Perumahan Palm Spring Regency

Palm Spring A27 Jambangan, Surabaya

Palm Spring Regency Jl. Raya Jambangan Palm Spring A27 Jambangan Surabaya Jawa Timur

Rp2,2mily
Bisa Nego
KPR: 18,3jt/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.2.200.000.000 Dana Tunai yang Harus Disiapkan Rp.660.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.760.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.18.378.354 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.20.934.482 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.916.186.245
Total Pembayaran
Rp.4.353.786.245 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.1.760.000.000
1 Rp.18.378.354 Rp.4.445.021 Rp.13.933.333 Rp.1.755.554.979
2 Rp.18.378.354 Rp.4.480.210 Rp.13.898.144 Rp.1.751.074.769
3 Rp.18.378.354 Rp.4.515.679 Rp.13.862.675 Rp.1.746.559.090
4 Rp.18.378.354 Rp.4.551.428 Rp.13.826.926 Rp.1.742.007.662
5 Rp.18.378.354 Rp.4.587.460 Rp.13.790.894 Rp.1.737.420.202
6 Rp.18.378.354 Rp.4.623.777 Rp.13.754.577 Rp.1.732.796.425
7 Rp.18.378.354 Rp.4.660.382 Rp.13.717.972 Rp.1.728.136.043
8 Rp.18.378.354 Rp.4.697.277 Rp.13.681.077 Rp.1.723.438.766
9 Rp.18.378.354 Rp.4.734.464 Rp.13.643.890 Rp.1.718.704.302
10 Rp.18.378.354 Rp.4.771.945 Rp.13.606.409 Rp.1.713.932.357
11 Rp.18.378.354 Rp.4.809.723 Rp.13.568.631 Rp.1.709.122.634
12 Rp.18.378.354 Rp.4.847.800 Rp.13.530.554 Rp.1.704.274.834
13 Rp.18.378.354 Rp.4.886.178 Rp.13.492.176 Rp.1.699.388.656
14 Rp.18.378.354 Rp.4.924.860 Rp.13.453.494 Rp.1.694.463.796
15 Rp.18.378.354 Rp.4.963.849 Rp.13.414.505 Rp.1.689.499.947
16 Rp.18.378.354 Rp.5.003.146 Rp.13.375.208 Rp.1.684.496.801
17 Rp.18.378.354 Rp.5.042.754 Rp.13.335.600 Rp.1.679.454.047
18 Rp.18.378.354 Rp.5.082.676 Rp.13.295.678 Rp.1.674.371.371
19 Rp.18.378.354 Rp.5.122.914 Rp.13.255.440 Rp.1.669.248.457
20 Rp.18.378.354 Rp.5.163.470 Rp.13.214.884 Rp.1.664.084.987
21 Rp.18.378.354 Rp.5.204.348 Rp.13.174.006 Rp.1.658.880.639
22 Rp.18.378.354 Rp.5.245.549 Rp.13.132.805 Rp.1.653.635.090
23 Rp.18.378.354 Rp.5.287.076 Rp.13.091.278 Rp.1.648.348.014
24 Rp.18.378.354 Rp.5.328.932 Rp.13.049.422 Rp.1.643.019.082
25 Rp.18.378.354 Rp.5.371.120 Rp.13.007.234 Rp.1.637.647.962
26 Rp.18.378.354 Rp.5.413.641 Rp.12.964.713 Rp.1.632.234.321
27 Rp.18.378.354 Rp.5.456.499 Rp.12.921.855 Rp.1.626.777.822
28 Rp.18.378.354 Rp.5.499.696 Rp.12.878.658 Rp.1.621.278.126
29 Rp.18.378.354 Rp.5.543.236 Rp.12.835.118 Rp.1.615.734.890
