Dijual Rumah Strategis Tengah Kota Jl.Lawu Dekat Tidar Surabaya

Jl. Lawu Sawahan Surabaya Jawa Timur

Rp10mily
KPR: 83,5jt/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.10.000.000.000 Dana Tunai yang Harus Disiapkan Rp.3.000.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.8.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.83.537.975 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.95.156.736 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.8.709.937.222
Total Pembayaran
Rp.19.789.937.222 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.8.000.000.000
1 Rp.83.537.975 Rp.20.204.642 Rp.63.333.333 Rp.7.979.795.358
2 Rp.83.537.975 Rp.20.364.595 Rp.63.173.380 Rp.7.959.430.763
3 Rp.83.537.975 Rp.20.525.815 Rp.63.012.160 Rp.7.938.904.948
4 Rp.83.537.975 Rp.20.688.311 Rp.62.849.664 Rp.7.918.216.637
5 Rp.83.537.975 Rp.20.852.093 Rp.62.685.882 Rp.7.897.364.544
6 Rp.83.537.975 Rp.21.017.172 Rp.62.520.803 Rp.7.876.347.372
7 Rp.83.537.975 Rp.21.183.558 Rp.62.354.417 Rp.7.855.163.814
8 Rp.83.537.975 Rp.21.351.261 Rp.62.186.714 Rp.7.833.812.553
9 Rp.83.537.975 Rp.21.520.292 Rp.62.017.683 Rp.7.812.292.261
10 Rp.83.537.975 Rp.21.690.661 Rp.61.847.314 Rp.7.790.601.600
11 Rp.83.537.975 Rp.21.862.379 Rp.61.675.596 Rp.7.768.739.221
12 Rp.83.537.975 Rp.22.035.456 Rp.61.502.519 Rp.7.746.703.765
13 Rp.83.537.975 Rp.22.209.904 Rp.61.328.071 Rp.7.724.493.861
14 Rp.83.537.975 Rp.22.385.732 Rp.61.152.243 Rp.7.702.108.129
15 Rp.83.537.975 Rp.22.562.952 Rp.60.975.023 Rp.7.679.545.177
16 Rp.83.537.975 Rp.22.741.576 Rp.60.796.399 Rp.7.656.803.601
17 Rp.83.537.975 Rp.22.921.613 Rp.60.616.362 Rp.7.633.881.988
18 Rp.83.537.975 Rp.23.103.076 Rp.60.434.899 Rp.7.610.778.912
19 Rp.83.537.975 Rp.23.285.975 Rp.60.252.000 Rp.7.587.492.937
20 Rp.83.537.975 Rp.23.470.323 Rp.60.067.652 Rp.7.564.022.614
21 Rp.83.537.975 Rp.23.656.129 Rp.59.881.846 Rp.7.540.366.485
22 Rp.83.537.975 Rp.23.843.407 Rp.59.694.568 Rp.7.516.523.078
23 Rp.83.537.975 Rp.24.032.167 Rp.59.505.808 Rp.7.492.490.911
24 Rp.83.537.975 Rp.24.222.422 Rp.59.315.553 Rp.7.468.268.489
25 Rp.83.537.975 Rp.24.414.183 Rp.59.123.792 Rp.7.443.854.306
26 Rp.83.537.975 Rp.24.607.462 Rp.58.930.513 Rp.7.419.246.844
27 Rp.83.537.975 Rp.24.802.271 Rp.58.735.704 Rp.7.394.444.573
28 Rp.83.537.975 Rp.24.998.622 Rp.58.539.353 Rp.7.369.445.951
29 Rp.83.537.975 Rp.25.196.528 Rp.58.341.447 Rp.7.344.249.423
30 Rp.83.537.975 Rp.25.396.000 Rp.58.141.975 Rp.7.318.853.423
31 Rp.83.537.975 Rp.25.597.052 Rp.57.940.923 Rp.7.293.256.371
