Rumah Mewah lokasi strtgs Blkng GM

Dharmahusada Jl. Dharmahusada permai BLOK N Mulyorejo Surabaya Jawa Timur

Rp22,5mily
Bisa Nego
KPR: 187jt/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.22.500.000.000 Dana Tunai yang Harus Disiapkan Rp.6.750.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.18.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.187.960.443 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.214.102.657 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.19.597.358.621
Total Pembayaran
Rp.44.527.358.621 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.18.000.000.000
1 Rp.187.960.443 Rp.45.460.443 Rp.142.500.000 Rp.17.954.539.557
2 Rp.187.960.443 Rp.45.820.338 Rp.142.140.105 Rp.17.908.719.219
3 Rp.187.960.443 Rp.46.183.083 Rp.141.777.360 Rp.17.862.536.136
4 Rp.187.960.443 Rp.46.548.699 Rp.141.411.744 Rp.17.815.987.437
5 Rp.187.960.443 Rp.46.917.209 Rp.141.043.234 Rp.17.769.070.228
6 Rp.187.960.443 Rp.47.288.637 Rp.140.671.806 Rp.17.721.781.591
7 Rp.187.960.443 Rp.47.663.005 Rp.140.297.438 Rp.17.674.118.586
8 Rp.187.960.443 Rp.48.040.338 Rp.139.920.105 Rp.17.626.078.248
9 Rp.187.960.443 Rp.48.420.657 Rp.139.539.786 Rp.17.577.657.591
10 Rp.187.960.443 Rp.48.803.987 Rp.139.156.456 Rp.17.528.853.604
11 Rp.187.960.443 Rp.49.190.352 Rp.138.770.091 Rp.17.479.663.252
12 Rp.187.960.443 Rp.49.579.776 Rp.138.380.667 Rp.17.430.083.476
13 Rp.187.960.443 Rp.49.972.282 Rp.137.988.161 Rp.17.380.111.194
14 Rp.187.960.443 Rp.50.367.896 Rp.137.592.547 Rp.17.329.743.298
15 Rp.187.960.443 Rp.50.766.642 Rp.137.193.801 Rp.17.278.976.656
16 Rp.187.960.443 Rp.51.168.544 Rp.136.791.899 Rp.17.227.808.112
17 Rp.187.960.443 Rp.51.573.629 Rp.136.386.814 Rp.17.176.234.483
18 Rp.187.960.443 Rp.51.981.920 Rp.135.978.523 Rp.17.124.252.563
19 Rp.187.960.443 Rp.52.393.444 Rp.135.566.999 Rp.17.071.859.119
20 Rp.187.960.443 Rp.52.808.225 Rp.135.152.218 Rp.17.019.050.894
21 Rp.187.960.443 Rp.53.226.290 Rp.134.734.153 Rp.16.965.824.604
22 Rp.187.960.443 Rp.53.647.665 Rp.134.312.778 Rp.16.912.176.939
23 Rp.187.960.443 Rp.54.072.376 Rp.133.888.067 Rp.16.858.104.563
24 Rp.187.960.443 Rp.54.500.449 Rp.133.459.994 Rp.16.803.604.114
25 Rp.187.960.443 Rp.54.931.910 Rp.133.028.533 Rp.16.748.672.204
26 Rp.187.960.443 Rp.55.366.788 Rp.132.593.655 Rp.16.693.305.416
27 Rp.187.960.443 Rp.55.805.108 Rp.132.155.335 Rp.16.637.500.308
28 Rp.187.960.443 Rp.56.246.899 Rp.131.713.544 Rp.16.581.253.409
29 Rp.187.960.443 Rp.56.692.187 Rp.131.268.256 Rp.16.524.561.222
30 Rp.187.960.443 Rp.57.141.000 Rp.130.819.443 Rp.16.467.420.222
31 Rp.187.960.443 Rp.57.593.366 Rp.130.367.077 Rp.16.409.826.856
