Dijua Rumah Nyaman di Mulyosari Surabaya

Raya Mulyosari Surabaya Jawa Timur

Rp1,25mily
KPR: 10,4jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Mulyorejo, 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.1.250.000.000 Dana Tunai yang Harus Disiapkan Rp.375.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.10.442.247 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.894.592 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.088.742.134
Total Pembayaran
Rp.2.473.742.134 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.1.000.000.000
1 Rp.10.442.247 Rp.2.525.580 Rp.7.916.667 Rp.997.474.420
2 Rp.10.442.247 Rp.2.545.575 Rp.7.896.672 Rp.994.928.845
3 Rp.10.442.247 Rp.2.565.727 Rp.7.876.520 Rp.992.363.118
4 Rp.10.442.247 Rp.2.586.039 Rp.7.856.208 Rp.989.777.079
5 Rp.10.442.247 Rp.2.606.512 Rp.7.835.735 Rp.987.170.567
6 Rp.10.442.247 Rp.2.627.147 Rp.7.815.100 Rp.984.543.420
7 Rp.10.442.247 Rp.2.647.945 Rp.7.794.302 Rp.981.895.475
8 Rp.10.442.247 Rp.2.668.908 Rp.7.773.339 Rp.979.226.567
9 Rp.10.442.247 Rp.2.690.037 Rp.7.752.210 Rp.976.536.530
10 Rp.10.442.247 Rp.2.711.333 Rp.7.730.914 Rp.973.825.197
11 Rp.10.442.247 Rp.2.732.798 Rp.7.709.449 Rp.971.092.399
12 Rp.10.442.247 Rp.2.754.432 Rp.7.687.815 Rp.968.337.967
13 Rp.10.442.247 Rp.2.776.238 Rp.7.666.009 Rp.965.561.729
14 Rp.10.442.247 Rp.2.798.217 Rp.7.644.030 Rp.962.763.512
15 Rp.10.442.247 Rp.2.820.369 Rp.7.621.878 Rp.959.943.143
16 Rp.10.442.247 Rp.2.842.697 Rp.7.599.550 Rp.957.100.446
17 Rp.10.442.247 Rp.2.865.202 Rp.7.577.045 Rp.954.235.244
18 Rp.10.442.247 Rp.2.887.885 Rp.7.554.362 Rp.951.347.359
19 Rp.10.442.247 Rp.2.910.747 Rp.7.531.500 Rp.948.436.612
20 Rp.10.442.247 Rp.2.933.790 Rp.7.508.457 Rp.945.502.822
21 Rp.10.442.247 Rp.2.957.016 Rp.7.485.231 Rp.942.545.806
22 Rp.10.442.247 Rp.2.980.426 Rp.7.461.821 Rp.939.565.380
23 Rp.10.442.247 Rp.3.004.021 Rp.7.438.226 Rp.936.561.359
24 Rp.10.442.247 Rp.3.027.803 Rp.7.414.444 Rp.933.533.556
25 Rp.10.442.247 Rp.3.051.773 Rp.7.390.474 Rp.930.481.783
26 Rp.10.442.247 Rp.3.075.933 Rp.7.366.314 Rp.927.405.850
27 Rp.10.442.247 Rp.3.100.284 Rp.7.341.963 Rp.924.305.566
28 Rp.10.442.247 Rp.3.124.828 Rp.7.317.419 Rp.921.180.738
29 Rp.10.442.247 Rp.3.149.566 Rp.7.292.681 Rp.918.031.172
30 Rp.10.442.247 Rp.3.174.500 Rp.7.267.747 Rp.914.856.672
31 Rp.10.442.247 Rp.3.199.632 Rp.7.242.615 Rp.911.657.040
32 Rp.10.442.247 Rp.3.224.962 Rp.7.217.285 Rp.908.432.078
