dijual murah rumah grand harvest cluster caspia

grand harvest cluster caspian Surabaya Jawa Timur

Rp780jt
KPR: 6,51jt/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.780.000.000 Dana Tunai yang Harus Disiapkan Rp.234.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.624.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.515.962 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.422.226 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.679.375.017
Total Pembayaran
Rp.1.543.615.017 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.624.000.000
1 Rp.6.515.962 Rp.1.575.962 Rp.4.940.000 Rp.622.424.038
2 Rp.6.515.962 Rp.1.588.438 Rp.4.927.524 Rp.620.835.600
3 Rp.6.515.962 Rp.1.601.013 Rp.4.914.949 Rp.619.234.587
4 Rp.6.515.962 Rp.1.613.688 Rp.4.902.274 Rp.617.620.899
5 Rp.6.515.962 Rp.1.626.463 Rp.4.889.499 Rp.615.994.436
6 Rp.6.515.962 Rp.1.639.339 Rp.4.876.623 Rp.614.355.097
7 Rp.6.515.962 Rp.1.652.317 Rp.4.863.645 Rp.612.702.780
8 Rp.6.515.962 Rp.1.665.398 Rp.4.850.564 Rp.611.037.382
9 Rp.6.515.962 Rp.1.678.583 Rp.4.837.379 Rp.609.358.799
10 Rp.6.515.962 Rp.1.691.872 Rp.4.824.090 Rp.607.666.927
11 Rp.6.515.962 Rp.1.705.265 Rp.4.810.697 Rp.605.961.662
12 Rp.6.515.962 Rp.1.718.766 Rp.4.797.196 Rp.604.242.896
13 Rp.6.515.962 Rp.1.732.372 Rp.4.783.590 Rp.602.510.524
14 Rp.6.515.962 Rp.1.746.087 Rp.4.769.875 Rp.600.764.437
15 Rp.6.515.962 Rp.1.759.910 Rp.4.756.052 Rp.599.004.527
16 Rp.6.515.962 Rp.1.773.843 Rp.4.742.119 Rp.597.230.684
17 Rp.6.515.962 Rp.1.787.886 Rp.4.728.076 Rp.595.442.798
18 Rp.6.515.962 Rp.1.802.040 Rp.4.713.922 Rp.593.640.758
19 Rp.6.515.962 Rp.1.816.306 Rp.4.699.656 Rp.591.824.452
20 Rp.6.515.962 Rp.1.830.685 Rp.4.685.277 Rp.589.993.767
21 Rp.6.515.962 Rp.1.845.178 Rp.4.670.784 Rp.588.148.589
22 Rp.6.515.962 Rp.1.859.786 Rp.4.656.176 Rp.586.288.803
23 Rp.6.515.962 Rp.1.874.509 Rp.4.641.453 Rp.584.414.294
24 Rp.6.515.962 Rp.1.889.349 Rp.4.626.613 Rp.582.524.945
25 Rp.6.515.962 Rp.1.904.306 Rp.4.611.656 Rp.580.620.639
26 Rp.6.515.962 Rp.1.919.382 Rp.4.596.580 Rp.578.701.257
27 Rp.6.515.962 Rp.1.934.577 Rp.4.581.385 Rp.576.766.680
28 Rp.6.515.962 Rp.1.949.892 Rp.4.566.070 Rp.574.816.788
29 Rp.6.515.962 Rp.1.965.329 Rp.4.550.633 Rp.572.851.459
30 Rp.6.515.962 Rp.1.980.888 Rp.4.535.074 Rp.570.870.571