32 Rp.187.960.443 Rp.58.049.314 Rp.129.911.129 Rp.16.351.777.542
33 Rp.187.960.443 Rp.58.508.871 Rp.129.451.572 Rp.16.293.268.671
34 Rp.187.960.443 Rp.58.972.066 Rp.128.988.377 Rp.16.234.296.605
35 Rp.187.960.443 Rp.59.438.928 Rp.128.521.515 Rp.16.174.857.677
36 Rp.187.960.443 Rp.59.909.486 Rp.128.050.957 Rp.16.114.948.191
37 Rp.214.102.657 Rp.49.595.894 Rp.164.506.763 Rp.16.065.352.297
38 Rp.214.102.657 Rp.50.102.186 Rp.164.000.471 Rp.16.015.250.111
39 Rp.214.102.657 Rp.50.613.645 Rp.163.489.012 Rp.15.964.636.466
40 Rp.214.102.657 Rp.51.130.326 Rp.162.972.331 Rp.15.913.506.140
41 Rp.214.102.657 Rp.51.652.282 Rp.162.450.375 Rp.15.861.853.858
42 Rp.214.102.657 Rp.52.179.566 Rp.161.923.091 Rp.15.809.674.292
43 Rp.214.102.657 Rp.52.712.232 Rp.161.390.425 Rp.15.756.962.060
44 Rp.214.102.657 Rp.53.250.336 Rp.160.852.321 Rp.15.703.711.724
45 Rp.214.102.657 Rp.53.793.933 Rp.160.308.724 Rp.15.649.917.791
46 Rp.214.102.657 Rp.54.343.080 Rp.159.759.577 Rp.15.595.574.711
47 Rp.214.102.657 Rp.54.897.832 Rp.159.204.825 Rp.15.540.676.879
48 Rp.214.102.657 Rp.55.458.247 Rp.158.644.410 Rp.15.485.218.632
49 Rp.214.102.657 Rp.56.024.383 Rp.158.078.274 Rp.15.429.194.249
50 Rp.214.102.657 Rp.56.596.299 Rp.157.506.358 Rp.15.372.597.950
51 Rp.214.102.657 Rp.57.174.053 Rp.156.928.604 Rp.15.315.423.897
52 Rp.214.102.657 Rp.57.757.705 Rp.156.344.952 Rp.15.257.666.192
53 Rp.214.102.657 Rp.58.347.315 Rp.155.755.342 Rp.15.199.318.877
54 Rp.214.102.657 Rp.58.942.943 Rp.155.159.714 Rp.15.140.375.934
55 Rp.214.102.657 Rp.59.544.653 Rp.154.558.004 Rp.15.080.831.281
56 Rp.214.102.657 Rp.60.152.504 Rp.153.950.153 Rp.15.020.678.777
57 Rp.214.102.657 Rp.60.766.561 Rp.153.336.096 Rp.14.959.912.216
58 Rp.214.102.657 Rp.61.386.886 Rp.152.715.771 Rp.14.898.525.330
59 Rp.214.102.657 Rp.62.013.544 Rp.152.089.113 Rp.14.836.511.786
60 Rp.214.102.657 Rp.62.646.599 Rp.151.456.058 Rp.14.773.865.187
61 Rp.214.102.657 Rp.63.286.117 Rp.150.816.540 Rp.14.710.579.070
62 Rp.214.102.657 Rp.63.932.162 Rp.150.170.495 Rp.14.646.646.908
63 Rp.214.102.657 Rp.64.584.803 Rp.149.517.854 Rp.14.582.062.105
64 Rp.214.102.657 Rp.65.244.106 Rp.148.858.551 Rp.14.516.817.999
65 Rp.214.102.657 Rp.65.910.140 Rp.148.192.517 Rp.14.450.907.859
66 Rp.214.102.657 Rp.66.582.973 Rp.147.519.684 Rp.14.384.324.886
67 Rp.214.102.657 Rp.67.262.674 Rp.146.839.983 Rp.14.317.062.212
68 Rp.214.102.657 Rp.67.949.314 Rp.146.153.343 Rp.14.249.112.898
69 Rp.214.102.657 Rp.68.642.963 Rp.145.459.694 Rp.14.180.469.935
70 Rp.214.102.657 Rp.69.343.693 Rp.144.758.964 Rp.14.111.126.242
71 Rp.214.102.657 Rp.70.051.577 Rp.144.051.080 Rp.14.041.074.665
