Rumah Mewah lokasi strtgs Blkng GM

Dharmahusada Jl. Dharmahusada permai BLOK N Mulyorejo Surabaya Jawa Timur

Rp22mily
Bisa Nego
KPR: 183jt/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.22.000.000.000 Dana Tunai yang Harus Disiapkan Rp.6.600.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.17.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.183.783.544 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.209.344.821 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.19.161.861.683
Total Pembayaran
Rp.43.537.861.683 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.17.600.000.000
1 Rp.183.783.544 Rp.44.450.211 Rp.139.333.333 Rp.17.555.549.789
2 Rp.183.783.544 Rp.44.802.108 Rp.138.981.436 Rp.17.510.747.681
3 Rp.183.783.544 Rp.45.156.792 Rp.138.626.752 Rp.17.465.590.889
4 Rp.183.783.544 Rp.45.514.283 Rp.138.269.261 Rp.17.420.076.606
5 Rp.183.783.544 Rp.45.874.604 Rp.137.908.940 Rp.17.374.202.002
6 Rp.183.783.544 Rp.46.237.778 Rp.137.545.766 Rp.17.327.964.224
7 Rp.183.783.544 Rp.46.603.827 Rp.137.179.717 Rp.17.281.360.397
8 Rp.183.783.544 Rp.46.972.774 Rp.136.810.770 Rp.17.234.387.623
9 Rp.183.783.544 Rp.47.344.642 Rp.136.438.902 Rp.17.187.042.981
10 Rp.183.783.544 Rp.47.719.454 Rp.136.064.090 Rp.17.139.323.527
11 Rp.183.783.544 Rp.48.097.233 Rp.135.686.311 Rp.17.091.226.294
12 Rp.183.783.544 Rp.48.478.003 Rp.135.305.541 Rp.17.042.748.291
13 Rp.183.783.544 Rp.48.861.787 Rp.134.921.757 Rp.16.993.886.504
14 Rp.183.783.544 Rp.49.248.609 Rp.134.534.935 Rp.16.944.637.895
15 Rp.183.783.544 Rp.49.638.494 Rp.134.145.050 Rp.16.894.999.401
16 Rp.183.783.544 Rp.50.031.465 Rp.133.752.079 Rp.16.844.967.936
17 Rp.183.783.544 Rp.50.427.548 Rp.133.355.996 Rp.16.794.540.388
18 Rp.183.783.544 Rp.50.826.766 Rp.132.956.778 Rp.16.743.713.622
19 Rp.183.783.544 Rp.51.229.144 Rp.132.554.400 Rp.16.692.484.478
20 Rp.183.783.544 Rp.51.634.709 Rp.132.148.835 Rp.16.640.849.769
21 Rp.183.783.544 Rp.52.043.483 Rp.131.740.061 Rp.16.588.806.286
22 Rp.183.783.544 Rp.52.455.494 Rp.131.328.050 Rp.16.536.350.792
23 Rp.183.783.544 Rp.52.870.767 Rp.130.912.777 Rp.16.483.480.025
24 Rp.183.783.544 Rp.53.289.327 Rp.130.494.217 Rp.16.430.190.698
25 Rp.183.783.544 Rp.53.711.201 Rp.130.072.343 Rp.16.376.479.497
26 Rp.183.783.544 Rp.54.136.415 Rp.129.647.129 Rp.16.322.343.082
27 Rp.183.783.544 Rp.54.564.995 Rp.129.218.549 Rp.16.267.778.087
28 Rp.183.783.544 Rp.54.996.967 Rp.128.786.577 Rp.16.212.781.120
29 Rp.183.783.544 Rp.55.432.360 Rp.128.351.184 Rp.16.157.348.760
30 Rp.183.783.544 Rp.55.871.200 Rp.127.912.344 Rp.16.101.477.560
