8.600.180.185
19 Rp.94.397.911 Rp.26.313.151 Rp.68.084.760 Rp.8.573.867.034
20 Rp.94.397.911 Rp.26.521.464 Rp.67.876.447 Rp.8.547.345.570
21 Rp.94.397.911 Rp.26.731.425 Rp.67.666.486 Rp.8.520.614.145
22 Rp.94.397.911 Rp.26.943.049 Rp.67.454.862 Rp.8.493.671.096
23 Rp.94.397.911 Rp.27.156.348 Rp.67.241.563 Rp.8.466.514.748
24 Rp.94.397.911 Rp.27.371.336 Rp.67.026.575 Rp.8.439.143.412
25 Rp.94.397.911 Rp.27.588.026 Rp.66.809.885 Rp.8.411.555.386
26 Rp.94.397.911 Rp.27.806.431 Rp.66.591.480 Rp.8.383.748.955
27 Rp.94.397.911 Rp.28.026.565 Rp.66.371.346 Rp.8.355.722.390
28 Rp.94.397.911 Rp.28.248.442 Rp.66.149.469 Rp.8.327.473.948
29 Rp.94.397.911 Rp.28.472.076 Rp.65.925.835 Rp.8.299.001.872
30 Rp.94.397.911 Rp.28.697.480 Rp.65.700.431 Rp.8.270.304.392
31 Rp.94.397.911 Rp.28.924.668 Rp.65.473.243 Rp.8.241.379.724
32 Rp.94.397.911 Rp.29.153.655 Rp.65.244.256 Rp.8.212.226.069
33 Rp.94.397.911 Rp.29.384.455 Rp.65.013.456 Rp.8.182.841.614
34 Rp.94.397.911 Rp.29.617.082 Rp.64.780.829 Rp.8.153.224.532
35 Rp.94.397.911 Rp.29.851.550 Rp.64.546.361 Rp.8.123.372.982
36 Rp.94.397.911 Rp.30.087.875 Rp.64.310.036 Rp.8.093.285.107
37 Rp.107.527.112 Rp.24.908.160 Rp.82.618.952 Rp.8.068.376.947
38 Rp.107.527.112 Rp.25.162.431 Rp.82.364.681 Rp.8.043.214.516
39 Rp.107.527.112 Rp.25.419.297 Rp.82.107.815 Rp.8.017.795.219
40 Rp.107.527.112 Rp.25.678.786 Rp.81.848.326 Rp.7.992.116.433
41 Rp.107.527.112 Rp.25.940.923 Rp.81.586.189 Rp.7.966.175.510
42 Rp.107.527.112 Rp.26.205.737 Rp.81.321.375 Rp.7.939.969.773
43 Rp.107.527.112 Rp.26.473.254 Rp.81.053.858 Rp.7.913.496.519
44 Rp.107.527.112 Rp.26.743.502 Rp.80.783.610 Rp.7.886.753.017
45 Rp.107.527.112 Rp.27.016.508 Rp.80.510.604 Rp.7.859.736.509
46 Rp.107.527.112 Rp.27.292.302 Rp.80.234.810 Rp.7.832.444.207
47 Rp.107.527.112 Rp.27.570.911 Rp.79.956.201 Rp.7.804.873.296
48 Rp.107.527.112 Rp.27.852.364 Rp.79.674.748 Rp.7.777.020.932
49 Rp.107.527.112 Rp.28.136.690 Rp.79.390.422 Rp.7.748.884.242
50 Rp.107.527.112 Rp.28.423.919 Rp.79.103.193 Rp.7.720.460.323
51 Rp.107.527.112 Rp.28.714.080 Rp.78.813.032 Rp.7.691.746.243
52 Rp.107.527.112 Rp.29.007.202 Rp.78.519.910 Rp.7.662.739.041
53 Rp.107.527.112 Rp.29.303.318 Rp.78.223.794 Rp.7.633.435.723
54 Rp.107.527.112 Rp.29.602.456 Rp.77.924.656 Rp.7.603.833.267
55 Rp.107.527.112 Rp.29.904.647 Rp.77.622.465 Rp.7.573.928.620
56 Rp.107.527.112 Rp.30.209.924 Rp.77.317.188 Rp.7.543.718.696
57 Rp.107.527.112 Rp.30.518.317 Rp.77.008.795 Rp.7.513.200.379
58 Rp.107.527.112 Rp.30.829.858 Rp.76.697.254 Rp.7.482.370.521
59 Rp.107.527.112 Rp.31.144.580 Rp.76.382.532 Rp.7.451.225.941
60 Rp.107.527.112 Rp.31.462.514 Rp.76.064.598 Rp.7.419.763.427
61 Rp.107.527.112 Rp.31.783.694 Rp.75.743.418 Rp.7.387.979.733
