Dijual Rumah Nyaman Lokasi Strategis di Raya Graha Famili Surabaya

Graha Famili Dukuh Pakis Surabaya Jawa Timur

Rp47mily
Bisa Nego
KPR: 392jt/bln

Iklan rumah ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan rumah ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Dukuh Pakis, Wiyung, 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.47.000.000.000 Dana Tunai yang Harus Disiapkan Rp.14.100.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.37.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.392.628.481 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.447.236.662 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.40.936.704.584
Total Pembayaran
Rp.93.012.704.584 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.37.600.000.000
1 Rp.392.628.481 Rp.94.961.814 Rp.297.666.667 Rp.37.505.038.186
2 Rp.392.628.481 Rp.95.713.595 Rp.296.914.886 Rp.37.409.324.591
3 Rp.392.628.481 Rp.96.471.328 Rp.296.157.153 Rp.37.312.853.263
4 Rp.392.628.481 Rp.97.235.059 Rp.295.393.422 Rp.37.215.618.204
5 Rp.392.628.481 Rp.98.004.837 Rp.294.623.644 Rp.37.117.613.367
6 Rp.392.628.481 Rp.98.780.709 Rp.293.847.772 Rp.37.018.832.658
7 Rp.392.628.481 Rp.99.562.722 Rp.293.065.759 Rp.36.919.269.936
8 Rp.392.628.481 Rp.100.350.927 Rp.292.277.554 Rp.36.818.919.009
9 Rp.392.628.481 Rp.101.145.372 Rp.291.483.109 Rp.36.717.773.637
10 Rp.392.628.481 Rp.101.946.106 Rp.290.682.375 Rp.36.615.827.531
11 Rp.392.628.481 Rp.102.753.180 Rp.289.875.301 Rp.36.513.074.351
12 Rp.392.628.481 Rp.103.566.642 Rp.289.061.839 Rp.36.409.507.709
13 Rp.392.628.481 Rp.104.386.545 Rp.288.241.936 Rp.36.305.121.164
14 Rp.392.628.481 Rp.105.212.938 Rp.287.415.543 Rp.36.199.908.226
15 Rp.392.628.481 Rp.106.045.874 Rp.286.582.607 Rp.36.093.862.352
16 Rp.392.628.481 Rp.106.885.404 Rp.285.743.077 Rp.35.986.976.948
17 Rp.392.628.481 Rp.107.731.580 Rp.284.896.901 Rp.35.879.245.368
18 Rp.392.628.481 Rp.108.584.455 Rp.284.044.026 Rp.35.770.660.913
19 Rp.392.628.481 Rp.109.444.082 Rp.283.184.399 Rp.35.661.216.831
20 Rp.392.628.481 Rp.110.310.514 Rp.282.317.967 Rp.35.550.906.317
21 Rp.392.628.481 Rp.111.183.806 Rp.281.444.675 Rp.35.439.722.511
22 Rp.392.628.481 Rp.112.064.011 Rp.280.564.470 Rp.35.327.658.500
23 Rp.392.628.481 Rp.112.951.185 Rp.279.677.296 Rp.35.214.707.315
24 Rp.392.628.481 Rp.113.845.381 Rp.278.783.100 Rp.35.100.861.934
25 Rp.392.628.481 Rp.114.746.657 Rp.277.881.824 Rp.34.986.115.277
26 Rp.392.628.481 Rp.115.655.068 Rp.276.973.413 Rp.34.870.460.209
27 Rp.392.628.481 Rp.116.570.671 Rp.276.057.810 Rp.34.753.889.538
28 Rp.392.628.481 Rp.117.493.522 Rp.275.134.959 Rp.34.636.396.016
29 Rp.392.628.481 Rp.118.423.679 Rp.274.204.802 Rp.34.517.972.337