30 Rp.18.378.354 Rp.5.587.119 Rp.12.791.235 Rp.1.610.147.771
31 Rp.18.378.354 Rp.5.631.351 Rp.12.747.003 Rp.1.604.516.420
32 Rp.18.378.354 Rp.5.675.932 Rp.12.702.422 Rp.1.598.840.488
33 Rp.18.378.354 Rp.5.720.867 Rp.12.657.487 Rp.1.593.119.621
34 Rp.18.378.354 Rp.5.766.157 Rp.12.612.197 Rp.1.587.353.464
35 Rp.18.378.354 Rp.5.811.806 Rp.12.566.548 Rp.1.581.541.658
36 Rp.18.378.354 Rp.5.857.816 Rp.12.520.538 Rp.1.575.683.842
37 Rp.20.934.482 Rp.4.849.376 Rp.16.085.106 Rp.1.570.834.466
38 Rp.20.934.482 Rp.4.898.880 Rp.16.035.602 Rp.1.565.935.586
39 Rp.20.934.482 Rp.4.948.890 Rp.15.985.592 Rp.1.560.986.696
40 Rp.20.934.482 Rp.4.999.409 Rp.15.935.073 Rp.1.555.987.287
41 Rp.20.934.482 Rp.5.050.445 Rp.15.884.037 Rp.1.550.936.842
42 Rp.20.934.482 Rp.5.102.002 Rp.15.832.480 Rp.1.545.834.840
43 Rp.20.934.482 Rp.5.154.085 Rp.15.780.397 Rp.1.540.680.755
44 Rp.20.934.482 Rp.5.206.699 Rp.15.727.783 Rp.1.535.474.056
45 Rp.20.934.482 Rp.5.259.851 Rp.15.674.631 Rp.1.530.214.205
46 Rp.20.934.482 Rp.5.313.545 Rp.15.620.937 Rp.1.524.900.660
47 Rp.20.934.482 Rp.5.367.788 Rp.15.566.694 Rp.1.519.532.872
48 Rp.20.934.482 Rp.5.422.584 Rp.15.511.898 Rp.1.514.110.288
49 Rp.20.934.482 Rp.5.477.939 Rp.15.456.543 Rp.1.508.632.349
50 Rp.20.934.482 Rp.5.533.860 Rp.15.400.622 Rp.1.503.098.489
51 Rp.20.934.482 Rp.5.590.352 Rp.15.344.130 Rp.1.497.508.137
52 Rp.20.934.482 Rp.5.647.420 Rp.15.287.062 Rp.1.491.860.717
53 Rp.20.934.482 Rp.5.705.071 Rp.15.229.411 Rp.1.486.155.646
54 Rp.20.934.482 Rp.5.763.310 Rp.15.171.172 Rp.1.480.392.336
55 Rp.20.934.482 Rp.5.822.144 Rp.15.112.338 Rp.1.474.570.192
56 Rp.20.934.482 Rp.5.881.578 Rp.15.052.904 Rp.1.468.688.614
57 Rp.20.934.482 Rp.5.941.619 Rp.14.992.863 Rp.1.462.746.995
58 Rp.20.934.482 Rp.6.002.273 Rp.14.932.209 Rp.1.456.744.722
59 Rp.20.934.482 Rp.6.063.546 Rp.14.870.936 Rp.1.450.681.176
60 Rp.20.934.482 Rp.6.125.445 Rp.14.809.037 Rp.1.444.555.731
61 Rp.20.934.482 Rp.6.187.976 Rp.14.746.506 Rp.1.438.367.755
62 Rp.20.934.482 Rp.6.251.145 Rp.14.683.337 Rp.1.432.116.610
63 Rp.20.934.482 Rp.6.314.958 Rp.14.619.524 Rp.1.425.801.652
64 Rp.20.934.482 Rp.6.379.423 Rp.14.555.059 Rp.1.419.422.229
65 Rp.20.934.482 Rp.6.444.547 Rp.14.489.935 Rp.1.412.977.682
66 Rp.20.934.482 Rp.6.510.335 Rp.14.424.147 Rp.1.406.467.347
67 Rp.20.934.482 Rp.6.576.794 Rp.14.357.688 Rp.1.399.890.553
68 Rp.20.934.482 Rp.6.643.933 Rp.14.290.549 Rp.1.393.246.620
69 Rp.20.934.482 Rp.6.711.756 Rp.14.222.726 Rp.1.386.534.864