62 Rp.107.527.112 Rp.32.108.152 Rp.75.418.960 Rp.7.355.871.581
63 Rp.107.527.112 Rp.32.435.923 Rp.75.091.189 Rp.7.323.435.658
64 Rp.107.527.112 Rp.32.767.040 Rp.74.760.072 Rp.7.290.668.618
65 Rp.107.527.112 Rp.33.101.537 Rp.74.425.575 Rp.7.257.567.081
66 Rp.107.527.112 Rp.33.439.448 Rp.74.087.664 Rp.7.224.127.633
67 Rp.107.527.112 Rp.33.780.809 Rp.73.746.303 Rp.7.190.346.824
68 Rp.107.527.112 Rp.34.125.655 Rp.73.401.457 Rp.7.156.221.169
69 Rp.107.527.112 Rp.34.474.021 Rp.73.053.091 Rp.7.121.747.148
70 Rp.107.527.112 Rp.34.825.943 Rp.72.701.169 Rp.7.086.921.205
71 Rp.107.527.112 Rp.35.181.458 Rp.72.345.654 Rp.7.051.739.747
72 Rp.107.527.112 Rp.35.540.602 Rp.71.986.510 Rp.7.016.199.145
73 Rp.107.527.112 Rp.35.903.412 Rp.71.623.700 Rp.6.980.295.733
74 Rp.107.527.112 Rp.36.269.926 Rp.71.257.186 Rp.6.944.025.807
75 Rp.107.527.112 Rp.36.640.182 Rp.70.886.930 Rp.6.907.385.625
76 Rp.107.527.112 Rp.37.014.217 Rp.70.512.895 Rp.6.870.371.408
77 Rp.107.527.112 Rp.37.392.071 Rp.70.135.041 Rp.6.832.979.337
78 Rp.107.527.112 Rp.37.773.781 Rp.69.753.331 Rp.6.795.205.556
79 Rp.107.527.112 Rp.38.159.389 Rp.69.367.723 Rp.6.757.046.167
80 Rp.107.527.112 Rp.38.548.932 Rp.68.978.180 Rp.6.718.497.235
81 Rp.107.527.112 Rp.38.942.453 Rp.68.584.659 Rp.6.679.554.782
82 Rp.107.527.112 Rp.39.339.990 Rp.68.187.122 Rp.6.640.214.792
83 Rp.107.527.112 Rp.39.741.586 Rp.67.785.526 Rp.6.600.473.206
84 Rp.107.527.112 Rp.40.147.281 Rp.67.379.831 Rp.6.560.325.925
85 Rp.107.527.112 Rp.40.557.118 Rp.66.969.994 Rp.6.519.768.807
86 Rp.107.527.112 Rp.40.971.139 Rp.66.555.973 Rp.6.478.797.668
87 Rp.107.527.112 Rp.41.389.386 Rp.66.137.726 Rp.6.437.408.282
88 Rp.107.527.112 Rp.41.811.902 Rp.65.715.210 Rp.6.395.596.380
89 Rp.107.527.112 Rp.42.238.732 Rp.65.288.380 Rp.6.353.357.648
90 Rp.107.527.112 Rp.42.669.919 Rp.64.857.193 Rp.6.310.687.729
91 Rp.107.527.112 Rp.43.105.508 Rp.64.421.604 Rp.6.267.582.221
92 Rp.107.527.112 Rp.43.545.543 Rp.63.981.569 Rp.6.224.036.678
93 Rp.107.527.112 Rp.43.990.071 Rp.63.537.041 Rp.6.180.046.607
94 Rp.107.527.112 Rp.44.439.136 Rp.63.087.976 Rp.6.135.607.471
95 Rp.107.527.112 Rp.44.892.786 Rp.62.634.326 Rp.6.090.714.685
96 Rp.107.527.112 Rp.45.351.066 Rp.62.176.046 Rp.6.045.363.619
97 Rp.107.527.112 Rp.45.814.025 Rp.61.713.087 Rp.5.999.549.594
98 Rp.107.527.112 Rp.46.281.710 Rp.61.245.402 Rp.5.953.267.884
99 Rp.107.527.112 Rp.46.754.169 Rp.60.772.943 Rp.5.906.513.715
100 Rp.107.527.112 Rp.47.231.451 Rp.60.295.661 Rp.5.859.282.264
101 Rp.107.527.112 Rp.47.713.606 Rp.59.813.506 Rp.5.811.568.658
102 Rp.107.527.112 Rp.48.200.682 Rp.59.326.430 Rp.5.763.367.976
103 Rp.107.527.112 Rp.48.692.731 Rp.58.834.381 Rp.5.714.675.245
104 Rp.107.527.112 Rp.49.189.802 Rp.58.337.310 Rp.5.665.485.443
105 Rp.107.527.112 Rp.49.691.948 Rp.57.835.164 Rp.5.615.793.495
