Perumahan Prambanan Residence

Dijual Rumah di Prambanan Residence BLVD Queen, Raya Mewah Surabaya Barat

Prambanan Residence Jl. Raya Menganti Surabaya Jawa Timur

Rp7,2mily
KPR: 60,1jt/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.7.200.000.000 Dana Tunai yang Harus Disiapkan Rp.2.160.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.5.760.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.60.147.342 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.68.512.850 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.271.154.783
Total Pembayaran
Rp.14.248.754.783 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.5.760.000.000
1 Rp.60.147.342 Rp.14.547.342 Rp.45.600.000 Rp.5.745.452.658
2 Rp.60.147.342 Rp.14.662.508 Rp.45.484.834 Rp.5.730.790.150
3 Rp.60.147.342 Rp.14.778.587 Rp.45.368.755 Rp.5.716.011.563
4 Rp.60.147.342 Rp.14.895.584 Rp.45.251.758 Rp.5.701.115.979
5 Rp.60.147.342 Rp.15.013.507 Rp.45.133.835 Rp.5.686.102.472
6 Rp.60.147.342 Rp.15.132.364 Rp.45.014.978 Rp.5.670.970.108
7 Rp.60.147.342 Rp.15.252.162 Rp.44.895.180 Rp.5.655.717.946
8 Rp.60.147.342 Rp.15.372.908 Rp.44.774.434 Rp.5.640.345.038
9 Rp.60.147.342 Rp.15.494.610 Rp.44.652.732 Rp.5.624.850.428
10 Rp.60.147.342 Rp.15.617.276 Rp.44.530.066 Rp.5.609.233.152
11 Rp.60.147.342 Rp.15.740.913 Rp.44.406.429 Rp.5.593.492.239
12 Rp.60.147.342 Rp.15.865.528 Rp.44.281.814 Rp.5.577.626.711
13 Rp.60.147.342 Rp.15.991.131 Rp.44.156.211 Rp.5.561.635.580
14 Rp.60.147.342 Rp.16.117.727 Rp.44.029.615 Rp.5.545.517.853
15 Rp.60.147.342 Rp.16.245.326 Rp.43.902.016 Rp.5.529.272.527
16 Rp.60.147.342 Rp.16.373.934 Rp.43.773.408 Rp.5.512.898.593
17 Rp.60.147.342 Rp.16.503.561 Rp.43.643.781 Rp.5.496.395.032
18 Rp.60.147.342 Rp.16.634.215 Rp.43.513.127 Rp.5.479.760.817
19 Rp.60.147.342 Rp.16.765.902 Rp.43.381.440 Rp.5.462.994.915
20 Rp.60.147.342 Rp.16.898.632 Rp.43.248.710 Rp.5.446.096.283
21 Rp.60.147.342 Rp.17.032.413 Rp.43.114.929 Rp.5.429.063.870
22 Rp.60.147.342 Rp.17.167.253 Rp.42.980.089 Rp.5.411.896.617
23 Rp.60.147.342 Rp.17.303.160 Rp.42.844.182 Rp.5.394.593.457
24 Rp.60.147.342 Rp.17.440.144 Rp.42.707.198 Rp.5.377.153.313
25 Rp.60.147.342 Rp.17.578.212 Rp.42.569.130 Rp.5.359.575.101
26 Rp.60.147.342 Rp.17.717.372 Rp.42.429.970 Rp.5.341.857.729
27 Rp.60.147.342 Rp.17.857.635 Rp.42.289.707 Rp.5.324.000.094