70 Rp.20.934.482 Rp.6.780.272 Rp.14.154.210 Rp.1.379.754.592
71 Rp.20.934.482 Rp.6.849.487 Rp.14.084.995 Rp.1.372.905.105
72 Rp.20.934.482 Rp.6.919.409 Rp.14.015.073 Rp.1.365.985.696
73 Rp.20.934.482 Rp.6.990.045 Rp.13.944.437 Rp.1.358.995.651
74 Rp.20.934.482 Rp.7.061.401 Rp.13.873.081 Rp.1.351.934.250
75 Rp.20.934.482 Rp.7.133.487 Rp.13.800.995 Rp.1.344.800.763
76 Rp.20.934.482 Rp.7.206.308 Rp.13.728.174 Rp.1.337.594.455
77 Rp.20.934.482 Rp.7.279.872 Rp.13.654.610 Rp.1.330.314.583
78 Rp.20.934.482 Rp.7.354.187 Rp.13.580.295 Rp.1.322.960.396
79 Rp.20.934.482 Rp.7.429.261 Rp.13.505.221 Rp.1.315.531.135
80 Rp.20.934.482 Rp.7.505.102 Rp.13.429.380 Rp.1.308.026.033
81 Rp.20.934.482 Rp.7.581.716 Rp.13.352.766 Rp.1.300.444.317
82 Rp.20.934.482 Rp.7.659.113 Rp.13.275.369 Rp.1.292.785.204
83 Rp.20.934.482 Rp.7.737.300 Rp.13.197.182 Rp.1.285.047.904
84 Rp.20.934.482 Rp.7.816.285 Rp.13.118.197 Rp.1.277.231.619
85 Rp.20.934.482 Rp.7.896.076 Rp.13.038.406 Rp.1.269.335.543
86 Rp.20.934.482 Rp.7.976.682 Rp.12.957.800 Rp.1.261.358.861
87 Rp.20.934.482 Rp.8.058.110 Rp.12.876.372 Rp.1.253.300.751
88 Rp.20.934.482 Rp.8.140.370 Rp.12.794.112 Rp.1.245.160.381
89 Rp.20.934.482 Rp.8.223.470 Rp.12.711.012 Rp.1.236.936.911
90 Rp.20.934.482 Rp.8.307.418 Rp.12.627.064 Rp.1.228.629.493
91 Rp.20.934.482 Rp.8.392.223 Rp.12.542.259 Rp.1.220.237.270
92 Rp.20.934.482 Rp.8.477.893 Rp.12.456.589 Rp.1.211.759.377
93 Rp.20.934.482 Rp.8.564.438 Rp.12.370.044 Rp.1.203.194.939
94 Rp.20.934.482 Rp.8.651.867 Rp.12.282.615 Rp.1.194.543.072
95 Rp.20.934.482 Rp.8.740.188 Rp.12.194.294 Rp.1.185.802.884
96 Rp.20.934.482 Rp.8.829.411 Rp.12.105.071 Rp.1.176.973.473
97 Rp.20.934.482 Rp.8.919.544 Rp.12.014.938 Rp.1.168.053.929
98 Rp.20.934.482 Rp.9.010.598 Rp.11.923.884 Rp.1.159.043.331
99 Rp.20.934.482 Rp.9.102.581 Rp.11.831.901 Rp.1.149.940.750
100 Rp.20.934.482 Rp.9.195.504 Rp.11.738.978 Rp.1.140.745.246
101 Rp.20.934.482 Rp.9.289.374 Rp.11.645.108 Rp.1.131.455.872
102 Rp.20.934.482 Rp.9.384.203 Rp.11.550.279 Rp.1.122.071.669
103 Rp.20.934.482 Rp.9.480.000 Rp.11.454.482 Rp.1.112.591.669
104 Rp.20.934.482 Rp.9.576.775 Rp.11.357.707 Rp.1.103.014.894
105 Rp.20.934.482 Rp.9.674.538 Rp.11.259.944 Rp.1.093.340.356
106 Rp.20.934.482 Rp.9.773.299 Rp.11.161.183 Rp.1.083.567.057
107 Rp.20.934.482 Rp.9.873.068 Rp.11.061.414 Rp.1.073.693.989
108 Rp.20.934.482 Rp.9.973.856 Rp.10.960.626 Rp.1.063.720.133
109 Rp.20.934.482 Rp.10.075.672 Rp.10.858.810 Rp.1.053.644.461