106 Rp.107.527.112 Rp.50.199.220 Rp.57.327.892 Rp.5.565.594.275
107 Rp.107.527.112 Rp.50.711.670 Rp.56.815.442 Rp.5.514.882.605
108 Rp.107.527.112 Rp.51.229.352 Rp.56.297.760 Rp.5.463.653.253
109 Rp.107.527.112 Rp.51.752.318 Rp.55.774.794 Rp.5.411.900.935
110 Rp.107.527.112 Rp.52.280.623 Rp.55.246.489 Rp.5.359.620.312
111 Rp.107.527.112 Rp.52.814.321 Rp.54.712.791 Rp.5.306.805.991
112 Rp.107.527.112 Rp.53.353.468 Rp.54.173.644 Rp.5.253.452.523
113 Rp.107.527.112 Rp.53.898.117 Rp.53.628.995 Rp.5.199.554.406
114 Rp.107.527.112 Rp.54.448.327 Rp.53.078.785 Rp.5.145.106.079
115 Rp.107.527.112 Rp.55.004.154 Rp.52.522.958 Rp.5.090.101.925
116 Rp.107.527.112 Rp.55.565.655 Rp.51.961.457 Rp.5.034.536.270
117 Rp.107.527.112 Rp.56.132.888 Rp.51.394.224 Rp.4.978.403.382
118 Rp.107.527.112 Rp.56.705.911 Rp.50.821.201 Rp.4.921.697.471
119 Rp.107.527.112 Rp.57.284.784 Rp.50.242.328 Rp.4.864.412.687
120 Rp.107.527.112 Rp.57.869.566 Rp.49.657.546 Rp.4.806.543.121
121 Rp.107.527.112 Rp.58.460.318 Rp.49.066.794 Rp.4.748.082.803
122 Rp.107.527.112 Rp.59.057.100 Rp.48.470.012 Rp.4.689.025.703
123 Rp.107.527.112 Rp.59.659.975 Rp.47.867.137 Rp.4.629.365.728
124 Rp.107.527.112 Rp.60.269.004 Rp.47.258.108 Rp.4.569.096.724
125 Rp.107.527.112 Rp.60.884.250 Rp.46.642.862 Rp.4.508.212.474
126 Rp.107.527.112 Rp.61.505.776 Rp.46.021.336 Rp.4.446.706.698
127 Rp.107.527.112 Rp.62.133.648 Rp.45.393.464 Rp.4.384.573.050
128 Rp.107.527.112 Rp.62.767.929 Rp.44.759.183 Rp.4.321.805.121
129 Rp.107.527.112 Rp.63.408.685 Rp.44.118.427 Rp.4.258.396.436
130 Rp.107.527.112 Rp.64.055.982 Rp.43.471.130 Rp.4.194.340.454
131 Rp.107.527.112 Rp.64.709.887 Rp.42.817.225 Rp.4.129.630.567
132 Rp.107.527.112 Rp.65.370.467 Rp.42.156.645 Rp.4.064.260.100
133 Rp.107.527.112 Rp.66.037.790 Rp.41.489.322 Rp.3.998.222.310
134 Rp.107.527.112 Rp.66.711.926 Rp.40.815.186 Rp.3.931.510.384
135 Rp.107.527.112 Rp.67.392.943 Rp.40.134.169 Rp.3.864.117.441
136 Rp.107.527.112 Rp.68.080.913 Rp.39.446.199 Rp.3.796.036.528
137 Rp.107.527.112 Rp.68.775.906 Rp.38.751.206 Rp.3.727.260.622
138 Rp.107.527.112 Rp.69.477.993 Rp.38.049.119 Rp.3.657.782.629
139 Rp.107.527.112 Rp.70.187.248 Rp.37.339.864 Rp.3.587.595.381
140 Rp.107.527.112 Rp.70.903.742 Rp.36.623.370 Rp.3.516.691.639
141 Rp.107.527.112 Rp.71.627.552 Rp.35.899.560 Rp.3.445.064.087
142 Rp.107.527.112 Rp.72.358.749 Rp.35.168.363 Rp.3.372.705.338
143 Rp.107.527.112 Rp.73.097.412 Rp.34.429.700 Rp.3.299.607.926
144 Rp.107.527.112 Rp.73.843.614 Rp.33.683.498 Rp.3.225.764.312
145 Rp.107.527.112 Rp.74.597.435 Rp.32.929.677 Rp.3.151.166.877
146 Rp.107.527.112 Rp.75.358.950 Rp.32.168.162 Rp.3.075.807.927
147 Rp.107.527.112 Rp.76.128.239 Rp.31.398.873 Rp.2.999.679.688
148 Rp.107.527.112 Rp.76.905.382 Rp.30.621.730 Rp.2.922.774.306
