Hunian dayu asri prigen pandaan

Jl raya indrokilo Surabaya - sidoarjo Pasuruan Jawa Timur

Rp465jt
KPR: 3,88jt/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.465.000.000 Dana Tunai yang Harus Disiapkan Rp.139.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.372.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.3.884.516 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.4.424.788 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.405.012.080
Total Pembayaran
Rp.920.232.080 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.372.000.000
1 Rp.3.884.516 Rp.939.516 Rp.2.945.000 Rp.371.060.484
2 Rp.3.884.516 Rp.946.954 Rp.2.937.562 Rp.370.113.530
3 Rp.3.884.516 Rp.954.451 Rp.2.930.065 Rp.369.159.079
4 Rp.3.884.516 Rp.962.007 Rp.2.922.509 Rp.368.197.072
5 Rp.3.884.516 Rp.969.623 Rp.2.914.893 Rp.367.227.449
6 Rp.3.884.516 Rp.977.299 Rp.2.907.217 Rp.366.250.150
7 Rp.3.884.516 Rp.985.036 Rp.2.899.480 Rp.365.265.114
8 Rp.3.884.516 Rp.992.834 Rp.2.891.682 Rp.364.272.280
9 Rp.3.884.516 Rp.1.000.694 Rp.2.883.822 Rp.363.271.586
10 Rp.3.884.516 Rp.1.008.616 Rp.2.875.900 Rp.362.262.970
11 Rp.3.884.516 Rp.1.016.601 Rp.2.867.915 Rp.361.246.369
12 Rp.3.884.516 Rp.1.024.649 Rp.2.859.867 Rp.360.221.720
13 Rp.3.884.516 Rp.1.032.761 Rp.2.851.755 Rp.359.188.959
14 Rp.3.884.516 Rp.1.040.937 Rp.2.843.579 Rp.358.148.022
15 Rp.3.884.516 Rp.1.049.177 Rp.2.835.339 Rp.357.098.845
16 Rp.3.884.516 Rp.1.057.483 Rp.2.827.033 Rp.356.041.362
17 Rp.3.884.516 Rp.1.065.855 Rp.2.818.661 Rp.354.975.507
18 Rp.3.884.516 Rp.1.074.293 Rp.2.810.223 Rp.353.901.214
19 Rp.3.884.516 Rp.1.082.798 Rp.2.801.718 Rp.352.818.416
20 Rp.3.884.516 Rp.1.091.370 Rp.2.793.146 Rp.351.727.046
21 Rp.3.884.516 Rp.1.100.010 Rp.2.784.506 Rp.350.627.036
22 Rp.3.884.516 Rp.1.108.719 Rp.2.775.797 Rp.349.518.317
23 Rp.3.884.516 Rp.1.117.496 Rp.2.767.020 Rp.348.400.821
24 Rp.3.884.516 Rp.1.126.343 Rp.2.758.173 Rp.347.274.478
25 Rp.3.884.516 Rp.1.135.260 Rp.2.749.256 Rp.346.139.218
26 Rp.3.884.516 Rp.1.144.247 Rp.2.740.269 Rp.344.994.971
27 Rp.3.884.516 Rp.1.153.306 Rp.2.731.210 Rp.343.841.665
28 Rp.3.884.516 Rp.1.162.436 Rp.2.722.080 Rp.342.679.229
29 Rp.3.884.516 Rp.1.171.639 Rp.2.712.877 Rp.341.507.590
30 Rp.3.884.516 Rp.1.180.914 Rp.2.703.602 Rp.340.326.676
31 Rp.3.884.516 Rp.1.190.263 Rp.2.694.253 Rp.339.136.413
32 Rp.3.884.516 Rp.1.199.686 Rp.2.684.830 Rp.337.936.727
33 Rp.3.884.516 Rp.1.209.184 Rp.2.675.332 Rp.336.727.543