110 Rp.20.934.482 Rp.10.178.528 Rp.10.755.954 Rp.1.043.465.933
111 Rp.20.934.482 Rp.10.282.434 Rp.10.652.048 Rp.1.033.183.499
112 Rp.20.934.482 Rp.10.387.400 Rp.10.547.082 Rp.1.022.796.099
113 Rp.20.934.482 Rp.10.493.438 Rp.10.441.044 Rp.1.012.302.661
114 Rp.20.934.482 Rp.10.600.559 Rp.10.333.923 Rp.1.001.702.102
115 Rp.20.934.482 Rp.10.708.773 Rp.10.225.709 Rp.990.993.329
116 Rp.20.934.482 Rp.10.818.092 Rp.10.116.390 Rp.980.175.237
117 Rp.20.934.482 Rp.10.928.526 Rp.10.005.956 Rp.969.246.711
118 Rp.20.934.482 Rp.11.040.088 Rp.9.894.394 Rp.958.206.623
119 Rp.20.934.482 Rp.11.152.789 Rp.9.781.693 Rp.947.053.834
120 Rp.20.934.482 Rp.11.266.641 Rp.9.667.841 Rp.935.787.193
121 Rp.20.934.482 Rp.11.381.654 Rp.9.552.828 Rp.924.405.539
122 Rp.20.934.482 Rp.11.497.842 Rp.9.436.640 Rp.912.907.697
123 Rp.20.934.482 Rp.11.615.216 Rp.9.319.266 Rp.901.292.481
124 Rp.20.934.482 Rp.11.733.788 Rp.9.200.694 Rp.889.558.693
125 Rp.20.934.482 Rp.11.853.570 Rp.9.080.912 Rp.877.705.123
126 Rp.20.934.482 Rp.11.974.576 Rp.8.959.906 Rp.865.730.547
127 Rp.20.934.482 Rp.12.096.816 Rp.8.837.666 Rp.853.633.731
128 Rp.20.934.482 Rp.12.220.304 Rp.8.714.178 Rp.841.413.427
129 Rp.20.934.482 Rp.12.345.053 Rp.8.589.429 Rp.829.068.374
130 Rp.20.934.482 Rp.12.471.076 Rp.8.463.406 Rp.816.597.298
131 Rp.20.934.482 Rp.12.598.385 Rp.8.336.097 Rp.803.998.913
132 Rp.20.934.482 Rp.12.726.993 Rp.8.207.489 Rp.791.271.920
133 Rp.20.934.482 Rp.12.856.914 Rp.8.077.568 Rp.778.415.006
134 Rp.20.934.482 Rp.12.988.162 Rp.7.946.320 Rp.765.426.844
135 Rp.20.934.482 Rp.13.120.750 Rp.7.813.732 Rp.752.306.094
136 Rp.20.934.482 Rp.13.254.691 Rp.7.679.791 Rp.739.051.403
137 Rp.20.934.482 Rp.13.389.999 Rp.7.544.483 Rp.725.661.404
138 Rp.20.934.482 Rp.13.526.689 Rp.7.407.793 Rp.712.134.715
139 Rp.20.934.482 Rp.13.664.773 Rp.7.269.709 Rp.698.469.942
140 Rp.20.934.482 Rp.13.804.268 Rp.7.130.214 Rp.684.665.674
141 Rp.20.934.482 Rp.13.945.187 Rp.6.989.295 Rp.670.720.487
142 Rp.20.934.482 Rp.14.087.544 Rp.6.846.938 Rp.656.632.943
143 Rp.20.934.482 Rp.14.231.354 Rp.6.703.128 Rp.642.401.589
144 Rp.20.934.482 Rp.14.376.632 Rp.6.557.850 Rp.628.024.957
145 Rp.20.934.482 Rp.14.523.394 Rp.6.411.088 Rp.613.501.563
146 Rp.20.934.482 Rp.14.671.654 Rp.6.262.828 Rp.598.829.909
147 Rp.20.934.482 Rp.14.821.427 Rp.6.113.055 Rp.584.008.482
148 Rp.20.934.482 Rp.14.972.729 Rp.5.961.753 Rp.569.035.753
149 Rp.20.934.482 Rp.15.125.575 Rp.5.808.907 Rp.553.910.178