72 Rp.214.102.657 Rp.70.766.686 Rp.143.335.971 Rp.13.970.307.979
73 Rp.214.102.657 Rp.71.489.096 Rp.142.613.561 Rp.13.898.818.883
74 Rp.214.102.657 Rp.72.218.881 Rp.141.883.776 Rp.13.826.600.002
75 Rp.214.102.657 Rp.72.956.115 Rp.141.146.542 Rp.13.753.643.887
76 Rp.214.102.657 Rp.73.700.876 Rp.140.401.781 Rp.13.679.943.011
77 Rp.214.102.657 Rp.74.453.239 Rp.139.649.418 Rp.13.605.489.772
78 Rp.214.102.657 Rp.75.213.282 Rp.138.889.375 Rp.13.530.276.490
79 Rp.214.102.657 Rp.75.981.084 Rp.138.121.573 Rp.13.454.295.406
80 Rp.214.102.657 Rp.76.756.725 Rp.137.345.932 Rp.13.377.538.681
81 Rp.214.102.657 Rp.77.540.283 Rp.136.562.374 Rp.13.299.998.398
82 Rp.214.102.657 Rp.78.331.840 Rp.135.770.817 Rp.13.221.666.558
83 Rp.214.102.657 Rp.79.131.478 Rp.134.971.179 Rp.13.142.535.080
84 Rp.214.102.657 Rp.79.939.278 Rp.134.163.379 Rp.13.062.595.802
85 Rp.214.102.657 Rp.80.755.325 Rp.133.347.332 Rp.12.981.840.477
86 Rp.214.102.657 Rp.81.579.702 Rp.132.522.955 Rp.12.900.260.775
87 Rp.214.102.657 Rp.82.412.495 Rp.131.690.162 Rp.12.817.848.280
88 Rp.214.102.657 Rp.83.253.789 Rp.130.848.868 Rp.12.734.594.491
89 Rp.214.102.657 Rp.84.103.672 Rp.129.998.985 Rp.12.650.490.819
90 Rp.214.102.657 Rp.84.962.230 Rp.129.140.427 Rp.12.565.528.589
91 Rp.214.102.657 Rp.85.829.553 Rp.128.273.104 Rp.12.479.699.036
92 Rp.214.102.657 Rp.86.705.729 Rp.127.396.928 Rp.12.392.993.307
93 Rp.214.102.657 Rp.87.590.850 Rp.126.511.807 Rp.12.305.402.457
94 Rp.214.102.657 Rp.88.485.007 Rp.125.617.650 Rp.12.216.917.450
95 Rp.214.102.657 Rp.89.388.291 Rp.124.714.366 Rp.12.127.529.159
96 Rp.214.102.657 Rp.90.300.797 Rp.123.801.860 Rp.12.037.228.362
97 Rp.214.102.657 Rp.91.222.617 Rp.122.880.040 Rp.11.946.005.745
98 Rp.214.102.657 Rp.92.153.848 Rp.121.948.809 Rp.11.853.851.897
99 Rp.214.102.657 Rp.93.094.586 Rp.121.008.071 Rp.11.760.757.311
100 Rp.214.102.657 Rp.94.044.926 Rp.120.057.731 Rp.11.666.712.385
101 Rp.214.102.657 Rp.95.004.968 Rp.119.097.689 Rp.11.571.707.417
102 Rp.214.102.657 Rp.95.974.810 Rp.118.127.847 Rp.11.475.732.607
103 Rp.214.102.657 Rp.96.954.553 Rp.117.148.104 Rp.11.378.778.054
104 Rp.214.102.657 Rp.97.944.298 Rp.116.158.359 Rp.11.280.833.756
105 Rp.214.102.657 Rp.98.944.146 Rp.115.158.511 Rp.11.181.889.610
106 Rp.214.102.657 Rp.99.954.201 Rp.114.148.456 Rp.11.081.935.409
107 Rp.214.102.657 Rp.100.974.566 Rp.113.128.091 Rp.10.980.960.843
108 Rp.214.102.657 Rp.102.005.348 Rp.112.097.309 Rp.10.878.955.495
109 Rp.214.102.657 Rp.103.046.653 Rp.111.056.004 Rp.10.775.908.842
110 Rp.214.102.657 Rp.104.098.588 Rp.110.004.069 Rp.10.671.810.254
111 Rp.214.102.657 Rp.105.161.261 Rp.108.941.396 Rp.10.566.648.993