31 Rp.183.783.544 Rp.56.313.513 Rp.127.470.031 Rp.16.045.164.047
32 Rp.183.783.544 Rp.56.759.329 Rp.127.024.215 Rp.15.988.404.718
33 Rp.183.783.544 Rp.57.208.673 Rp.126.574.871 Rp.15.931.196.045
34 Rp.183.783.544 Rp.57.661.575 Rp.126.121.969 Rp.15.873.534.470
35 Rp.183.783.544 Rp.58.118.063 Rp.125.665.481 Rp.15.815.416.407
36 Rp.183.783.544 Rp.58.578.164 Rp.125.205.380 Rp.15.756.838.243
37 Rp.209.344.821 Rp.48.493.764 Rp.160.851.057 Rp.15.708.344.479
38 Rp.209.344.821 Rp.48.988.804 Rp.160.356.017 Rp.15.659.355.675
39 Rp.209.344.821 Rp.49.488.898 Rp.159.855.923 Rp.15.609.866.777
40 Rp.209.344.821 Rp.49.994.098 Rp.159.350.723 Rp.15.559.872.679
41 Rp.209.344.821 Rp.50.504.454 Rp.158.840.367 Rp.15.509.368.225
42 Rp.209.344.821 Rp.51.020.020 Rp.158.324.801 Rp.15.458.348.205
43 Rp.209.344.821 Rp.51.540.850 Rp.157.803.971 Rp.15.406.807.355
44 Rp.209.344.821 Rp.52.066.996 Rp.157.277.825 Rp.15.354.740.359
45 Rp.209.344.821 Rp.52.598.513 Rp.156.746.308 Rp.15.302.141.846
46 Rp.209.344.821 Rp.53.135.456 Rp.156.209.365 Rp.15.249.006.390
47 Rp.209.344.821 Rp.53.677.881 Rp.155.666.940 Rp.15.195.328.509
48 Rp.209.344.821 Rp.54.225.842 Rp.155.118.979 Rp.15.141.102.667
49 Rp.209.344.821 Rp.54.779.398 Rp.154.565.423 Rp.15.086.323.269
50 Rp.209.344.821 Rp.55.338.604 Rp.154.006.217 Rp.15.030.984.665
51 Rp.209.344.821 Rp.55.903.519 Rp.153.441.302 Rp.14.975.081.146
52 Rp.209.344.821 Rp.56.474.201 Rp.152.870.620 Rp.14.918.606.945
53 Rp.209.344.821 Rp.57.050.708 Rp.152.294.113 Rp.14.861.556.237
54 Rp.209.344.821 Rp.57.633.101 Rp.151.711.720 Rp.14.803.923.136
55 Rp.209.344.821 Rp.58.221.439 Rp.151.123.382 Rp.14.745.701.697
56 Rp.209.344.821 Rp.58.815.783 Rp.150.529.038 Rp.14.686.885.914
57 Rp.209.344.821 Rp.59.416.194 Rp.149.928.627 Rp.14.627.469.720
58 Rp.209.344.821 Rp.60.022.734 Rp.149.322.087 Rp.14.567.446.986
59 Rp.209.344.821 Rp.60.635.466 Rp.148.709.355 Rp.14.506.811.520
60 Rp.209.344.821 Rp.61.254.453 Rp.148.090.368 Rp.14.445.557.067
61 Rp.209.344.821 Rp.61.879.759 Rp.147.465.062 Rp.14.383.677.308
62 Rp.209.344.821 Rp.62.511.448 Rp.146.833.373 Rp.14.321.165.860
63 Rp.209.344.821 Rp.63.149.586 Rp.146.195.235 Rp.14.258.016.274
64 Rp.209.344.821 Rp.63.794.238 Rp.145.550.583 Rp.14.194.222.036
65 Rp.209.344.821 Rp.64.445.471 Rp.144.899.350 Rp.14.129.776.565
66 Rp.209.344.821 Rp.65.103.352 Rp.144.241.469 Rp.14.064.673.213
67 Rp.209.344.821 Rp.65.767.949 Rp.143.576.872 Rp.13.998.905.264
68 Rp.209.344.821 Rp.66.439.330 Rp.142.905.491 Rp.13.932.465.934
69 Rp.209.344.821 Rp.67.117.565 Rp.142.227.256 Rp.13.865.348.369