32 Rp.83.537.975 Rp.25.799.695 Rp.57.738.280 Rp.7.267.456.676
33 Rp.83.537.975 Rp.26.003.943 Rp.57.534.032 Rp.7.241.452.733
34 Rp.83.537.975 Rp.26.209.808 Rp.57.328.167 Rp.7.215.242.925
35 Rp.83.537.975 Rp.26.417.302 Rp.57.120.673 Rp.7.188.825.623
36 Rp.83.537.975 Rp.26.626.439 Rp.56.911.536 Rp.7.162.199.184
37 Rp.95.156.736 Rp.22.042.619 Rp.73.114.117 Rp.7.140.156.565
38 Rp.95.156.736 Rp.22.267.638 Rp.72.889.098 Rp.7.117.888.927
39 Rp.95.156.736 Rp.22.494.953 Rp.72.661.783 Rp.7.095.393.974
40 Rp.95.156.736 Rp.22.724.589 Rp.72.432.147 Rp.7.072.669.385
41 Rp.95.156.736 Rp.22.956.569 Rp.72.200.167 Rp.7.049.712.816
42 Rp.95.156.736 Rp.23.190.918 Rp.71.965.818 Rp.7.026.521.898
43 Rp.95.156.736 Rp.23.427.658 Rp.71.729.078 Rp.7.003.094.240
44 Rp.95.156.736 Rp.23.666.816 Rp.71.489.920 Rp.6.979.427.424
45 Rp.95.156.736 Rp.23.908.414 Rp.71.248.322 Rp.6.955.519.010
46 Rp.95.156.736 Rp.24.152.479 Rp.71.004.257 Rp.6.931.366.531
47 Rp.95.156.736 Rp.24.399.036 Rp.70.757.700 Rp.6.906.967.495
48 Rp.95.156.736 Rp.24.648.109 Rp.70.508.627 Rp.6.882.319.386
49 Rp.95.156.736 Rp.24.899.726 Rp.70.257.010 Rp.6.857.419.660
50 Rp.95.156.736 Rp.25.153.910 Rp.70.002.826 Rp.6.832.265.750
51 Rp.95.156.736 Rp.25.410.690 Rp.69.746.046 Rp.6.806.855.060
52 Rp.95.156.736 Rp.25.670.091 Rp.69.486.645 Rp.6.781.184.969
53 Rp.95.156.736 Rp.25.932.139 Rp.69.224.597 Rp.6.755.252.830
54 Rp.95.156.736 Rp.26.196.863 Rp.68.959.873 Rp.6.729.055.967
55 Rp.95.156.736 Rp.26.464.290 Rp.68.692.446 Rp.6.702.591.677
56 Rp.95.156.736 Rp.26.734.446 Rp.68.422.290 Rp.6.675.857.231
57 Rp.95.156.736 Rp.27.007.360 Rp.68.149.376 Rp.6.648.849.871
58 Rp.95.156.736 Rp.27.283.060 Rp.67.873.676 Rp.6.621.566.811
59 Rp.95.156.736 Rp.27.561.575 Rp.67.595.161 Rp.6.594.005.236
60 Rp.95.156.736 Rp.27.842.933 Rp.67.313.803 Rp.6.566.162.303
61 Rp.95.156.736 Rp.28.127.162 Rp.67.029.574 Rp.6.538.035.141
62 Rp.95.156.736 Rp.28.414.294 Rp.66.742.442 Rp.6.509.620.847
63 Rp.95.156.736 Rp.28.704.357 Rp.66.452.379 Rp.6.480.916.490
64 Rp.95.156.736 Rp.28.997.380 Rp.66.159.356 Rp.6.451.919.110
65 Rp.95.156.736 Rp.29.293.395 Rp.65.863.341 Rp.6.422.625.715
66 Rp.95.156.736 Rp.29.592.432 Rp.65.564.304 Rp.6.393.033.283
67 Rp.95.156.736 Rp.29.894.521 Rp.65.262.215 Rp.6.363.138.762
68 Rp.95.156.736 Rp.30.199.694 Rp.64.957.042 Rp.6.332.939.068
69 Rp.95.156.736 Rp.30.507.983 Rp.64.648.753 Rp.6.302.431.085
70 Rp.95.156.736 Rp.30.819.419 Rp.64.337.317 Rp.6.271.611.666
71 Rp.95.156.736 Rp.31.134.034 Rp.64.022.702 Rp.6.240.477.632