33 Rp.10.442.247 Rp.3.250.493 Rp.7.191.754 Rp.905.181.585
34 Rp.10.442.247 Rp.3.276.226 Rp.7.166.021 Rp.901.905.359
35 Rp.10.442.247 Rp.3.302.163 Rp.7.140.084 Rp.898.603.196
36 Rp.10.442.247 Rp.3.328.305 Rp.7.113.942 Rp.895.274.891
37 Rp.11.894.592 Rp.2.755.327 Rp.9.139.265 Rp.892.519.564
38 Rp.11.894.592 Rp.2.783.455 Rp.9.111.137 Rp.889.736.109
39 Rp.11.894.592 Rp.2.811.869 Rp.9.082.723 Rp.886.924.240
40 Rp.11.894.592 Rp.2.840.574 Rp.9.054.018 Rp.884.083.666
41 Rp.11.894.592 Rp.2.869.571 Rp.9.025.021 Rp.881.214.095
42 Rp.11.894.592 Rp.2.898.865 Rp.8.995.727 Rp.878.315.230
43 Rp.11.894.592 Rp.2.928.457 Rp.8.966.135 Rp.875.386.773
44 Rp.11.894.592 Rp.2.958.352 Rp.8.936.240 Rp.872.428.421
45 Rp.11.894.592 Rp.2.988.552 Rp.8.906.040 Rp.869.439.869
46 Rp.11.894.592 Rp.3.019.060 Rp.8.875.532 Rp.866.420.809
47 Rp.11.894.592 Rp.3.049.880 Rp.8.844.712 Rp.863.370.929
48 Rp.11.894.592 Rp.3.081.014 Rp.8.813.578 Rp.860.289.915
49 Rp.11.894.592 Rp.3.112.466 Rp.8.782.126 Rp.857.177.449
50 Rp.11.894.592 Rp.3.144.239 Rp.8.750.353 Rp.854.033.210
51 Rp.11.894.592 Rp.3.176.336 Rp.8.718.256 Rp.850.856.874
52 Rp.11.894.592 Rp.3.208.761 Rp.8.685.831 Rp.847.648.113
53 Rp.11.894.592 Rp.3.241.518 Rp.8.653.074 Rp.844.406.595
54 Rp.11.894.592 Rp.3.274.608 Rp.8.619.984 Rp.841.131.987
55 Rp.11.894.592 Rp.3.308.036 Rp.8.586.556 Rp.837.823.951
56 Rp.11.894.592 Rp.3.341.806 Rp.8.552.786 Rp.834.482.145
57 Rp.11.894.592 Rp.3.375.920 Rp.8.518.672 Rp.831.106.225
58 Rp.11.894.592 Rp.3.410.383 Rp.8.484.209 Rp.827.695.842
59 Rp.11.894.592 Rp.3.445.197 Rp.8.449.395 Rp.824.250.645
60 Rp.11.894.592 Rp.3.480.367 Rp.8.414.225 Rp.820.770.278
61 Rp.11.894.592 Rp.3.515.895 Rp.8.378.697 Rp.817.254.383
62 Rp.11.894.592 Rp.3.551.787 Rp.8.342.805 Rp.813.702.596
63 Rp.11.894.592 Rp.3.588.045 Rp.8.306.547 Rp.810.114.551
64 Rp.11.894.592 Rp.3.624.673 Rp.8.269.919 Rp.806.489.878
65 Rp.11.894.592 Rp.3.661.674 Rp.8.232.918 Rp.802.828.204
66 Rp.11.894.592 Rp.3.699.054 Rp.8.195.538 Rp.799.129.150
67 Rp.11.894.592 Rp.3.736.815 Rp.8.157.777 Rp.795.392.335
68 Rp.11.894.592 Rp.3.774.962 Rp.8.119.630 Rp.791.617.373
69 Rp.11.894.592 Rp.3.813.498 Rp.8.081.094 Rp.787.803.875
70 Rp.11.894.592 Rp.3.852.427 Rp.8.042.165 Rp.783.951.448
71 Rp.11.894.592 Rp.3.891.754 Rp.8.002.838 Rp.780.059.694
72 Rp.11.894.592 Rp.3.931.483 Rp.7.963.109 Rp.776.128.211
73 Rp.11.894.592 Rp.3.971.617 Rp.7.922.975 Rp.772.156.594