70 Rp.209.344.821 Rp.67.802.723 Rp.141.542.098 Rp.13.797.545.646
71 Rp.209.344.821 Rp.68.494.876 Rp.140.849.945 Rp.13.729.050.770
72 Rp.209.344.821 Rp.69.194.094 Rp.140.150.727 Rp.13.659.856.676
73 Rp.209.344.821 Rp.69.900.451 Rp.139.444.370 Rp.13.589.956.225
74 Rp.209.344.821 Rp.70.614.018 Rp.138.730.803 Rp.13.519.342.207
75 Rp.209.344.821 Rp.71.334.869 Rp.138.009.952 Rp.13.448.007.338
76 Rp.209.344.821 Rp.72.063.079 Rp.137.281.742 Rp.13.375.944.259
77 Rp.209.344.821 Rp.72.798.723 Rp.136.546.098 Rp.13.303.145.536
78 Rp.209.344.821 Rp.73.541.877 Rp.135.802.944 Rp.13.229.603.659
79 Rp.209.344.821 Rp.74.292.617 Rp.135.052.204 Rp.13.155.311.042
80 Rp.209.344.821 Rp.75.051.021 Rp.134.293.800 Rp.13.080.260.021
81 Rp.209.344.821 Rp.75.817.167 Rp.133.527.654 Rp.13.004.442.854
82 Rp.209.344.821 Rp.76.591.134 Rp.132.753.687 Rp.12.927.851.720
83 Rp.209.344.821 Rp.77.373.001 Rp.131.971.820 Rp.12.850.478.719
84 Rp.209.344.821 Rp.78.162.851 Rp.131.181.970 Rp.12.772.315.868
85 Rp.209.344.821 Rp.78.960.763 Rp.130.384.058 Rp.12.693.355.105
86 Rp.209.344.821 Rp.79.766.821 Rp.129.578.000 Rp.12.613.588.284
87 Rp.209.344.821 Rp.80.581.107 Rp.128.763.714 Rp.12.533.007.177
88 Rp.209.344.821 Rp.81.403.706 Rp.127.941.115 Rp.12.451.603.471
89 Rp.209.344.821 Rp.82.234.702 Rp.127.110.119 Rp.12.369.368.769
90 Rp.209.344.821 Rp.83.074.181 Rp.126.270.640 Rp.12.286.294.588
91 Rp.209.344.821 Rp.83.922.230 Rp.125.422.591 Rp.12.202.372.358
92 Rp.209.344.821 Rp.84.778.937 Rp.124.565.884 Rp.12.117.593.421
93 Rp.209.344.821 Rp.85.644.388 Rp.123.700.433 Rp.12.031.949.033
94 Rp.209.344.821 Rp.86.518.675 Rp.122.826.146 Rp.11.945.430.358
95 Rp.209.344.821 Rp.87.401.886 Rp.121.942.935 Rp.11.858.028.472
96 Rp.209.344.821 Rp.88.294.114 Rp.121.050.707 Rp.11.769.734.358
97 Rp.209.344.821 Rp.89.195.449 Rp.120.149.372 Rp.11.680.538.909
98 Rp.209.344.821 Rp.90.105.986 Rp.119.238.835 Rp.11.590.432.923
99 Rp.209.344.821 Rp.91.025.818 Rp.118.319.003 Rp.11.499.407.105
100 Rp.209.344.821 Rp.91.955.040 Rp.117.389.781 Rp.11.407.452.065
101 Rp.209.344.821 Rp.92.893.748 Rp.116.451.073 Rp.11.314.558.317
102 Rp.209.344.821 Rp.93.842.038 Rp.115.502.783 Rp.11.220.716.279
103 Rp.209.344.821 Rp.94.800.009 Rp.114.544.812 Rp.11.125.916.270
104 Rp.209.344.821 Rp.95.767.759 Rp.113.577.062 Rp.11.030.148.511
105 Rp.209.344.821 Rp.96.745.388 Rp.112.599.433 Rp.10.933.403.123
106 Rp.209.344.821 Rp.97.732.997 Rp.111.611.824 Rp.10.835.670.126
107 Rp.209.344.821 Rp.98.730.688 Rp.110.614.133 Rp.10.736.939.438
108 Rp.209.344.821 Rp.99.738.564 Rp.109.606.257 Rp.10.637.200.874