150 Rp.20.934.482 Rp.15.279.982 Rp.5.654.500 Rp.538.630.196
151 Rp.20.934.482 Rp.15.435.965 Rp.5.498.517 Rp.523.194.231
152 Rp.20.934.482 Rp.15.593.541 Rp.5.340.941 Rp.507.600.690
153 Rp.20.934.482 Rp.15.752.725 Rp.5.181.757 Rp.491.847.965
154 Rp.20.934.482 Rp.15.913.534 Rp.5.020.948 Rp.475.934.431
155 Rp.20.934.482 Rp.16.075.985 Rp.4.858.497 Rp.459.858.446
156 Rp.20.934.482 Rp.16.240.094 Rp.4.694.388 Rp.443.618.352
157 Rp.20.934.482 Rp.16.405.878 Rp.4.528.604 Rp.427.212.474
158 Rp.20.934.482 Rp.16.573.355 Rp.4.361.127 Rp.410.639.119
159 Rp.20.934.482 Rp.16.742.541 Rp.4.191.941 Rp.393.896.578
160 Rp.20.934.482 Rp.16.913.454 Rp.4.021.028 Rp.376.983.124
161 Rp.20.934.482 Rp.17.086.113 Rp.3.848.369 Rp.359.897.011
162 Rp.20.934.482 Rp.17.260.533 Rp.3.673.949 Rp.342.636.478
163 Rp.20.934.482 Rp.17.436.735 Rp.3.497.747 Rp.325.199.743
164 Rp.20.934.482 Rp.17.614.735 Rp.3.319.747 Rp.307.585.008
165 Rp.20.934.482 Rp.17.794.552 Rp.3.139.930 Rp.289.790.456
166 Rp.20.934.482 Rp.17.976.204 Rp.2.958.278 Rp.271.814.252
167 Rp.20.934.482 Rp.18.159.712 Rp.2.774.770 Rp.253.654.540
168 Rp.20.934.482 Rp.18.345.092 Rp.2.589.390 Rp.235.309.448
169 Rp.20.934.482 Rp.18.532.365 Rp.2.402.117 Rp.216.777.083
170 Rp.20.934.482 Rp.18.721.549 Rp.2.212.933 Rp.198.055.534
171 Rp.20.934.482 Rp.18.912.665 Rp.2.021.817 Rp.179.142.869
172 Rp.20.934.482 Rp.19.105.732 Rp.1.828.750 Rp.160.037.137
173 Rp.20.934.482 Rp.19.300.770 Rp.1.633.712 Rp.140.736.367
174 Rp.20.934.482 Rp.19.497.798 Rp.1.436.684 Rp.121.238.569
175 Rp.20.934.482 Rp.19.696.838 Rp.1.237.644 Rp.101.541.731
176 Rp.20.934.482 Rp.19.897.910 Rp.1.036.572 Rp.81.643.821
177 Rp.20.934.482 Rp.20.101.035 Rp.833.447 Rp.61.542.786
178 Rp.20.934.482 Rp.20.306.233 Rp.628.249 Rp.41.236.553
179 Rp.20.934.482 Rp.20.513.526 Rp.420.956 Rp.20.723.027
180 Rp.20.934.482 Rp.20.723.027 Rp.211.548 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Surabaya
    Rp2,5jt/bln
    APARTEMEN Disewa
    di Surabaya
    Rp2,5jt/bln
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp2,5jt/bln
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • 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
  • RUANG KANTOR Disewa
    di Surabaya
    Rp5jt/bln
    RUANG KANTOR Disewa
    di Surabaya
    Rp5jt/bln
    • 1
    • 60
    Lihat Rincian
    Rp5jt/bln
  • 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

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