112 Rp.214.102.657 Rp.106.234.782 Rp.107.867.875 Rp.10.460.414.211
113 Rp.214.102.657 Rp.107.319.262 Rp.106.783.395 Rp.10.353.094.949
114 Rp.214.102.657 Rp.108.414.813 Rp.105.687.844 Rp.10.244.680.136
115 Rp.214.102.657 Rp.109.521.547 Rp.104.581.110 Rp.10.135.158.589
116 Rp.214.102.657 Rp.110.639.580 Rp.103.463.077 Rp.10.024.519.009
117 Rp.214.102.657 Rp.111.769.025 Rp.102.333.632 Rp.9.912.749.984
118 Rp.214.102.657 Rp.112.910.001 Rp.101.192.656 Rp.9.799.839.983
119 Rp.214.102.657 Rp.114.062.624 Rp.100.040.033 Rp.9.685.777.359
120 Rp.214.102.657 Rp.115.227.013 Rp.98.875.644 Rp.9.570.550.346
121 Rp.214.102.657 Rp.116.403.289 Rp.97.699.368 Rp.9.454.147.057
122 Rp.214.102.657 Rp.117.591.572 Rp.96.511.085 Rp.9.336.555.485
123 Rp.214.102.657 Rp.118.791.986 Rp.95.310.671 Rp.9.217.763.499
124 Rp.214.102.657 Rp.120.004.655 Rp.94.098.002 Rp.9.097.758.844
125 Rp.214.102.657 Rp.121.229.702 Rp.92.872.955 Rp.8.976.529.142
126 Rp.214.102.657 Rp.122.467.255 Rp.91.635.402 Rp.8.854.061.887
127 Rp.214.102.657 Rp.123.717.442 Rp.90.385.215 Rp.8.730.344.445
128 Rp.214.102.657 Rp.124.980.391 Rp.89.122.266 Rp.8.605.364.054
129 Rp.214.102.657 Rp.126.256.232 Rp.87.846.425 Rp.8.479.107.822
130 Rp.214.102.657 Rp.127.545.098 Rp.86.557.559 Rp.8.351.562.724
131 Rp.214.102.657 Rp.128.847.121 Rp.85.255.536 Rp.8.222.715.603
132 Rp.214.102.657 Rp.130.162.435 Rp.83.940.222 Rp.8.092.553.168
133 Rp.214.102.657 Rp.131.491.177 Rp.82.611.480 Rp.7.961.061.991
134 Rp.214.102.657 Rp.132.833.483 Rp.81.269.174 Rp.7.828.228.508
135 Rp.214.102.657 Rp.134.189.491 Rp.79.913.166 Rp.7.694.039.017
136 Rp.214.102.657 Rp.135.559.342 Rp.78.543.315 Rp.7.558.479.675
137 Rp.214.102.657 Rp.136.943.177 Rp.77.159.480 Rp.7.421.536.498
138 Rp.214.102.657 Rp.138.341.139 Rp.75.761.518 Rp.7.283.195.359
139 Rp.214.102.657 Rp.139.753.371 Rp.74.349.286 Rp.7.143.441.988
140 Rp.214.102.657 Rp.141.180.020 Rp.72.922.637 Rp.7.002.261.968
141 Rp.214.102.657 Rp.142.621.233 Rp.71.481.424 Rp.6.859.640.735
142 Rp.214.102.657 Rp.144.077.158 Rp.70.025.499 Rp.6.715.563.577
143 Rp.214.102.657 Rp.145.547.945 Rp.68.554.712 Rp.6.570.015.632
144 Rp.214.102.657 Rp.147.033.747 Rp.67.068.910 Rp.6.422.981.885
145 Rp.214.102.657 Rp.148.534.717 Rp.65.567.940 Rp.6.274.447.168
146 Rp.214.102.657 Rp.150.051.009 Rp.64.051.648 Rp.6.124.396.159
147 Rp.214.102.657 Rp.151.582.780 Rp.62.519.877 Rp.5.972.813.379
148 Rp.214.102.657 Rp.153.130.187 Rp.60.972.470 Rp.5.819.683.192
149 Rp.214.102.657 Rp.154.693.391 Rp.59.409.266 Rp.5.664.989.801
150 Rp.214.102.657 Rp.156.272.553 Rp.57.830.104 Rp.5.508.717.248
151 Rp.214.102.657 Rp.157.867.835 Rp.56.234.822 Rp.5.350.849.413