109 Rp.209.344.821 Rp.100.756.729 Rp.108.588.092 Rp.10.536.444.145
110 Rp.209.344.821 Rp.101.785.287 Rp.107.559.534 Rp.10.434.658.858
111 Rp.209.344.821 Rp.102.824.345 Rp.106.520.476 Rp.10.331.834.513
112 Rp.209.344.821 Rp.103.874.010 Rp.105.470.811 Rp.10.227.960.503
113 Rp.209.344.821 Rp.104.934.391 Rp.104.410.430 Rp.10.123.026.112
114 Rp.209.344.821 Rp.106.005.596 Rp.103.339.225 Rp.10.017.020.516
115 Rp.209.344.821 Rp.107.087.737 Rp.102.257.084 Rp.9.909.932.779
116 Rp.209.344.821 Rp.108.180.924 Rp.101.163.897 Rp.9.801.751.855
117 Rp.209.344.821 Rp.109.285.271 Rp.100.059.550 Rp.9.692.466.584
118 Rp.209.344.821 Rp.110.400.891 Rp.98.943.930 Rp.9.582.065.693
119 Rp.209.344.821 Rp.111.527.900 Rp.97.816.921 Rp.9.470.537.793
120 Rp.209.344.821 Rp.112.666.414 Rp.96.678.407 Rp.9.357.871.379
121 Rp.209.344.821 Rp.113.816.551 Rp.95.528.270 Rp.9.244.054.828
122 Rp.209.344.821 Rp.114.978.428 Rp.94.366.393 Rp.9.129.076.400
123 Rp.209.344.821 Rp.116.152.166 Rp.93.192.655 Rp.9.012.924.234
124 Rp.209.344.821 Rp.117.337.886 Rp.92.006.935 Rp.8.895.586.348
125 Rp.209.344.821 Rp.118.535.710 Rp.90.809.111 Rp.8.777.050.638
126 Rp.209.344.821 Rp.119.745.762 Rp.89.599.059 Rp.8.657.304.876
127 Rp.209.344.821 Rp.120.968.167 Rp.88.376.654 Rp.8.536.336.709
128 Rp.209.344.821 Rp.122.203.050 Rp.87.141.771 Rp.8.414.133.659
129 Rp.209.344.821 Rp.123.450.540 Rp.85.894.281 Rp.8.290.683.119
130 Rp.209.344.821 Rp.124.710.764 Rp.84.634.057 Rp.8.165.972.355
131 Rp.209.344.821 Rp.125.983.853 Rp.83.360.968 Rp.8.039.988.502
132 Rp.209.344.821 Rp.127.269.938 Rp.82.074.883 Rp.7.912.718.564
133 Rp.209.344.821 Rp.128.569.152 Rp.80.775.669 Rp.7.784.149.412
134 Rp.209.344.821 Rp.129.881.629 Rp.79.463.192 Rp.7.654.267.783
135 Rp.209.344.821 Rp.131.207.504 Rp.78.137.317 Rp.7.523.060.279
136 Rp.209.344.821 Rp.132.546.914 Rp.76.797.907 Rp.7.390.513.365
137 Rp.209.344.821 Rp.133.899.997 Rp.75.444.824 Rp.7.256.613.368
138 Rp.209.344.821 Rp.135.266.893 Rp.74.077.928 Rp.7.121.346.475
139 Rp.209.344.821 Rp.136.647.742 Rp.72.697.079 Rp.6.984.698.733
140 Rp.209.344.821 Rp.138.042.688 Rp.71.302.133 Rp.6.846.656.045
141 Rp.209.344.821 Rp.139.451.874 Rp.69.892.947 Rp.6.707.204.171
142 Rp.209.344.821 Rp.140.875.445 Rp.68.469.376 Rp.6.566.328.726
143 Rp.209.344.821 Rp.142.313.549 Rp.67.031.272 Rp.6.424.015.177
144 Rp.209.344.821 Rp.143.766.333 Rp.65.578.488 Rp.6.280.248.844
145 Rp.209.344.821 Rp.145.233.947 Rp.64.110.874 Rp.6.135.014.897
146 Rp.209.344.821 Rp.146.716.544 Rp.62.628.277 Rp.5.988.298.353
147 Rp.209.344.821 Rp.148.214.275 Rp.61.130.546 Rp.5.840.084.078