34 Rp.3.884.516 Rp.1.218.756 Rp.2.665.760 Rp.335.508.787
35 Rp.3.884.516 Rp.1.228.405 Rp.2.656.111 Rp.334.280.382
36 Rp.3.884.516 Rp.1.238.130 Rp.2.646.386 Rp.333.042.252
37 Rp.4.424.788 Rp.1.024.982 Rp.3.399.806 Rp.332.017.270
38 Rp.4.424.788 Rp.1.035.445 Rp.3.389.343 Rp.330.981.825
39 Rp.4.424.788 Rp.1.046.015 Rp.3.378.773 Rp.329.935.810
40 Rp.4.424.788 Rp.1.056.693 Rp.3.368.095 Rp.328.879.117
41 Rp.4.424.788 Rp.1.067.480 Rp.3.357.308 Rp.327.811.637
42 Rp.4.424.788 Rp.1.078.378 Rp.3.346.410 Rp.326.733.259
43 Rp.4.424.788 Rp.1.089.386 Rp.3.335.402 Rp.325.643.873
44 Rp.4.424.788 Rp.1.100.507 Rp.3.324.281 Rp.324.543.366
45 Rp.4.424.788 Rp.1.111.741 Rp.3.313.047 Rp.323.431.625
46 Rp.4.424.788 Rp.1.123.090 Rp.3.301.698 Rp.322.308.535
47 Rp.4.424.788 Rp.1.134.555 Rp.3.290.233 Rp.321.173.980
48 Rp.4.424.788 Rp.1.146.137 Rp.3.278.651 Rp.320.027.843
49 Rp.4.424.788 Rp.1.157.837 Rp.3.266.951 Rp.318.870.006
50 Rp.4.424.788 Rp.1.169.657 Rp.3.255.131 Rp.317.700.349
51 Rp.4.424.788 Rp.1.181.597 Rp.3.243.191 Rp.316.518.752
52 Rp.4.424.788 Rp.1.193.659 Rp.3.231.129 Rp.315.325.093
53 Rp.4.424.788 Rp.1.205.844 Rp.3.218.944 Rp.314.119.249
54 Rp.4.424.788 Rp.1.218.154 Rp.3.206.634 Rp.312.901.095
55 Rp.4.424.788 Rp.1.230.589 Rp.3.194.199 Rp.311.670.506
56 Rp.4.424.788 Rp.1.243.152 Rp.3.181.636 Rp.310.427.354
57 Rp.4.424.788 Rp.1.255.842 Rp.3.168.946 Rp.309.171.512
58 Rp.4.424.788 Rp.1.268.662 Rp.3.156.126 Rp.307.902.850
59 Rp.4.424.788 Rp.1.281.613 Rp.3.143.175 Rp.306.621.237
60 Rp.4.424.788 Rp.1.294.696 Rp.3.130.092 Rp.305.326.541
61 Rp.4.424.788 Rp.1.307.913 Rp.3.116.875 Rp.304.018.628
62 Rp.4.424.788 Rp.1.321.265 Rp.3.103.523 Rp.302.697.363
63 Rp.4.424.788 Rp.1.334.752 Rp.3.090.036 Rp.301.362.611
64 Rp.4.424.788 Rp.1.348.378 Rp.3.076.410 Rp.300.014.233
65 Rp.4.424.788 Rp.1.362.143 Rp.3.062.645 Rp.298.652.090
66 Rp.4.424.788 Rp.1.376.048 Rp.3.048.740 Rp.297.276.042
67 Rp.4.424.788 Rp.1.390.095 Rp.3.034.693 Rp.295.885.947
68 Rp.4.424.788 Rp.1.404.286 Rp.3.020.502 Rp.294.481.661
69 Rp.4.424.788 Rp.1.418.621 Rp.3.006.167 Rp.293.063.040
70 Rp.4.424.788 Rp.1.433.103 Rp.2.991.685 Rp.291.629.937
71 Rp.4.424.788 Rp.1.447.732 Rp.2.977.056 Rp.290.182.205
72 Rp.4.424.788 Rp.1.462.511 Rp.2.962.277 Rp.288.719.694
73 Rp.4.424.788 Rp.1.477.441 Rp.2.947.347 Rp.287.242.253
74 Rp.4.424.788 Rp.1.492.523 Rp.2.932.265 Rp.285.749.730
75 Rp.4.424.788 Rp.1.507.760 Rp.2.917.028 Rp.284.241.970