28 Rp.60.147.342 Rp.17.999.008 Rp.42.148.334 Rp.5.306.001.086
29 Rp.60.147.342 Rp.18.141.500 Rp.42.005.842 Rp.5.287.859.586
30 Rp.60.147.342 Rp.18.285.120 Rp.41.862.222 Rp.5.269.574.466
31 Rp.60.147.342 Rp.18.429.877 Rp.41.717.465 Rp.5.251.144.589
32 Rp.60.147.342 Rp.18.575.781 Rp.41.571.561 Rp.5.232.568.808
33 Rp.60.147.342 Rp.18.722.839 Rp.41.424.503 Rp.5.213.845.969
34 Rp.60.147.342 Rp.18.871.061 Rp.41.276.281 Rp.5.194.974.908
35 Rp.60.147.342 Rp.19.020.457 Rp.41.126.885 Rp.5.175.954.451
36 Rp.60.147.342 Rp.19.171.036 Rp.40.976.306 Rp.5.156.783.415
37 Rp.68.512.850 Rp.15.870.686 Rp.52.642.164 Rp.5.140.912.729
38 Rp.68.512.850 Rp.16.032.699 Rp.52.480.151 Rp.5.124.880.030
39 Rp.68.512.850 Rp.16.196.366 Rp.52.316.484 Rp.5.108.683.664
40 Rp.68.512.850 Rp.16.361.704 Rp.52.151.146 Rp.5.092.321.960
41 Rp.68.512.850 Rp.16.528.730 Rp.51.984.120 Rp.5.075.793.230
42 Rp.68.512.850 Rp.16.697.461 Rp.51.815.389 Rp.5.059.095.769
43 Rp.68.512.850 Rp.16.867.914 Rp.51.644.936 Rp.5.042.227.855
44 Rp.68.512.850 Rp.17.040.107 Rp.51.472.743 Rp.5.025.187.748
45 Rp.68.512.850 Rp.17.214.058 Rp.51.298.792 Rp.5.007.973.690
46 Rp.68.512.850 Rp.17.389.785 Rp.51.123.065 Rp.4.990.583.905
47 Rp.68.512.850 Rp.17.567.306 Rp.50.945.544 Rp.4.973.016.599
48 Rp.68.512.850 Rp.17.746.639 Rp.50.766.211 Rp.4.955.269.960
49 Rp.68.512.850 Rp.17.927.802 Rp.50.585.048 Rp.4.937.342.158
50 Rp.68.512.850 Rp.18.110.815 Rp.50.402.035 Rp.4.919.231.343
51 Rp.68.512.850 Rp.18.295.697 Rp.50.217.153 Rp.4.900.935.646
52 Rp.68.512.850 Rp.18.482.465 Rp.50.030.385 Rp.4.882.453.181
53 Rp.68.512.850 Rp.18.671.140 Rp.49.841.710 Rp.4.863.782.041
54 Rp.68.512.850 Rp.18.861.742 Rp.49.651.108 Rp.4.844.920.299
55 Rp.68.512.850 Rp.19.054.289 Rp.49.458.561 Rp.4.825.866.010
56 Rp.68.512.850 Rp.19.248.801 Rp.49.264.049 Rp.4.806.617.209
57 Rp.68.512.850 Rp.19.445.299 Rp.49.067.551 Rp.4.787.171.910
58 Rp.68.512.850 Rp.19.643.803 Rp.48.869.047 Rp.4.767.528.107
59 Rp.68.512.850 Rp.19.844.334 Rp.48.668.516 Rp.4.747.683.773
60 Rp.68.512.850 Rp.20.046.911 Rp.48.465.939 Rp.4.727.636.862
61 Rp.68.512.850 Rp.20.251.557 Rp.48.261.293 Rp.4.707.385.305
62 Rp.68.512.850 Rp.20.458.292 Rp.48.054.558 Rp.4.686.927.013
63 Rp.68.512.850 Rp.20.667.137 Rp.47.845.713 Rp.4.666.259.876
64 Rp.68.512.850 Rp.20.878.114 Rp.47.634.736 Rp.4.645.381.762