72 Rp.95.156.736 Rp.31.451.860 Rp.63.704.876 Rp.6.209.025.772
73 Rp.95.156.736 Rp.31.772.931 Rp.63.383.805 Rp.6.177.252.841
74 Rp.95.156.736 Rp.32.097.280 Rp.63.059.456 Rp.6.145.155.561
75 Rp.95.156.736 Rp.32.424.940 Rp.62.731.796 Rp.6.112.730.621
76 Rp.95.156.736 Rp.32.755.944 Rp.62.400.792 Rp.6.079.974.677
77 Rp.95.156.736 Rp.33.090.328 Rp.62.066.408 Rp.6.046.884.349
78 Rp.95.156.736 Rp.33.428.125 Rp.61.728.611 Rp.6.013.456.224
79 Rp.95.156.736 Rp.33.769.370 Rp.61.387.366 Rp.5.979.686.854
80 Rp.95.156.736 Rp.34.114.099 Rp.61.042.637 Rp.5.945.572.755
81 Rp.95.156.736 Rp.34.462.347 Rp.60.694.389 Rp.5.911.110.408
82 Rp.95.156.736 Rp.34.814.151 Rp.60.342.585 Rp.5.876.296.257
83 Rp.95.156.736 Rp.35.169.545 Rp.59.987.191 Rp.5.841.126.712
84 Rp.95.156.736 Rp.35.528.567 Rp.59.628.169 Rp.5.805.598.145
85 Rp.95.156.736 Rp.35.891.255 Rp.59.265.481 Rp.5.769.706.890
86 Rp.95.156.736 Rp.36.257.645 Rp.58.899.091 Rp.5.733.449.245
87 Rp.95.156.736 Rp.36.627.775 Rp.58.528.961 Rp.5.696.821.470
88 Rp.95.156.736 Rp.37.001.683 Rp.58.155.053 Rp.5.659.819.787
89 Rp.95.156.736 Rp.37.379.409 Rp.57.777.327 Rp.5.622.440.378
90 Rp.95.156.736 Rp.37.760.990 Rp.57.395.746 Rp.5.584.679.388
91 Rp.95.156.736 Rp.38.146.467 Rp.57.010.269 Rp.5.546.532.921
92 Rp.95.156.736 Rp.38.535.879 Rp.56.620.857 Rp.5.507.997.042
93 Rp.95.156.736 Rp.38.929.266 Rp.56.227.470 Rp.5.469.067.776
94 Rp.95.156.736 Rp.39.326.669 Rp.55.830.067 Rp.5.429.741.107
95 Rp.95.156.736 Rp.39.728.129 Rp.55.428.607 Rp.5.390.012.978
96 Rp.95.156.736 Rp.40.133.687 Rp.55.023.049 Rp.5.349.879.291
97 Rp.95.156.736 Rp.40.543.385 Rp.54.613.351 Rp.5.309.335.906
98 Rp.95.156.736 Rp.40.957.265 Rp.54.199.471 Rp.5.268.378.641
99 Rp.95.156.736 Rp.41.375.371 Rp.53.781.365 Rp.5.227.003.270
100 Rp.95.156.736 Rp.41.797.744 Rp.53.358.992 Rp.5.185.205.526
101 Rp.95.156.736 Rp.42.224.430 Rp.52.932.306 Rp.5.142.981.096
102 Rp.95.156.736 Rp.42.655.471 Rp.52.501.265 Rp.5.100.325.625
103 Rp.95.156.736 Rp.43.090.912 Rp.52.065.824 Rp.5.057.234.713
104 Rp.95.156.736 Rp.43.530.798 Rp.51.625.938 Rp.5.013.703.915
105 Rp.95.156.736 Rp.43.975.175 Rp.51.181.561 Rp.4.969.728.740
106 Rp.95.156.736 Rp.44.424.088 Rp.50.732.648 Rp.4.925.304.652
107 Rp.95.156.736 Rp.44.877.584 Rp.50.279.152 Rp.4.880.427.068
108 Rp.95.156.736 Rp.45.335.710 Rp.49.821.026 Rp.4.835.091.358
109 Rp.95.156.736 Rp.45.798.512 Rp.49.358.224 Rp.4.789.292.846
110 Rp.95.156.736 Rp.46.266.038 Rp.48.890.698 Rp.4.743.026.808
111 Rp.95.156.736 Rp.46.738.337 Rp.48.418.399 Rp.4.696.288.471