148 Rp.209.344.821 Rp.149.727.296 Rp.59.617.525 Rp.5.690.356.782
149 Rp.209.344.821 Rp.151.255.762 Rp.58.089.059 Rp.5.539.101.020
150 Rp.209.344.821 Rp.152.799.831 Rp.56.544.990 Rp.5.386.301.189
151 Rp.209.344.821 Rp.154.359.663 Rp.54.985.158 Rp.5.231.941.526
152 Rp.209.344.821 Rp.155.935.418 Rp.53.409.403 Rp.5.076.006.108
153 Rp.209.344.821 Rp.157.527.259 Rp.51.817.562 Rp.4.918.478.849
154 Rp.209.344.821 Rp.159.135.349 Rp.50.209.472 Rp.4.759.343.500
155 Rp.209.344.821 Rp.160.759.856 Rp.48.584.965 Rp.4.598.583.644
156 Rp.209.344.821 Rp.162.400.946 Rp.46.943.875 Rp.4.436.182.698
157 Rp.209.344.821 Rp.164.058.789 Rp.45.286.032 Rp.4.272.123.909
158 Rp.209.344.821 Rp.165.733.556 Rp.43.611.265 Rp.4.106.390.353
159 Rp.209.344.821 Rp.167.425.419 Rp.41.919.402 Rp.3.938.964.934
160 Rp.209.344.821 Rp.169.134.554 Rp.40.210.267 Rp.3.769.830.380
161 Rp.209.344.821 Rp.170.861.136 Rp.38.483.685 Rp.3.598.969.244
162 Rp.209.344.821 Rp.172.605.343 Rp.36.739.478 Rp.3.426.363.901
163 Rp.209.344.821 Rp.174.367.356 Rp.34.977.465 Rp.3.251.996.545
164 Rp.209.344.821 Rp.176.147.356 Rp.33.197.465 Rp.3.075.849.189
165 Rp.209.344.821 Rp.177.945.527 Rp.31.399.294 Rp.2.897.903.662
166 Rp.209.344.821 Rp.179.762.054 Rp.29.582.767 Rp.2.718.141.608
167 Rp.209.344.821 Rp.181.597.125 Rp.27.747.696 Rp.2.536.544.483
168 Rp.209.344.821 Rp.183.450.929 Rp.25.893.892 Rp.2.353.093.554
169 Rp.209.344.821 Rp.185.323.658 Rp.24.021.163 Rp.2.167.769.896
170 Rp.209.344.821 Rp.187.215.503 Rp.22.129.318 Rp.1.980.554.393
171 Rp.209.344.821 Rp.189.126.662 Rp.20.218.159 Rp.1.791.427.731
172 Rp.209.344.821 Rp.191.057.330 Rp.18.287.491 Rp.1.600.370.401
173 Rp.209.344.821 Rp.193.007.706 Rp.16.337.115 Rp.1.407.362.695
174 Rp.209.344.821 Rp.194.977.993 Rp.14.366.828 Rp.1.212.384.702
175 Rp.209.344.821 Rp.196.968.394 Rp.12.376.427 Rp.1.015.416.308
176 Rp.209.344.821 Rp.198.979.113 Rp.10.365.708 Rp.816.437.195
177 Rp.209.344.821 Rp.201.010.358 Rp.8.334.463 Rp.615.426.837
178 Rp.209.344.821 Rp.203.062.339 Rp.6.282.482 Rp.412.364.498
179 Rp.209.344.821 Rp.205.135.267 Rp.4.209.554 Rp.207.229.231
180 Rp.209.344.821 Rp.207.229.231 Rp.2.115.465 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • RUMAH Dijual
    di Surabaya
    Rp1,07mily
    RUMAH Dijual
    di Surabaya
    Rp1,07mily
    • 2
    • 1
    • 90
    • 70
    Lihat Rincian
    Rp1,07mily
  • RUMAH Dijual
    di Surabaya
    Rp750jt
    RUMAH Dijual
    di Surabaya
    Rp750jt
    • 2
    • 1
    • 100
    • 54
    Lihat Rincian
    Rp750jt
  • 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