30 Rp.392.628.481 Rp.119.361.200 Rp.273.267.281 Rp.34.398.611.137
31 Rp.392.628.481 Rp.120.306.143 Rp.272.322.338 Rp.34.278.304.994
32 Rp.392.628.481 Rp.121.258.566 Rp.271.369.915 Rp.34.157.046.428
33 Rp.392.628.481 Rp.122.218.530 Rp.270.409.951 Rp.34.034.827.898
34 Rp.392.628.481 Rp.123.186.093 Rp.269.442.388 Rp.33.911.641.805
35 Rp.392.628.481 Rp.124.161.317 Rp.268.467.164 Rp.33.787.480.488
36 Rp.392.628.481 Rp.125.144.260 Rp.267.484.221 Rp.33.662.336.228
37 Rp.447.236.662 Rp.103.600.313 Rp.343.636.349 Rp.33.558.735.915
38 Rp.447.236.662 Rp.104.657.900 Rp.342.578.762 Rp.33.454.078.015
39 Rp.447.236.662 Rp.105.726.282 Rp.341.510.380 Rp.33.348.351.733
40 Rp.447.236.662 Rp.106.805.571 Rp.340.431.091 Rp.33.241.546.162
41 Rp.447.236.662 Rp.107.895.878 Rp.339.340.784 Rp.33.133.650.284
42 Rp.447.236.662 Rp.108.997.315 Rp.338.239.347 Rp.33.024.652.969
43 Rp.447.236.662 Rp.110.109.996 Rp.337.126.666 Rp.32.914.542.973
44 Rp.447.236.662 Rp.111.234.036 Rp.336.002.626 Rp.32.803.308.937
45 Rp.447.236.662 Rp.112.369.550 Rp.334.867.112 Rp.32.690.939.387
46 Rp.447.236.662 Rp.113.516.656 Rp.333.720.006 Rp.32.577.422.731
47 Rp.447.236.662 Rp.114.675.472 Rp.332.561.190 Rp.32.462.747.259
48 Rp.447.236.662 Rp.115.846.117 Rp.331.390.545 Rp.32.346.901.142
49 Rp.447.236.662 Rp.117.028.713 Rp.330.207.949 Rp.32.229.872.429
50 Rp.447.236.662 Rp.118.223.381 Rp.329.013.281 Rp.32.111.649.048
51 Rp.447.236.662 Rp.119.430.245 Rp.327.806.417 Rp.31.992.218.803
52 Rp.447.236.662 Rp.120.649.428 Rp.326.587.234 Rp.31.871.569.375
53 Rp.447.236.662 Rp.121.881.058 Rp.325.355.604 Rp.31.749.688.317
54 Rp.447.236.662 Rp.123.125.260 Rp.324.111.402 Rp.31.626.563.057
55 Rp.447.236.662 Rp.124.382.164 Rp.322.854.498 Rp.31.502.180.893
56 Rp.447.236.662 Rp.125.651.899 Rp.321.584.763 Rp.31.376.528.994
57 Rp.447.236.662 Rp.126.934.595 Rp.320.302.067 Rp.31.249.594.399
58 Rp.447.236.662 Rp.128.230.386 Rp.319.006.276 Rp.31.121.364.013
59 Rp.447.236.662 Rp.129.539.404 Rp.317.697.258 Rp.30.991.824.609
60 Rp.447.236.662 Rp.130.861.786 Rp.316.374.876 Rp.30.860.962.823
61 Rp.447.236.662 Rp.132.197.667 Rp.315.038.995 Rp.30.728.765.156
62 Rp.447.236.662 Rp.133.547.184 Rp.313.689.478 Rp.30.595.217.972
63 Rp.447.236.662 Rp.134.910.479 Rp.312.326.183 Rp.30.460.307.493
64 Rp.447.236.662 Rp.136.287.690 Rp.310.948.972 Rp.30.324.019.803
65 Rp.447.236.662 Rp.137.678.960 Rp.309.557.702 Rp.30.186.340.843
66 Rp.447.236.662 Rp.139.084.433 Rp.308.152.229 Rp.30.047.256.410
67 Rp.447.236.662 Rp.140.504.253 Rp.306.732.409 Rp.29.906.752.157
68 Rp.447.236.662 Rp.141.938.567 Rp.305.298.095 Rp.29.764.813.590
69 Rp.447.236.662 Rp.143.387.523 Rp.303.849.139 Rp.29.621.426.067