31 Rp.6.515.962 Rp.1.996.570 Rp.4.519.392 Rp.568.874.001
32 Rp.6.515.962 Rp.2.012.376 Rp.4.503.586 Rp.566.861.625
33 Rp.6.515.962 Rp.2.028.307 Rp.4.487.655 Rp.564.833.318
34 Rp.6.515.962 Rp.2.044.365 Rp.4.471.597 Rp.562.788.953
35 Rp.6.515.962 Rp.2.060.549 Rp.4.455.413 Rp.560.728.404
36 Rp.6.515.962 Rp.2.076.862 Rp.4.439.100 Rp.558.651.542
37 Rp.7.422.226 Rp.1.719.325 Rp.5.702.901 Rp.556.932.217
38 Rp.7.422.226 Rp.1.736.876 Rp.5.685.350 Rp.555.195.341
39 Rp.7.422.226 Rp.1.754.607 Rp.5.667.619 Rp.553.440.734
40 Rp.7.422.226 Rp.1.772.519 Rp.5.649.707 Rp.551.668.215
41 Rp.7.422.226 Rp.1.790.613 Rp.5.631.613 Rp.549.877.602
42 Rp.7.422.226 Rp.1.808.892 Rp.5.613.334 Rp.548.068.710
43 Rp.7.422.226 Rp.1.827.358 Rp.5.594.868 Rp.546.241.352
44 Rp.7.422.226 Rp.1.846.012 Rp.5.576.214 Rp.544.395.340
45 Rp.7.422.226 Rp.1.864.857 Rp.5.557.369 Rp.542.530.483
46 Rp.7.422.226 Rp.1.883.894 Rp.5.538.332 Rp.540.646.589
47 Rp.7.422.226 Rp.1.903.125 Rp.5.519.101 Rp.538.743.464
48 Rp.7.422.226 Rp.1.922.553 Rp.5.499.673 Rp.536.820.911
49 Rp.7.422.226 Rp.1.942.179 Rp.5.480.047 Rp.534.878.732
50 Rp.7.422.226 Rp.1.962.006 Rp.5.460.220 Rp.532.916.726
51 Rp.7.422.226 Rp.1.982.034 Rp.5.440.192 Rp.530.934.692
52 Rp.7.422.226 Rp.2.002.268 Rp.5.419.958 Rp.528.932.424
53 Rp.7.422.226 Rp.2.022.708 Rp.5.399.518 Rp.526.909.716
54 Rp.7.422.226 Rp.2.043.356 Rp.5.378.870 Rp.524.866.360
55 Rp.7.422.226 Rp.2.064.215 Rp.5.358.011 Rp.522.802.145
56 Rp.7.422.226 Rp.2.085.287 Rp.5.336.939 Rp.520.716.858
57 Rp.7.422.226 Rp.2.106.575 Rp.5.315.651 Rp.518.610.283
58 Rp.7.422.226 Rp.2.128.079 Rp.5.294.147 Rp.516.482.204
59 Rp.7.422.226 Rp.2.149.804 Rp.5.272.422 Rp.514.332.400
60 Rp.7.422.226 Rp.2.171.749 Rp.5.250.477 Rp.512.160.651
61 Rp.7.422.226 Rp.2.193.919 Rp.5.228.307 Rp.509.966.732
62 Rp.7.422.226 Rp.2.216.316 Rp.5.205.910 Rp.507.750.416
63 Rp.7.422.226 Rp.2.238.941 Rp.5.183.285 Rp.505.511.475
64 Rp.7.422.226 Rp.2.261.796 Rp.5.160.430 Rp.503.249.679
65 Rp.7.422.226 Rp.2.284.886 Rp.5.137.340 Rp.500.964.793
66 Rp.7.422.226 Rp.2.308.210 Rp.5.114.016 Rp.498.656.583
67 Rp.7.422.226 Rp.2.331.773 Rp.5.090.453 Rp.496.324.810
68 Rp.7.422.226 Rp.2.355.577 Rp.5.066.649 Rp.493.969.233
69 Rp.7.422.226 Rp.2.379.623 Rp.5.042.603 Rp.491.589.610
70 Rp.7.422.226 Rp.2.403.915 Rp.5.018.311 Rp.489.185.695
71 Rp.7.422.226 Rp.2.428.455 Rp.4.993.771 Rp.486.757.240