74 Rp.11.894.592 Rp.4.012.160 Rp.7.882.432 Rp.768.144.434
75 Rp.11.894.592 Rp.4.053.118 Rp.7.841.474 Rp.764.091.316
76 Rp.11.894.592 Rp.4.094.493 Rp.7.800.099 Rp.759.996.823
77 Rp.11.894.592 Rp.4.136.291 Rp.7.758.301 Rp.755.860.532
78 Rp.11.894.592 Rp.4.178.516 Rp.7.716.076 Rp.751.682.016
79 Rp.11.894.592 Rp.4.221.171 Rp.7.673.421 Rp.747.460.845
80 Rp.11.894.592 Rp.4.264.263 Rp.7.630.329 Rp.743.196.582
81 Rp.11.894.592 Rp.4.307.794 Rp.7.586.798 Rp.738.888.788
82 Rp.11.894.592 Rp.4.351.769 Rp.7.542.823 Rp.734.537.019
83 Rp.11.894.592 Rp.4.396.193 Rp.7.498.399 Rp.730.140.826
84 Rp.11.894.592 Rp.4.441.071 Rp.7.453.521 Rp.725.699.755
85 Rp.11.894.592 Rp.4.486.407 Rp.7.408.185 Rp.721.213.348
86 Rp.11.894.592 Rp.4.532.206 Rp.7.362.386 Rp.716.681.142
87 Rp.11.894.592 Rp.4.578.472 Rp.7.316.120 Rp.712.102.670
88 Rp.11.894.592 Rp.4.625.211 Rp.7.269.381 Rp.707.477.459
89 Rp.11.894.592 Rp.4.672.426 Rp.7.222.166 Rp.702.805.033
90 Rp.11.894.592 Rp.4.720.124 Rp.7.174.468 Rp.698.084.909
91 Rp.11.894.592 Rp.4.768.309 Rp.7.126.283 Rp.693.316.600
92 Rp.11.894.592 Rp.4.816.985 Rp.7.077.607 Rp.688.499.615
93 Rp.11.894.592 Rp.4.866.158 Rp.7.028.434 Rp.683.633.457
94 Rp.11.894.592 Rp.4.915.834 Rp.6.978.758 Rp.678.717.623
95 Rp.11.894.592 Rp.4.966.016 Rp.6.928.576 Rp.673.751.607
96 Rp.11.894.592 Rp.5.016.711 Rp.6.877.881 Rp.668.734.896
97 Rp.11.894.592 Rp.5.067.923 Rp.6.826.669 Rp.663.666.973
98 Rp.11.894.592 Rp.5.119.658 Rp.6.774.934 Rp.658.547.315
99 Rp.11.894.592 Rp.5.171.921 Rp.6.722.671 Rp.653.375.394
100 Rp.11.894.592 Rp.5.224.718 Rp.6.669.874 Rp.648.150.676
101 Rp.11.894.592 Rp.5.278.054 Rp.6.616.538 Rp.642.872.622
102 Rp.11.894.592 Rp.5.331.934 Rp.6.562.658 Rp.637.540.688
103 Rp.11.894.592 Rp.5.386.364 Rp.6.508.228 Rp.632.154.324
104 Rp.11.894.592 Rp.5.441.350 Rp.6.453.242 Rp.626.712.974
105 Rp.11.894.592 Rp.5.496.897 Rp.6.397.695 Rp.621.216.077
106 Rp.11.894.592 Rp.5.553.011 Rp.6.341.581 Rp.615.663.066
107 Rp.11.894.592 Rp.5.609.698 Rp.6.284.894 Rp.610.053.368
108 Rp.11.894.592 Rp.5.666.964 Rp.6.227.628 Rp.604.386.404
109 Rp.11.894.592 Rp.5.724.814 Rp.6.169.778 Rp.598.661.590
110 Rp.11.894.592 Rp.5.783.255 Rp.6.111.337 Rp.592.878.335
111 Rp.11.894.592 Rp.5.842.292 Rp.6.052.300 Rp.587.036.043
112 Rp.11.894.592 Rp.5.901.932 Rp.5.992.660 Rp.581.134.111
113 Rp.11.894.592 Rp.5.962.181 Rp.5.932.411 Rp.575.171.930
114 Rp.11.894.592 Rp.6.023.045 Rp.5.871.547 Rp.569.148.885