70 Rp.447.236.662 Rp.144.851.271 Rp.302.385.391 Rp.29.476.574.796
71 Rp.447.236.662 Rp.146.329.961 Rp.300.906.701 Rp.29.330.244.835
72 Rp.447.236.662 Rp.147.823.746 Rp.299.412.916 Rp.29.182.421.089
73 Rp.447.236.662 Rp.149.332.780 Rp.297.903.882 Rp.29.033.088.309
74 Rp.447.236.662 Rp.150.857.219 Rp.296.379.443 Rp.28.882.231.090
75 Rp.447.236.662 Rp.152.397.220 Rp.294.839.442 Rp.28.729.833.870
76 Rp.447.236.662 Rp.153.952.941 Rp.293.283.721 Rp.28.575.880.929
77 Rp.447.236.662 Rp.155.524.544 Rp.291.712.118 Rp.28.420.356.385
78 Rp.447.236.662 Rp.157.112.191 Rp.290.124.471 Rp.28.263.244.194
79 Rp.447.236.662 Rp.158.716.044 Rp.288.520.618 Rp.28.104.528.150
80 Rp.447.236.662 Rp.160.336.270 Rp.286.900.392 Rp.27.944.191.880
81 Rp.447.236.662 Rp.161.973.037 Rp.285.263.625 Rp.27.782.218.843
82 Rp.447.236.662 Rp.163.626.511 Rp.283.610.151 Rp.27.618.592.332
83 Rp.447.236.662 Rp.165.296.865 Rp.281.939.797 Rp.27.453.295.467
84 Rp.447.236.662 Rp.166.984.271 Rp.280.252.391 Rp.27.286.311.196
85 Rp.447.236.662 Rp.168.688.902 Rp.278.547.760 Rp.27.117.622.294
86 Rp.447.236.662 Rp.170.410.934 Rp.276.825.728 Rp.26.947.211.360
87 Rp.447.236.662 Rp.172.150.546 Rp.275.086.116 Rp.26.775.060.814
88 Rp.447.236.662 Rp.173.907.916 Rp.273.328.746 Rp.26.601.152.898
89 Rp.447.236.662 Rp.175.683.226 Rp.271.553.436 Rp.26.425.469.672
90 Rp.447.236.662 Rp.177.476.659 Rp.269.760.003 Rp.26.247.993.013
91 Rp.447.236.662 Rp.179.288.400 Rp.267.948.262 Rp.26.068.704.613
92 Rp.447.236.662 Rp.181.118.636 Rp.266.118.026 Rp.25.887.585.977
93 Rp.447.236.662 Rp.182.967.555 Rp.264.269.107 Rp.25.704.618.422
94 Rp.447.236.662 Rp.184.835.349 Rp.262.401.313 Rp.25.519.783.073
95 Rp.447.236.662 Rp.186.722.210 Rp.260.514.452 Rp.25.333.060.863
96 Rp.447.236.662 Rp.188.628.332 Rp.258.608.330 Rp.25.144.432.531
97 Rp.447.236.662 Rp.190.553.913 Rp.256.682.749 Rp.24.953.878.618
98 Rp.447.236.662 Rp.192.499.151 Rp.254.737.511 Rp.24.761.379.467
99 Rp.447.236.662 Rp.194.464.247 Rp.252.772.415 Rp.24.566.915.220
100 Rp.447.236.662 Rp.196.449.402 Rp.250.787.260 Rp.24.370.465.818
101 Rp.447.236.662 Rp.198.454.823 Rp.248.781.839 Rp.24.172.010.995
102 Rp.447.236.662 Rp.200.480.716 Rp.246.755.946 Rp.23.971.530.279
103 Rp.447.236.662 Rp.202.527.290 Rp.244.709.372 Rp.23.769.002.989
104 Rp.447.236.662 Rp.204.594.756 Rp.242.641.906 Rp.23.564.408.233
105 Rp.447.236.662 Rp.206.683.328 Rp.240.553.334 Rp.23.357.724.905
106 Rp.447.236.662 Rp.208.793.220 Rp.238.443.442 Rp.23.148.931.685
107 Rp.447.236.662 Rp.210.924.651 Rp.236.312.011 Rp.22.938.007.034
108 Rp.447.236.662 Rp.213.077.840 Rp.234.158.822 Rp.22.724.929.194
109 Rp.447.236.662 Rp.215.253.010 Rp.231.983.652 Rp.22.509.676.184