149 Rp.107.527.112 Rp.77.690.458 Rp.29.836.654 Rp.2.845.083.848
150 Rp.107.527.112 Rp.78.483.548 Rp.29.043.564 Rp.2.766.600.300
151 Rp.107.527.112 Rp.79.284.734 Rp.28.242.378 Rp.2.687.315.566
152 Rp.107.527.112 Rp.80.094.099 Rp.27.433.013 Rp.2.607.221.467
153 Rp.107.527.112 Rp.80.911.726 Rp.26.615.386 Rp.2.526.309.741
154 Rp.107.527.112 Rp.81.737.700 Rp.25.789.412 Rp.2.444.572.041
155 Rp.107.527.112 Rp.82.572.106 Rp.24.955.006 Rp.2.361.999.935
156 Rp.107.527.112 Rp.83.415.029 Rp.24.112.083 Rp.2.278.584.906
157 Rp.107.527.112 Rp.84.266.558 Rp.23.260.554 Rp.2.194.318.348
158 Rp.107.527.112 Rp.85.126.779 Rp.22.400.333 Rp.2.109.191.569
159 Rp.107.527.112 Rp.85.995.781 Rp.21.531.331 Rp.2.023.195.788
160 Rp.107.527.112 Rp.86.873.655 Rp.20.653.457 Rp.1.936.322.133
161 Rp.107.527.112 Rp.87.760.490 Rp.19.766.622 Rp.1.848.561.643
162 Rp.107.527.112 Rp.88.656.379 Rp.18.870.733 Rp.1.759.905.264
163 Rp.107.527.112 Rp.89.561.412 Rp.17.965.700 Rp.1.670.343.852
164 Rp.107.527.112 Rp.90.475.685 Rp.17.051.427 Rp.1.579.868.167
165 Rp.107.527.112 Rp.91.399.291 Rp.16.127.821 Rp.1.488.468.876
166 Rp.107.527.112 Rp.92.332.326 Rp.15.194.786 Rp.1.396.136.550
167 Rp.107.527.112 Rp.93.274.885 Rp.14.252.227 Rp.1.302.861.665
168 Rp.107.527.112 Rp.94.227.066 Rp.13.300.046 Rp.1.208.634.599
169 Rp.107.527.112 Rp.95.188.967 Rp.12.338.145 Rp.1.113.445.632
170 Rp.107.527.112 Rp.96.160.688 Rp.11.366.424 Rp.1.017.284.944
171 Rp.107.527.112 Rp.97.142.328 Rp.10.384.784 Rp.920.142.616
172 Rp.107.527.112 Rp.98.133.989 Rp.9.393.123 Rp.822.008.627
173 Rp.107.527.112 Rp.99.135.774 Rp.8.391.338 Rp.722.872.853
174 Rp.107.527.112 Rp.100.147.785 Rp.7.379.327 Rp.622.725.068
175 Rp.107.527.112 Rp.101.170.127 Rp.6.356.985 Rp.521.554.941
176 Rp.107.527.112 Rp.102.202.905 Rp.5.324.207 Rp.419.352.036
177 Rp.107.527.112 Rp.103.246.227 Rp.4.280.885 Rp.316.105.809
178 Rp.107.527.112 Rp.104.300.199 Rp.3.226.913 Rp.211.805.610
179 Rp.107.527.112 Rp.105.364.930 Rp.2.162.182 Rp.106.440.680
180 Rp.107.527.112 Rp.106.440.680 Rp.1.086.582 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily
  • RUMAH Dijual
    di Surabaya
    Rp2,2mily
    RUMAH Dijual
    di Surabaya
    Rp2,2mily
    • 3
    • 2
    • 180
    • 140
    Lihat Rincian
    Rp2,2mily
  • RUMAH Dijual
    di Surabaya
    Rp5,5mily
    RUMAH Dijual
    di Surabaya
    Rp5,5mily
    • 3
    • 2
    • 226
    • 148
    Lihat Rincian
    Rp5,5mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUMAH Dijual
    di Surabaya
    Rp2,8mily
    RUMAH Dijual
    di Surabaya
    Rp2,8mily
    • 4
    • 3
    • 170
    • 180
    Lihat Rincian
    Rp2,8mily
  • 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

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