72 Rp.7.422.226 Rp.2.453.246 Rp.4.968.980 Rp.484.303.994
73 Rp.7.422.226 Rp.2.478.289 Rp.4.943.937 Rp.481.825.705
74 Rp.7.422.226 Rp.2.503.589 Rp.4.918.637 Rp.479.322.116
75 Rp.7.422.226 Rp.2.529.146 Rp.4.893.080 Rp.476.792.970
76 Rp.7.422.226 Rp.2.554.964 Rp.4.867.262 Rp.474.238.006
77 Rp.7.422.226 Rp.2.581.046 Rp.4.841.180 Rp.471.656.960
78 Rp.7.422.226 Rp.2.607.395 Rp.4.814.831 Rp.469.049.565
79 Rp.7.422.226 Rp.2.634.012 Rp.4.788.214 Rp.466.415.553
80 Rp.7.422.226 Rp.2.660.901 Rp.4.761.325 Rp.463.754.652
81 Rp.7.422.226 Rp.2.688.064 Rp.4.734.162 Rp.461.066.588
82 Rp.7.422.226 Rp.2.715.505 Rp.4.706.721 Rp.458.351.083
83 Rp.7.422.226 Rp.2.743.225 Rp.4.679.001 Rp.455.607.858
84 Rp.7.422.226 Rp.2.771.229 Rp.4.650.997 Rp.452.836.629
85 Rp.7.422.226 Rp.2.799.519 Rp.4.622.707 Rp.450.037.110
86 Rp.7.422.226 Rp.2.828.097 Rp.4.594.129 Rp.447.209.013
87 Rp.7.422.226 Rp.2.856.967 Rp.4.565.259 Rp.444.352.046
88 Rp.7.422.226 Rp.2.886.132 Rp.4.536.094 Rp.441.465.914
89 Rp.7.422.226 Rp.2.915.595 Rp.4.506.631 Rp.438.550.319
90 Rp.7.422.226 Rp.2.945.358 Rp.4.476.868 Rp.435.604.961
91 Rp.7.422.226 Rp.2.975.425 Rp.4.446.801 Rp.432.629.536
92 Rp.7.422.226 Rp.3.005.799 Rp.4.416.427 Rp.429.623.737
93 Rp.7.422.226 Rp.3.036.484 Rp.4.385.742 Rp.426.587.253
94 Rp.7.422.226 Rp.3.067.481 Rp.4.354.745 Rp.423.519.772
95 Rp.7.422.226 Rp.3.098.795 Rp.4.323.431 Rp.420.420.977
96 Rp.7.422.226 Rp.3.130.429 Rp.4.291.797 Rp.417.290.548
97 Rp.7.422.226 Rp.3.162.385 Rp.4.259.841 Rp.414.128.163
98 Rp.7.422.226 Rp.3.194.668 Rp.4.227.558 Rp.410.933.495
99 Rp.7.422.226 Rp.3.227.280 Rp.4.194.946 Rp.407.706.215
100 Rp.7.422.226 Rp.3.260.225 Rp.4.162.001 Rp.404.445.990
101 Rp.7.422.226 Rp.3.293.507 Rp.4.128.719 Rp.401.152.483
102 Rp.7.422.226 Rp.3.327.128 Rp.4.095.098 Rp.397.825.355
103 Rp.7.422.226 Rp.3.361.092 Rp.4.061.134 Rp.394.464.263
104 Rp.7.422.226 Rp.3.395.403 Rp.4.026.823 Rp.391.068.860
105 Rp.7.422.226 Rp.3.430.065 Rp.3.992.161 Rp.387.638.795
106 Rp.7.422.226 Rp.3.465.080 Rp.3.957.146 Rp.384.173.715
107 Rp.7.422.226 Rp.3.500.453 Rp.3.921.773 Rp.380.673.262
108 Rp.7.422.226 Rp.3.536.186 Rp.3.886.040 Rp.377.137.076
109 Rp.7.422.226 Rp.3.572.285 Rp.3.849.941 Rp.373.564.791
110 Rp.7.422.226 Rp.3.608.752 Rp.3.813.474 Rp.369.956.039
111 Rp.7.422.226 Rp.3.645.591 Rp.3.776.635 Rp.366.310.448