65 Rp.68.512.850 Rp.21.091.245 Rp.47.421.605 Rp.4.624.290.517
66 Rp.68.512.850 Rp.21.306.551 Rp.47.206.299 Rp.4.602.983.966
67 Rp.68.512.850 Rp.21.524.055 Rp.46.988.795 Rp.4.581.459.911
68 Rp.68.512.850 Rp.21.743.780 Rp.46.769.070 Rp.4.559.716.131
69 Rp.68.512.850 Rp.21.965.748 Rp.46.547.102 Rp.4.537.750.383
70 Rp.68.512.850 Rp.22.189.982 Rp.46.322.868 Rp.4.515.560.401
71 Rp.68.512.850 Rp.22.416.504 Rp.46.096.346 Rp.4.493.143.897
72 Rp.68.512.850 Rp.22.645.339 Rp.45.867.511 Rp.4.470.498.558
73 Rp.68.512.850 Rp.22.876.511 Rp.45.636.339 Rp.4.447.622.047
74 Rp.68.512.850 Rp.23.110.042 Rp.45.402.808 Rp.4.424.512.005
75 Rp.68.512.850 Rp.23.345.957 Rp.45.166.893 Rp.4.401.166.048
76 Rp.68.512.850 Rp.23.584.280 Rp.44.928.570 Rp.4.377.581.768
77 Rp.68.512.850 Rp.23.825.036 Rp.44.687.814 Rp.4.353.756.732
78 Rp.68.512.850 Rp.24.068.250 Rp.44.444.600 Rp.4.329.688.482
79 Rp.68.512.850 Rp.24.313.947 Rp.44.198.903 Rp.4.305.374.535
80 Rp.68.512.850 Rp.24.562.152 Rp.43.950.698 Rp.4.280.812.383
81 Rp.68.512.850 Rp.24.812.890 Rp.43.699.960 Rp.4.255.999.493
82 Rp.68.512.850 Rp.25.066.189 Rp.43.446.661 Rp.4.230.933.304
83 Rp.68.512.850 Rp.25.322.073 Rp.43.190.777 Rp.4.205.611.231
84 Rp.68.512.850 Rp.25.580.569 Rp.42.932.281 Rp.4.180.030.662
85 Rp.68.512.850 Rp.25.841.704 Rp.42.671.146 Rp.4.154.188.958
86 Rp.68.512.850 Rp.26.105.504 Rp.42.407.346 Rp.4.128.083.454
87 Rp.68.512.850 Rp.26.371.998 Rp.42.140.852 Rp.4.101.711.456
88 Rp.68.512.850 Rp.26.641.212 Rp.41.871.638 Rp.4.075.070.244
89 Rp.68.512.850 Rp.26.913.175 Rp.41.599.675 Rp.4.048.157.069
90 Rp.68.512.850 Rp.27.187.913 Rp.41.324.937 Rp.4.020.969.156
91 Rp.68.512.850 Rp.27.465.457 Rp.41.047.393 Rp.3.993.503.699
92 Rp.68.512.850 Rp.27.745.833 Rp.40.767.017 Rp.3.965.757.866
93 Rp.68.512.850 Rp.28.029.072 Rp.40.483.778 Rp.3.937.728.794
94 Rp.68.512.850 Rp.28.315.202 Rp.40.197.648 Rp.3.909.413.592
95 Rp.68.512.850 Rp.28.604.253 Rp.39.908.597 Rp.3.880.809.339
96 Rp.68.512.850 Rp.28.896.255 Rp.39.616.595 Rp.3.851.913.084
97 Rp.68.512.850 Rp.29.191.237 Rp.39.321.613 Rp.3.822.721.847
98 Rp.68.512.850 Rp.29.489.231 Rp.39.023.619 Rp.3.793.232.616
99 Rp.68.512.850 Rp.29.790.267 Rp.38.722.583 Rp.3.763.442.349
100 Rp.68.512.850 Rp.30.094.376 Rp.38.418.474 Rp.3.733.347.973
101 Rp.68.512.850 Rp.30.401.589 Rp.38.111.261 Rp.3.702.946.384