115 Rp.11.894.592 Rp.6.084.530 Rp.5.810.062 Rp.563.064.355
116 Rp.11.894.592 Rp.6.146.643 Rp.5.747.949 Rp.556.917.712
117 Rp.11.894.592 Rp.6.209.390 Rp.5.685.202 Rp.550.708.322
118 Rp.11.894.592 Rp.6.272.778 Rp.5.621.814 Rp.544.435.544
119 Rp.11.894.592 Rp.6.336.812 Rp.5.557.780 Rp.538.098.732
120 Rp.11.894.592 Rp.6.401.501 Rp.5.493.091 Rp.531.697.231
121 Rp.11.894.592 Rp.6.466.849 Rp.5.427.743 Rp.525.230.382
122 Rp.11.894.592 Rp.6.532.865 Rp.5.361.727 Rp.518.697.517
123 Rp.11.894.592 Rp.6.599.555 Rp.5.295.037 Rp.512.097.962
124 Rp.11.894.592 Rp.6.666.925 Rp.5.227.667 Rp.505.431.037
125 Rp.11.894.592 Rp.6.734.983 Rp.5.159.609 Rp.498.696.054
126 Rp.11.894.592 Rp.6.803.736 Rp.5.090.856 Rp.491.892.318
127 Rp.11.894.592 Rp.6.873.191 Rp.5.021.401 Rp.485.019.127
128 Rp.11.894.592 Rp.6.943.355 Rp.4.951.237 Rp.478.075.772
129 Rp.11.894.592 Rp.7.014.235 Rp.4.880.357 Rp.471.061.537
130 Rp.11.894.592 Rp.7.085.839 Rp.4.808.753 Rp.463.975.698
131 Rp.11.894.592 Rp.7.158.173 Rp.4.736.419 Rp.456.817.525
132 Rp.11.894.592 Rp.7.231.246 Rp.4.663.346 Rp.449.586.279
133 Rp.11.894.592 Rp.7.305.065 Rp.4.589.527 Rp.442.281.214
134 Rp.11.894.592 Rp.7.379.638 Rp.4.514.954 Rp.434.901.576
135 Rp.11.894.592 Rp.7.454.972 Rp.4.439.620 Rp.427.446.604
136 Rp.11.894.592 Rp.7.531.075 Rp.4.363.517 Rp.419.915.529
137 Rp.11.894.592 Rp.7.607.954 Rp.4.286.638 Rp.412.307.575
138 Rp.11.894.592 Rp.7.685.619 Rp.4.208.973 Rp.404.621.956
139 Rp.11.894.592 Rp.7.764.076 Rp.4.130.516 Rp.396.857.880
140 Rp.11.894.592 Rp.7.843.334 Rp.4.051.258 Rp.389.014.546
141 Rp.11.894.592 Rp.7.923.402 Rp.3.971.190 Rp.381.091.144
142 Rp.11.894.592 Rp.8.004.287 Rp.3.890.305 Rp.373.086.857
143 Rp.11.894.592 Rp.8.085.997 Rp.3.808.595 Rp.365.000.860
144 Rp.11.894.592 Rp.8.168.542 Rp.3.726.050 Rp.356.832.318
145 Rp.11.894.592 Rp.8.251.929 Rp.3.642.663 Rp.348.580.389
146 Rp.11.894.592 Rp.8.336.167 Rp.3.558.425 Rp.340.244.222
147 Rp.11.894.592 Rp.8.421.266 Rp.3.473.326 Rp.331.822.956
148 Rp.11.894.592 Rp.8.507.233 Rp.3.387.359 Rp.323.315.723
149 Rp.11.894.592 Rp.8.594.077 Rp.3.300.515 Rp.314.721.646
150 Rp.11.894.592 Rp.8.681.809 Rp.3.212.783 Rp.306.039.837
151 Rp.11.894.592 Rp.8.770.435 Rp.3.124.157 Rp.297.269.402
152 Rp.11.894.592 Rp.8.859.967 Rp.3.034.625 Rp.288.409.435
153 Rp.11.894.592 Rp.8.950.412 Rp.2.944.180 Rp.279.459.023
154 Rp.11.894.592 Rp.9.041.781 Rp.2.852.811 Rp.270.417.242