152 Rp.214.102.657 Rp.159.479.403 Rp.54.623.254 Rp.5.191.370.010
153 Rp.214.102.657 Rp.161.107.421 Rp.52.995.236 Rp.5.030.262.589
154 Rp.214.102.657 Rp.162.752.060 Rp.51.350.597 Rp.4.867.510.529
155 Rp.214.102.657 Rp.164.413.487 Rp.49.689.170 Rp.4.703.097.042
156 Rp.214.102.657 Rp.166.091.875 Rp.48.010.782 Rp.4.537.005.167
157 Rp.214.102.657 Rp.167.787.396 Rp.46.315.261 Rp.4.369.217.771
158 Rp.214.102.657 Rp.169.500.226 Rp.44.602.431 Rp.4.199.717.545
159 Rp.214.102.657 Rp.171.230.540 Rp.42.872.117 Rp.4.028.487.005
160 Rp.214.102.657 Rp.172.978.519 Rp.41.124.138 Rp.3.855.508.486
161 Rp.214.102.657 Rp.174.744.341 Rp.39.358.316 Rp.3.680.764.145
162 Rp.214.102.657 Rp.176.528.190 Rp.37.574.467 Rp.3.504.235.955
163 Rp.214.102.657 Rp.178.330.248 Rp.35.772.409 Rp.3.325.905.707
164 Rp.214.102.657 Rp.180.150.703 Rp.33.951.954 Rp.3.145.755.004
165 Rp.214.102.657 Rp.181.989.741 Rp.32.112.916 Rp.2.963.765.263
166 Rp.214.102.657 Rp.183.847.553 Rp.30.255.104 Rp.2.779.917.710
167 Rp.214.102.657 Rp.185.724.330 Rp.28.378.327 Rp.2.594.193.380
168 Rp.214.102.657 Rp.187.620.266 Rp.26.482.391 Rp.2.406.573.114
169 Rp.214.102.657 Rp.189.535.556 Rp.24.567.101 Rp.2.217.037.558
170 Rp.214.102.657 Rp.191.470.399 Rp.22.632.258 Rp.2.025.567.159
171 Rp.214.102.657 Rp.193.424.992 Rp.20.677.665 Rp.1.832.142.167
172 Rp.214.102.657 Rp.195.399.539 Rp.18.703.118 Rp.1.636.742.628
173 Rp.214.102.657 Rp.197.394.243 Rp.16.708.414 Rp.1.439.348.385
174 Rp.214.102.657 Rp.199.409.309 Rp.14.693.348 Rp.1.239.939.076
175 Rp.214.102.657 Rp.201.444.946 Rp.12.657.711 Rp.1.038.494.130
176 Rp.214.102.657 Rp.203.501.363 Rp.10.601.294 Rp.834.992.767
177 Rp.214.102.657 Rp.205.578.773 Rp.8.523.884 Rp.629.413.994
178 Rp.214.102.657 Rp.207.677.389 Rp.6.425.268 Rp.421.736.605
179 Rp.214.102.657 Rp.209.797.429 Rp.4.305.228 Rp.211.939.176
180 Rp.214.102.657 Rp.211.939.176 Rp.2.163.546 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUKO Dijual
    di Surabaya
    Rp1,9mily
    RUKO Dijual
    di Surabaya
    Rp1,9mily
    • 2
    • 3
    • 66
    • 264
    Lihat Rincian
    Rp1,9mily
  • 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
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • TANAH Dijual
    di Surabaya
    Rp1,04mily
    TANAH Dijual
    di Surabaya
    Rp1,04mily
    • 144
    Lihat Rincian
    Rp1,04mily
  • KOST Dijual
    di Surabaya
    Rp5,5mily
    KOST Dijual
    di Surabaya
    Rp5,5mily
    • 11
    • 11
    • 481
    • 450
    Lihat Rincian
    Rp5,5mily
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily

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