112 Rp.7.422.226 Rp.3.682.807 Rp.3.739.419 Rp.362.627.641
113 Rp.7.422.226 Rp.3.720.402 Rp.3.701.824 Rp.358.907.239
114 Rp.7.422.226 Rp.3.758.381 Rp.3.663.845 Rp.355.148.858
115 Rp.7.422.226 Rp.3.796.748 Rp.3.625.478 Rp.351.352.110
116 Rp.7.422.226 Rp.3.835.507 Rp.3.586.719 Rp.347.516.603
117 Rp.7.422.226 Rp.3.874.661 Rp.3.547.565 Rp.343.641.942
118 Rp.7.422.226 Rp.3.914.215 Rp.3.508.011 Rp.339.727.727
119 Rp.7.422.226 Rp.3.954.172 Rp.3.468.054 Rp.335.773.555
120 Rp.7.422.226 Rp.3.994.538 Rp.3.427.688 Rp.331.779.017
121 Rp.7.422.226 Rp.4.035.315 Rp.3.386.911 Rp.327.743.702
122 Rp.7.422.226 Rp.4.076.509 Rp.3.345.717 Rp.323.667.193
123 Rp.7.422.226 Rp.4.118.123 Rp.3.304.103 Rp.319.549.070
124 Rp.7.422.226 Rp.4.160.163 Rp.3.262.063 Rp.315.388.907
125 Rp.7.422.226 Rp.4.202.631 Rp.3.219.595 Rp.311.186.276
126 Rp.7.422.226 Rp.4.245.533 Rp.3.176.693 Rp.306.940.743
127 Rp.7.422.226 Rp.4.288.873 Rp.3.133.353 Rp.302.651.870
128 Rp.7.422.226 Rp.4.332.655 Rp.3.089.571 Rp.298.319.215
129 Rp.7.422.226 Rp.4.376.884 Rp.3.045.342 Rp.293.942.331
130 Rp.7.422.226 Rp.4.421.565 Rp.3.000.661 Rp.289.520.766
131 Rp.7.422.226 Rp.4.466.702 Rp.2.955.524 Rp.285.054.064
132 Rp.7.422.226 Rp.4.512.299 Rp.2.909.927 Rp.280.541.765
133 Rp.7.422.226 Rp.4.558.362 Rp.2.863.864 Rp.275.983.403
134 Rp.7.422.226 Rp.4.604.895 Rp.2.817.331 Rp.271.378.508
135 Rp.7.422.226 Rp.4.651.904 Rp.2.770.322 Rp.266.726.604
136 Rp.7.422.226 Rp.4.699.392 Rp.2.722.834 Rp.262.027.212
137 Rp.7.422.226 Rp.4.747.365 Rp.2.674.861 Rp.257.279.847
138 Rp.7.422.226 Rp.4.795.828 Rp.2.626.398 Rp.252.484.019
139 Rp.7.422.226 Rp.4.844.785 Rp.2.577.441 Rp.247.639.234
140 Rp.7.422.226 Rp.4.894.242 Rp.2.527.984 Rp.242.744.992
141 Rp.7.422.226 Rp.4.944.204 Rp.2.478.022 Rp.237.800.788
142 Rp.7.422.226 Rp.4.994.676 Rp.2.427.550 Rp.232.806.112
143 Rp.7.422.226 Rp.5.045.664 Rp.2.376.562 Rp.227.760.448
144 Rp.7.422.226 Rp.5.097.171 Rp.2.325.055 Rp.222.663.277
145 Rp.7.422.226 Rp.5.149.205 Rp.2.273.021 Rp.217.514.072
146 Rp.7.422.226 Rp.5.201.770 Rp.2.220.456 Rp.212.312.302
147 Rp.7.422.226 Rp.5.254.871 Rp.2.167.355 Rp.207.057.431
148 Rp.7.422.226 Rp.5.308.515 Rp.2.113.711 Rp.201.748.916
149 Rp.7.422.226 Rp.5.362.706 Rp.2.059.520 Rp.196.386.210
150 Rp.7.422.226 Rp.5.417.450 Rp.2.004.776 Rp.190.968.760