112 Rp.95.156.736 Rp.47.215.458 Rp.47.941.278 Rp.4.649.073.013
113 Rp.95.156.736 Rp.47.697.449 Rp.47.459.287 Rp.4.601.375.564
114 Rp.95.156.736 Rp.48.184.360 Rp.46.972.376 Rp.4.553.191.204
115 Rp.95.156.736 Rp.48.676.242 Rp.46.480.494 Rp.4.504.514.962
116 Rp.95.156.736 Rp.49.173.146 Rp.45.983.590 Rp.4.455.341.816
117 Rp.95.156.736 Rp.49.675.122 Rp.45.481.614 Rp.4.405.666.694
118 Rp.95.156.736 Rp.50.182.222 Rp.44.974.514 Rp.4.355.484.472
119 Rp.95.156.736 Rp.50.694.499 Rp.44.462.237 Rp.4.304.789.973
120 Rp.95.156.736 Rp.51.212.005 Rp.43.944.731 Rp.4.253.577.968
121 Rp.95.156.736 Rp.51.734.794 Rp.43.421.942 Rp.4.201.843.174
122 Rp.95.156.736 Rp.52.262.920 Rp.42.893.816 Rp.4.149.580.254
123 Rp.95.156.736 Rp.52.796.438 Rp.42.360.298 Rp.4.096.783.816
124 Rp.95.156.736 Rp.53.335.401 Rp.41.821.335 Rp.4.043.448.415
125 Rp.95.156.736 Rp.53.879.867 Rp.41.276.869 Rp.3.989.568.548
126 Rp.95.156.736 Rp.54.429.890 Rp.40.726.846 Rp.3.935.138.658
127 Rp.95.156.736 Rp.54.985.529 Rp.40.171.207 Rp.3.880.153.129
128 Rp.95.156.736 Rp.55.546.839 Rp.39.609.897 Rp.3.824.606.290
129 Rp.95.156.736 Rp.56.113.880 Rp.39.042.856 Rp.3.768.492.410
130 Rp.95.156.736 Rp.56.686.709 Rp.38.470.027 Rp.3.711.805.701
131 Rp.95.156.736 Rp.57.265.386 Rp.37.891.350 Rp.3.654.540.315
132 Rp.95.156.736 Rp.57.849.970 Rp.37.306.766 Rp.3.596.690.345
133 Rp.95.156.736 Rp.58.440.522 Rp.36.716.214 Rp.3.538.249.823
134 Rp.95.156.736 Rp.59.037.102 Rp.36.119.634 Rp.3.479.212.721
135 Rp.95.156.736 Rp.59.639.773 Rp.35.516.963 Rp.3.419.572.948
136 Rp.95.156.736 Rp.60.248.595 Rp.34.908.141 Rp.3.359.324.353
137 Rp.95.156.736 Rp.60.863.633 Rp.34.293.103 Rp.3.298.460.720
138 Rp.95.156.736 Rp.61.484.949 Rp.33.671.787 Rp.3.236.975.771
139 Rp.95.156.736 Rp.62.112.608 Rp.33.044.128 Rp.3.174.863.163
140 Rp.95.156.736 Rp.62.746.675 Rp.32.410.061 Rp.3.112.116.488
141 Rp.95.156.736 Rp.63.387.214 Rp.31.769.522 Rp.3.048.729.274
142 Rp.95.156.736 Rp.64.034.291 Rp.31.122.445 Rp.2.984.694.983
143 Rp.95.156.736 Rp.64.687.975 Rp.30.468.761 Rp.2.920.007.008
144 Rp.95.156.736 Rp.65.348.331 Rp.29.808.405 Rp.2.854.658.677
145 Rp.95.156.736 Rp.66.015.429 Rp.29.141.307 Rp.2.788.643.248
146 Rp.95.156.736 Rp.66.689.336 Rp.28.467.400 Rp.2.721.953.912
147 Rp.95.156.736 Rp.67.370.123 Rp.27.786.613 Rp.2.654.583.789
148 Rp.95.156.736 Rp.68.057.860 Rp.27.098.876 Rp.2.586.525.929
149 Rp.95.156.736 Rp.68.752.617 Rp.26.404.119 Rp.2.517.773.312
150 Rp.95.156.736 Rp.69.454.467 Rp.25.702.269 Rp.2.448.318.845
151 Rp.95.156.736 Rp.70.163.481 Rp.24.993.255 Rp.2.378.155.364