76 Rp.4.424.788 Rp.1.523.151 Rp.2.901.637 Rp.282.718.819
77 Rp.4.424.788 Rp.1.538.700 Rp.2.886.088 Rp.281.180.119
78 Rp.4.424.788 Rp.1.554.408 Rp.2.870.380 Rp.279.625.711
79 Rp.4.424.788 Rp.1.570.276 Rp.2.854.512 Rp.278.055.435
80 Rp.4.424.788 Rp.1.586.305 Rp.2.838.483 Rp.276.469.130
81 Rp.4.424.788 Rp.1.602.499 Rp.2.822.289 Rp.274.866.631
82 Rp.4.424.788 Rp.1.618.858 Rp.2.805.930 Rp.273.247.773
83 Rp.4.424.788 Rp.1.635.384 Rp.2.789.404 Rp.271.612.389
84 Rp.4.424.788 Rp.1.652.078 Rp.2.772.710 Rp.269.960.311
85 Rp.4.424.788 Rp.1.668.943 Rp.2.755.845 Rp.268.291.368
86 Rp.4.424.788 Rp.1.685.980 Rp.2.738.808 Rp.266.605.388
87 Rp.4.424.788 Rp.1.703.191 Rp.2.721.597 Rp.264.902.197
88 Rp.4.424.788 Rp.1.720.578 Rp.2.704.210 Rp.263.181.619
89 Rp.4.424.788 Rp.1.738.142 Rp.2.686.646 Rp.261.443.477
90 Rp.4.424.788 Rp.1.755.886 Rp.2.668.902 Rp.259.687.591
91 Rp.4.424.788 Rp.1.773.811 Rp.2.650.977 Rp.257.913.780
92 Rp.4.424.788 Rp.1.791.918 Rp.2.632.870 Rp.256.121.862
93 Rp.4.424.788 Rp.1.810.211 Rp.2.614.577 Rp.254.311.651
94 Rp.4.424.788 Rp.1.828.690 Rp.2.596.098 Rp.252.482.961
95 Rp.4.424.788 Rp.1.847.358 Rp.2.577.430 Rp.250.635.603
96 Rp.4.424.788 Rp.1.866.216 Rp.2.558.572 Rp.248.769.387
97 Rp.4.424.788 Rp.1.885.267 Rp.2.539.521 Rp.246.884.120
98 Rp.4.424.788 Rp.1.904.513 Rp.2.520.275 Rp.244.979.607
99 Rp.4.424.788 Rp.1.923.955 Rp.2.500.833 Rp.243.055.652
100 Rp.4.424.788 Rp.1.943.595 Rp.2.481.193 Rp.241.112.057
101 Rp.4.424.788 Rp.1.963.436 Rp.2.461.352 Rp.239.148.621
102 Rp.4.424.788 Rp.1.983.479 Rp.2.441.309 Rp.237.165.142
103 Rp.4.424.788 Rp.2.003.727 Rp.2.421.061 Rp.235.161.415
104 Rp.4.424.788 Rp.2.024.182 Rp.2.400.606 Rp.233.137.233
105 Rp.4.424.788 Rp.2.044.845 Rp.2.379.943 Rp.231.092.388
106 Rp.4.424.788 Rp.2.065.720 Rp.2.359.068 Rp.229.026.668
107 Rp.4.424.788 Rp.2.086.807 Rp.2.337.981 Rp.226.939.861
108 Rp.4.424.788 Rp.2.108.110 Rp.2.316.678 Rp.224.831.751
109 Rp.4.424.788 Rp.2.129.631 Rp.2.295.157 Rp.222.702.120
110 Rp.4.424.788 Rp.2.151.371 Rp.2.273.417 Rp.220.550.749
111 Rp.4.424.788 Rp.2.173.332 Rp.2.251.456 Rp.218.377.417
112 Rp.4.424.788 Rp.2.195.519 Rp.2.229.269 Rp.216.181.898
113 Rp.4.424.788 Rp.2.217.931 Rp.2.206.857 Rp.213.963.967
114 Rp.4.424.788 Rp.2.240.573 Rp.2.184.215 Rp.211.723.394
115 Rp.4.424.788 Rp.2.263.445 Rp.2.161.343 Rp.209.459.949
116 Rp.4.424.788 Rp.2.286.551 Rp.2.138.237 Rp.207.173.398
117 Rp.4.424.788 Rp.2.309.893 Rp.2.114.895 Rp.204.863.505