151 Rp.7.422.226 Rp.5.472.753 Rp.1.949.473 Rp.185.496.007
152 Rp.7.422.226 Rp.5.528.621 Rp.1.893.605 Rp.179.967.386
153 Rp.7.422.226 Rp.5.585.059 Rp.1.837.167 Rp.174.382.327
154 Rp.7.422.226 Rp.5.642.073 Rp.1.780.153 Rp.168.740.254
155 Rp.7.422.226 Rp.5.699.669 Rp.1.722.557 Rp.163.040.585
156 Rp.7.422.226 Rp.5.757.853 Rp.1.664.373 Rp.157.282.732
157 Rp.7.422.226 Rp.5.816.631 Rp.1.605.595 Rp.151.466.101
158 Rp.7.422.226 Rp.5.876.010 Rp.1.546.216 Rp.145.590.091
159 Rp.7.422.226 Rp.5.935.994 Rp.1.486.232 Rp.139.654.097
160 Rp.7.422.226 Rp.5.996.590 Rp.1.425.636 Rp.133.657.507
161 Rp.7.422.226 Rp.6.057.806 Rp.1.364.420 Rp.127.599.701
162 Rp.7.422.226 Rp.6.119.646 Rp.1.302.580 Rp.121.480.055
163 Rp.7.422.226 Rp.6.182.117 Rp.1.240.109 Rp.115.297.938
164 Rp.7.422.226 Rp.6.245.226 Rp.1.177.000 Rp.109.052.712
165 Rp.7.422.226 Rp.6.308.980 Rp.1.113.246 Rp.102.743.732
166 Rp.7.422.226 Rp.6.373.384 Rp.1.048.842 Rp.96.370.348
167 Rp.7.422.226 Rp.6.438.445 Rp.983.781 Rp.89.931.903
168 Rp.7.422.226 Rp.6.504.171 Rp.918.055 Rp.83.427.732
169 Rp.7.422.226 Rp.6.570.568 Rp.851.658 Rp.76.857.164
170 Rp.7.422.226 Rp.6.637.642 Rp.784.584 Rp.70.219.522
171 Rp.7.422.226 Rp.6.705.402 Rp.716.824 Rp.63.514.120
172 Rp.7.422.226 Rp.6.773.853 Rp.648.373 Rp.56.740.267
173 Rp.7.422.226 Rp.6.843.002 Rp.579.224 Rp.49.897.265
174 Rp.7.422.226 Rp.6.912.858 Rp.509.368 Rp.42.984.407
175 Rp.7.422.226 Rp.6.983.427 Rp.438.799 Rp.36.000.980
176 Rp.7.422.226 Rp.7.054.716 Rp.367.510 Rp.28.946.264
177 Rp.7.422.226 Rp.7.126.733 Rp.295.493 Rp.21.819.531
178 Rp.7.422.226 Rp.7.199.485 Rp.222.741 Rp.14.620.046
179 Rp.7.422.226 Rp.7.272.980 Rp.149.246 Rp.7.347.066
180 Rp.7.422.226 Rp.7.347.066 Rp.75.001 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Surabaya
    Rp875jt
    RUMAH Dijual
    di Surabaya
    Rp875jt
    • 2
    • 2
    • 120
    • 130
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Surabaya
    Rp2,15mily
    RUMAH Dijual
    di Surabaya
    Rp2,15mily
    • 3
    • 2
    • 132
    • 176
    Lihat Rincian
    Rp2,15mily
  • APARTEMEN Dijual
    di Surabaya
    Rp160jt
    APARTEMEN Dijual
    di Surabaya
    Rp160jt
    • 1
    • 1
    • 18
    Lihat Rincian
    Rp160jt
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt

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