155 Rp.11.894.592 Rp.9.134.083 Rp.2.760.509 Rp.261.283.159
156 Rp.11.894.592 Rp.9.227.326 Rp.2.667.266 Rp.252.055.833
157 Rp.11.894.592 Rp.9.321.522 Rp.2.573.070 Rp.242.734.311
158 Rp.11.894.592 Rp.9.416.679 Rp.2.477.913 Rp.233.317.632
159 Rp.11.894.592 Rp.9.512.808 Rp.2.381.784 Rp.223.804.824
160 Rp.11.894.592 Rp.9.609.918 Rp.2.284.674 Rp.214.194.906
161 Rp.11.894.592 Rp.9.708.019 Rp.2.186.573 Rp.204.486.887
162 Rp.11.894.592 Rp.9.807.122 Rp.2.087.470 Rp.194.679.765
163 Rp.11.894.592 Rp.9.907.236 Rp.1.987.356 Rp.184.772.529
164 Rp.11.894.592 Rp.10.008.372 Rp.1.886.220 Rp.174.764.157
165 Rp.11.894.592 Rp.10.110.541 Rp.1.784.051 Rp.164.653.616
166 Rp.11.894.592 Rp.10.213.753 Rp.1.680.839 Rp.154.439.863
167 Rp.11.894.592 Rp.10.318.018 Rp.1.576.574 Rp.144.121.845
168 Rp.11.894.592 Rp.10.423.348 Rp.1.471.244 Rp.133.698.497
169 Rp.11.894.592 Rp.10.529.753 Rp.1.364.839 Rp.123.168.744
170 Rp.11.894.592 Rp.10.637.244 Rp.1.257.348 Rp.112.531.500
171 Rp.11.894.592 Rp.10.745.833 Rp.1.148.759 Rp.101.785.667
172 Rp.11.894.592 Rp.10.855.530 Rp.1.039.062 Rp.90.930.137
173 Rp.11.894.592 Rp.10.966.347 Rp.928.245 Rp.79.963.790
174 Rp.11.894.592 Rp.11.078.295 Rp.816.297 Rp.68.885.495
175 Rp.11.894.592 Rp.11.191.386 Rp.703.206 Rp.57.694.109
176 Rp.11.894.592 Rp.11.305.631 Rp.588.961 Rp.46.388.478
177 Rp.11.894.592 Rp.11.421.043 Rp.473.549 Rp.34.967.435
178 Rp.11.894.592 Rp.11.537.633 Rp.356.959 Rp.23.429.802
179 Rp.11.894.592 Rp.11.655.413 Rp.239.179 Rp.11.774.389
180 Rp.11.894.592 Rp.11.774.389 Rp.120.197 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Surabaya
    Rp400jt
    APARTEMEN Dijual
    di Surabaya
    Rp400jt
    • 1
    • 25
    Lihat Rincian
    Rp400jt
  • APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    • 2
    • 2
    • 92
    Lihat Rincian
    Rp65jt/thn
  • RUMAH Dijual
    di Surabaya
    Rp22mily
    RUMAH Dijual
    di Surabaya
    Rp22mily
    • 8
    • 6
    • 577
    • 700
    Lihat Rincian
    Rp22mily
  • 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
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • APARTEMEN Disewa
    di Surabaya
    Rp25jt/thn
    APARTEMEN Disewa
    di Surabaya
    Rp25jt/thn
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp25jt/thn
  • KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    • 1200
    Lihat Rincian
    Rp1,5jt/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