110 Rp.447.236.662 Rp.217.450.384 Rp.229.786.278 Rp.22.292.225.800
111 Rp.447.236.662 Rp.219.670.190 Rp.227.566.472 Rp.22.072.555.610
112 Rp.447.236.662 Rp.221.912.657 Rp.225.324.005 Rp.21.850.642.953
113 Rp.447.236.662 Rp.224.178.015 Rp.223.058.647 Rp.21.626.464.938
114 Rp.447.236.662 Rp.226.466.499 Rp.220.770.163 Rp.21.399.998.439
115 Rp.447.236.662 Rp.228.778.345 Rp.218.458.317 Rp.21.171.220.094
116 Rp.447.236.662 Rp.231.113.790 Rp.216.122.872 Rp.20.940.106.304
117 Rp.447.236.662 Rp.233.473.077 Rp.213.763.585 Rp.20.706.633.227
118 Rp.447.236.662 Rp.235.856.448 Rp.211.380.214 Rp.20.470.776.779
119 Rp.447.236.662 Rp.238.264.149 Rp.208.972.513 Rp.20.232.512.630
120 Rp.447.236.662 Rp.240.696.429 Rp.206.540.233 Rp.19.991.816.201
121 Rp.447.236.662 Rp.243.153.538 Rp.204.083.124 Rp.19.748.662.663
122 Rp.447.236.662 Rp.245.635.731 Rp.201.600.931 Rp.19.503.026.932
123 Rp.447.236.662 Rp.248.143.262 Rp.199.093.400 Rp.19.254.883.670
124 Rp.447.236.662 Rp.250.676.391 Rp.196.560.271 Rp.19.004.207.279
125 Rp.447.236.662 Rp.253.235.379 Rp.194.001.283 Rp.18.750.971.900
126 Rp.447.236.662 Rp.255.820.491 Rp.191.416.171 Rp.18.495.151.409
127 Rp.447.236.662 Rp.258.431.991 Rp.188.804.671 Rp.18.236.719.418
128 Rp.447.236.662 Rp.261.070.151 Rp.186.166.511 Rp.17.975.649.267
129 Rp.447.236.662 Rp.263.735.242 Rp.183.501.420 Rp.17.711.914.025
130 Rp.447.236.662 Rp.266.427.540 Rp.180.809.122 Rp.17.445.486.485
131 Rp.447.236.662 Rp.269.147.321 Rp.178.089.341 Rp.17.176.339.164
132 Rp.447.236.662 Rp.271.894.866 Rp.175.341.796 Rp.16.904.444.298
133 Rp.447.236.662 Rp.274.670.460 Rp.172.566.202 Rp.16.629.773.838
134 Rp.447.236.662 Rp.277.474.387 Rp.169.762.275 Rp.16.352.299.451
135 Rp.447.236.662 Rp.280.306.938 Rp.166.929.724 Rp.16.071.992.513
136 Rp.447.236.662 Rp.283.168.405 Rp.164.068.257 Rp.15.788.824.108
137 Rp.447.236.662 Rp.286.059.083 Rp.161.177.579 Rp.15.502.765.025
138 Rp.447.236.662 Rp.288.979.269 Rp.158.257.393 Rp.15.213.785.756
139 Rp.447.236.662 Rp.291.929.266 Rp.155.307.396 Rp.14.921.856.490
140 Rp.447.236.662 Rp.294.909.377 Rp.152.327.285 Rp.14.626.947.113
141 Rp.447.236.662 Rp.297.919.910 Rp.149.316.752 Rp.14.329.027.203
142 Rp.447.236.662 Rp.300.961.176 Rp.146.275.486 Rp.14.028.066.027
143 Rp.447.236.662 Rp.304.033.488 Rp.143.203.174 Rp.13.724.032.539
144 Rp.447.236.662 Rp.307.137.163 Rp.140.099.499 Rp.13.416.895.376
145 Rp.447.236.662 Rp.310.272.522 Rp.136.964.140 Rp.13.106.622.854
146 Rp.447.236.662 Rp.313.439.887 Rp.133.796.775 Rp.12.793.182.967
147 Rp.447.236.662 Rp.316.639.586 Rp.130.597.076 Rp.12.476.543.381
148 Rp.447.236.662 Rp.319.871.948 Rp.127.364.714 Rp.12.156.671.433
149 Rp.447.236.662 Rp.323.137.308 Rp.124.099.354 Rp.11.833.534.125