118 Rp.4.424.788 Rp.2.333.473 Rp.2.091.315 Rp.202.530.032
119 Rp.4.424.788 Rp.2.357.294 Rp.2.067.494 Rp.200.172.738
120 Rp.4.424.788 Rp.2.381.358 Rp.2.043.430 Rp.197.791.380
121 Rp.4.424.788 Rp.2.405.668 Rp.2.019.120 Rp.195.385.712
122 Rp.4.424.788 Rp.2.430.226 Rp.1.994.562 Rp.192.955.486
123 Rp.4.424.788 Rp.2.455.034 Rp.1.969.754 Rp.190.500.452
124 Rp.4.424.788 Rp.2.480.096 Rp.1.944.692 Rp.188.020.356
125 Rp.4.424.788 Rp.2.505.414 Rp.1.919.374 Rp.185.514.942
126 Rp.4.424.788 Rp.2.530.990 Rp.1.893.798 Rp.182.983.952
127 Rp.4.424.788 Rp.2.556.827 Rp.1.867.961 Rp.180.427.125
128 Rp.4.424.788 Rp.2.582.928 Rp.1.841.860 Rp.177.844.197
129 Rp.4.424.788 Rp.2.609.295 Rp.1.815.493 Rp.175.234.902
130 Rp.4.424.788 Rp.2.635.932 Rp.1.788.856 Rp.172.598.970
131 Rp.4.424.788 Rp.2.662.840 Rp.1.761.948 Rp.169.936.130
132 Rp.4.424.788 Rp.2.690.023 Rp.1.734.765 Rp.167.246.107
133 Rp.4.424.788 Rp.2.717.484 Rp.1.707.304 Rp.164.528.623
134 Rp.4.424.788 Rp.2.745.225 Rp.1.679.563 Rp.161.783.398
135 Rp.4.424.788 Rp.2.773.249 Rp.1.651.539 Rp.159.010.149
136 Rp.4.424.788 Rp.2.801.559 Rp.1.623.229 Rp.156.208.590
137 Rp.4.424.788 Rp.2.830.159 Rp.1.594.629 Rp.153.378.431
138 Rp.4.424.788 Rp.2.859.050 Rp.1.565.738 Rp.150.519.381
139 Rp.4.424.788 Rp.2.888.236 Rp.1.536.552 Rp.147.631.145
140 Rp.4.424.788 Rp.2.917.720 Rp.1.507.068 Rp.144.713.425
141 Rp.4.424.788 Rp.2.947.505 Rp.1.477.283 Rp.141.765.920
142 Rp.4.424.788 Rp.2.977.594 Rp.1.447.194 Rp.138.788.326
143 Rp.4.424.788 Rp.3.007.991 Rp.1.416.797 Rp.135.780.335
144 Rp.4.424.788 Rp.3.038.697 Rp.1.386.091 Rp.132.741.638
145 Rp.4.424.788 Rp.3.069.717 Rp.1.355.071 Rp.129.671.921
146 Rp.4.424.788 Rp.3.101.054 Rp.1.323.734 Rp.126.570.867
147 Rp.4.424.788 Rp.3.132.710 Rp.1.292.078 Rp.123.438.157
148 Rp.4.424.788 Rp.3.164.690 Rp.1.260.098 Rp.120.273.467
149 Rp.4.424.788 Rp.3.196.996 Rp.1.227.792 Rp.117.076.471
150 Rp.4.424.788 Rp.3.229.632 Rp.1.195.156 Rp.113.846.839
151 Rp.4.424.788 Rp.3.262.602 Rp.1.162.186 Rp.110.584.237
152 Rp.4.424.788 Rp.3.295.907 Rp.1.128.881 Rp.107.288.330
153 Rp.4.424.788 Rp.3.329.553 Rp.1.095.235 Rp.103.958.777
154 Rp.4.424.788 Rp.3.363.542 Rp.1.061.246 Rp.100.595.235
155 Rp.4.424.788 Rp.3.397.878 Rp.1.026.910 Rp.97.197.357
156 Rp.4.424.788 Rp.3.432.565 Rp.992.223 Rp.93.764.792
157 Rp.4.424.788 Rp.3.467.606 Rp.957.182 Rp.90.297.186
158 Rp.4.424.788 Rp.3.503.004 Rp.921.784 Rp.86.794.182
159 Rp.4.424.788 Rp.3.538.764 Rp.886.024 Rp.83.255.418