152 Rp.95.156.736 Rp.70.879.733 Rp.24.277.003 Rp.2.307.275.631
153 Rp.95.156.736 Rp.71.603.297 Rp.23.553.439 Rp.2.235.672.334
154 Rp.95.156.736 Rp.72.334.248 Rp.22.822.488 Rp.2.163.338.086
155 Rp.95.156.736 Rp.73.072.660 Rp.22.084.076 Rp.2.090.265.426
156 Rp.95.156.736 Rp.73.818.610 Rp.21.338.126 Rp.2.016.446.816
157 Rp.95.156.736 Rp.74.572.175 Rp.20.584.561 Rp.1.941.874.641
158 Rp.95.156.736 Rp.75.333.432 Rp.19.823.304 Rp.1.866.541.209
159 Rp.95.156.736 Rp.76.102.461 Rp.19.054.275 Rp.1.790.438.748
160 Rp.95.156.736 Rp.76.879.340 Rp.18.277.396 Rp.1.713.559.408
161 Rp.95.156.736 Rp.77.664.150 Rp.17.492.586 Rp.1.635.895.258
162 Rp.95.156.736 Rp.78.456.972 Rp.16.699.764 Rp.1.557.438.286
163 Rp.95.156.736 Rp.79.257.887 Rp.15.898.849 Rp.1.478.180.399
164 Rp.95.156.736 Rp.80.066.978 Rp.15.089.758 Rp.1.398.113.421
165 Rp.95.156.736 Rp.80.884.328 Rp.14.272.408 Rp.1.317.229.093
166 Rp.95.156.736 Rp.81.710.022 Rp.13.446.714 Rp.1.235.519.071
167 Rp.95.156.736 Rp.82.544.145 Rp.12.612.591 Rp.1.152.974.926
168 Rp.95.156.736 Rp.83.386.784 Rp.11.769.952 Rp.1.069.588.142
169 Rp.95.156.736 Rp.84.238.024 Rp.10.918.712 Rp.985.350.118
170 Rp.95.156.736 Rp.85.097.954 Rp.10.058.782 Rp.900.252.164
171 Rp.95.156.736 Rp.85.966.662 Rp.9.190.074 Rp.814.285.502
172 Rp.95.156.736 Rp.86.844.238 Rp.8.312.498 Rp.727.441.264
173 Rp.95.156.736 Rp.87.730.773 Rp.7.425.963 Rp.639.710.491
174 Rp.95.156.736 Rp.88.626.358 Rp.6.530.378 Rp.551.084.133
175 Rp.95.156.736 Rp.89.531.085 Rp.5.625.651 Rp.461.553.048
176 Rp.95.156.736 Rp.90.445.049 Rp.4.711.687 Rp.371.107.999
177 Rp.95.156.736 Rp.91.368.342 Rp.3.788.394 Rp.279.739.657
178 Rp.95.156.736 Rp.92.301.060 Rp.2.855.676 Rp.187.438.597
179 Rp.95.156.736 Rp.93.243.300 Rp.1.913.436 Rp.94.195.297
180 Rp.95.156.736 Rp.94.195.297 Rp.961.577 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
    Rp4mily
    RUMAH Dijual
    di Surabaya
    Rp4mily
    • 4
    • 483
    • 300
    Lihat Rincian
    Rp4mily
  • RUMAH Dijual
    di Surabaya
    Rp2,8mily
    RUMAH Dijual
    di Surabaya
    Rp2,8mily
    • 4
    • 3
    • 170
    • 180
    Lihat Rincian
    Rp2,8mily
  • RUMAH Dijual
    di Surabaya
    Rp2,2mily
    RUMAH Dijual
    di Surabaya
    Rp2,2mily
    • 3
    • 2
    • 180
    • 140
    Lihat Rincian
    Rp2,2mily
  • TANAH Dijual
    di Surabaya
    Rp1,1mily
    TANAH Dijual
    di Surabaya
    Rp1,1mily
    • 112
    Lihat Rincian
    Rp1,1mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • 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