150 Rp.447.236.662 Rp.326.436.001 Rp.120.800.661 Rp.11.507.098.124
151 Rp.447.236.662 Rp.329.768.369 Rp.117.468.293 Rp.11.177.329.755
152 Rp.447.236.662 Rp.333.134.754 Rp.114.101.908 Rp.10.844.195.001
153 Rp.447.236.662 Rp.336.535.505 Rp.110.701.157 Rp.10.507.659.496
154 Rp.447.236.662 Rp.339.970.971 Rp.107.265.691 Rp.10.167.688.525
155 Rp.447.236.662 Rp.343.441.508 Rp.103.795.154 Rp.9.824.247.017
156 Rp.447.236.662 Rp.346.947.474 Rp.100.289.188 Rp.9.477.299.543
157 Rp.447.236.662 Rp.350.489.229 Rp.96.747.433 Rp.9.126.810.314
158 Rp.447.236.662 Rp.354.067.140 Rp.93.169.522 Rp.8.772.743.174
159 Rp.447.236.662 Rp.357.681.575 Rp.89.555.087 Rp.8.415.061.599
160 Rp.447.236.662 Rp.361.332.908 Rp.85.903.754 Rp.8.053.728.691
161 Rp.447.236.662 Rp.365.021.515 Rp.82.215.147 Rp.7.688.707.176
162 Rp.447.236.662 Rp.368.747.776 Rp.78.488.886 Rp.7.319.959.400
163 Rp.447.236.662 Rp.372.512.076 Rp.74.724.586 Rp.6.947.447.324
164 Rp.447.236.662 Rp.376.314.804 Rp.70.921.858 Rp.6.571.132.520
165 Rp.447.236.662 Rp.380.156.351 Rp.67.080.311 Rp.6.190.976.169
166 Rp.447.236.662 Rp.384.037.114 Rp.63.199.548 Rp.5.806.939.055
167 Rp.447.236.662 Rp.387.957.492 Rp.59.279.170 Rp.5.418.981.563
168 Rp.447.236.662 Rp.391.917.892 Rp.55.318.770 Rp.5.027.063.671
169 Rp.447.236.662 Rp.395.918.720 Rp.51.317.942 Rp.4.631.144.951
170 Rp.447.236.662 Rp.399.960.391 Rp.47.276.271 Rp.4.231.184.560
171 Rp.447.236.662 Rp.404.043.320 Rp.43.193.342 Rp.3.827.141.240
172 Rp.447.236.662 Rp.408.167.929 Rp.39.068.733 Rp.3.418.973.311
173 Rp.447.236.662 Rp.412.334.643 Rp.34.902.019 Rp.3.006.638.668
174 Rp.447.236.662 Rp.416.543.892 Rp.30.692.770 Rp.2.590.094.776
175 Rp.447.236.662 Rp.420.796.111 Rp.26.440.551 Rp.2.169.298.665
176 Rp.447.236.662 Rp.425.091.738 Rp.22.144.924 Rp.1.744.206.927
177 Rp.447.236.662 Rp.429.431.216 Rp.17.805.446 Rp.1.314.775.711
178 Rp.447.236.662 Rp.433.814.993 Rp.13.421.669 Rp.880.960.718
179 Rp.447.236.662 Rp.438.243.521 Rp.8.993.141 Rp.442.717.197
180 Rp.447.236.662 Rp.442.717.197 Rp.4.519.405 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp2,15mily
    RUMAH Dijual
    di Surabaya
    Rp2,15mily
    • 3
    • 2
    • 132
    • 176
    Lihat Rincian
    Rp2,15mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • 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
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 1
    • 1
    • 11
    Lihat Rincian
    Rp550rb/bln
  • APARTEMEN Dijual
    di Surabaya
    Rp160jt
    APARTEMEN Dijual
    di Surabaya
    Rp160jt
    • 1
    • 1
    • 18
    Lihat Rincian
    Rp160jt
  • 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

Best Offer