160 Rp.4.424.788 Rp.3.574.889 Rp.849.899 Rp.79.680.529
161 Rp.4.424.788 Rp.3.611.383 Rp.813.405 Rp.76.069.146
162 Rp.4.424.788 Rp.3.648.249 Rp.776.539 Rp.72.420.897
163 Rp.4.424.788 Rp.3.685.491 Rp.739.297 Rp.68.735.406
164 Rp.4.424.788 Rp.3.723.114 Rp.701.674 Rp.65.012.292
165 Rp.4.424.788 Rp.3.761.121 Rp.663.667 Rp.61.251.171
166 Rp.4.424.788 Rp.3.799.516 Rp.625.272 Rp.57.451.655
167 Rp.4.424.788 Rp.3.838.302 Rp.586.486 Rp.53.613.353
168 Rp.4.424.788 Rp.3.877.485 Rp.547.303 Rp.49.735.868
169 Rp.4.424.788 Rp.3.917.068 Rp.507.720 Rp.45.818.800
170 Rp.4.424.788 Rp.3.957.054 Rp.467.734 Rp.41.861.746
171 Rp.4.424.788 Rp.3.997.449 Rp.427.339 Rp.37.864.297
172 Rp.4.424.788 Rp.4.038.257 Rp.386.531 Rp.33.826.040
173 Rp.4.424.788 Rp.4.079.481 Rp.345.307 Rp.29.746.559
174 Rp.4.424.788 Rp.4.121.125 Rp.303.663 Rp.25.625.434
175 Rp.4.424.788 Rp.4.163.195 Rp.261.593 Rp.21.462.239
176 Rp.4.424.788 Rp.4.205.694 Rp.219.094 Rp.17.256.545
177 Rp.4.424.788 Rp.4.248.627 Rp.176.161 Rp.13.007.918
178 Rp.4.424.788 Rp.4.291.999 Rp.132.789 Rp.8.715.919
179 Rp.4.424.788 Rp.4.335.813 Rp.88.975 Rp.4.380.106
180 Rp.4.424.788 Rp.4.380.106 Rp.44.714 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Pasuruan
    Rp12,3mily
    RUMAH Dijual
    di Pasuruan
    Rp12,3mily
    • 3
    • 2
    • 2243
    • 300
    Lihat Rincian
    Rp12,3mily
  • TANAH Dijual
    di Pasuruan
    Rp1,6mily
    TANAH Dijual
    di Pasuruan
    Rp1,6mily
    • 4594
    Lihat Rincian
    Rp1,6mily
  • TANAH Dijual
    di Pasuruan
    Rp80mily
    TANAH Dijual
    di Pasuruan
    Rp80mily
    • 100000
    Lihat Rincian
    Rp80mily
  • RUMAH Dijual
    di Pasuruan
    Rp395jt
    RUMAH Dijual
    di Pasuruan
    Rp395jt
    • 2
    • 1
    • 96
    • 36
    Lihat Rincian
    Rp395jt
  • VILA Disewa
    di Pasuruan
    Rp1,75jt/hari
    Tersewa
    VILA Disewa
    di Pasuruan
    Rp1,75jt/hari
    • 4
    • 3
    • 1500
    • 1200
    Lihat Rincian
    Rp1,75jt/hari
  • TANAH Dijual
    di Pasuruan
    Rp12mily
    TANAH Dijual
    di Pasuruan
    Rp12mily
    • 6000
    Lihat Rincian
    Rp12mily
  • TANAH Dijual
    di Pasuruan
    Rp880jt
    TANAH Dijual
    di Pasuruan
    Rp880jt
    • 11000
    Lihat Rincian
    Rp880jt
  • TANAH Dijual
    di Pasuruan
    Rp4mily
    TANAH Dijual
    di Pasuruan
    Rp4mily
    • 10383
    Lihat Rincian
    Rp4mily

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