102 Rp.68.512.850 Rp.30.711.939 Rp.37.800.911 Rp.3.672.234.445
103 Rp.68.512.850 Rp.31.025.457 Rp.37.487.393 Rp.3.641.208.988
104 Rp.68.512.850 Rp.31.342.175 Rp.37.170.675 Rp.3.609.866.813
105 Rp.68.512.850 Rp.31.662.126 Rp.36.850.724 Rp.3.578.204.687
106 Rp.68.512.850 Rp.31.985.344 Rp.36.527.506 Rp.3.546.219.343
107 Rp.68.512.850 Rp.32.311.861 Rp.36.200.989 Rp.3.513.907.482
108 Rp.68.512.850 Rp.32.641.711 Rp.35.871.139 Rp.3.481.265.771
109 Rp.68.512.850 Rp.32.974.929 Rp.35.537.921 Rp.3.448.290.842
110 Rp.68.512.850 Rp.33.311.548 Rp.35.201.302 Rp.3.414.979.294
111 Rp.68.512.850 Rp.33.651.603 Rp.34.861.247 Rp.3.381.327.691
112 Rp.68.512.850 Rp.33.995.130 Rp.34.517.720 Rp.3.347.332.561
113 Rp.68.512.850 Rp.34.342.163 Rp.34.170.687 Rp.3.312.990.398
114 Rp.68.512.850 Rp.34.692.740 Rp.33.820.110 Rp.3.278.297.658
115 Rp.68.512.850 Rp.35.046.895 Rp.33.465.955 Rp.3.243.250.763
116 Rp.68.512.850 Rp.35.404.665 Rp.33.108.185 Rp.3.207.846.098
117 Rp.68.512.850 Rp.35.766.088 Rp.32.746.762 Rp.3.172.080.010
118 Rp.68.512.850 Rp.36.131.200 Rp.32.381.650 Rp.3.135.948.810
119 Rp.68.512.850 Rp.36.500.039 Rp.32.012.811 Rp.3.099.448.771
120 Rp.68.512.850 Rp.36.872.644 Rp.31.640.206 Rp.3.062.576.127
121 Rp.68.512.850 Rp.37.249.052 Rp.31.263.798 Rp.3.025.327.075
122 Rp.68.512.850 Rp.37.629.303 Rp.30.883.547 Rp.2.987.697.772
123 Rp.68.512.850 Rp.38.013.435 Rp.30.499.415 Rp.2.949.684.337
124 Rp.68.512.850 Rp.38.401.489 Rp.30.111.361 Rp.2.911.282.848
125 Rp.68.512.850 Rp.38.793.504 Rp.29.719.346 Rp.2.872.489.344
126 Rp.68.512.850 Rp.39.189.521 Rp.29.323.329 Rp.2.833.299.823
127 Rp.68.512.850 Rp.39.589.581 Rp.28.923.269 Rp.2.793.710.242
128 Rp.68.512.850 Rp.39.993.725 Rp.28.519.125 Rp.2.753.716.517
129 Rp.68.512.850 Rp.40.401.994 Rp.28.110.856 Rp.2.713.314.523
130 Rp.68.512.850 Rp.40.814.431 Rp.27.698.419 Rp.2.672.500.092
131 Rp.68.512.850 Rp.41.231.078 Rp.27.281.772 Rp.2.631.269.014
132 Rp.68.512.850 Rp.41.651.979 Rp.26.860.871 Rp.2.589.617.035
133 Rp.68.512.850 Rp.42.077.176 Rp.26.435.674 Rp.2.547.539.859
134 Rp.68.512.850 Rp.42.506.714 Rp.26.006.136 Rp.2.505.033.145
135 Rp.68.512.850 Rp.42.940.637 Rp.25.572.213 Rp.2.462.092.508
136 Rp.68.512.850 Rp.43.378.989 Rp.25.133.861 Rp.2.418.713.519
137 Rp.68.512.850 Rp.43.821.816 Rp.24.691.034 Rp.2.374.891.703
138 Rp.68.512.850 Rp.44.269.164 Rp.24.243.686 Rp.2.330.622.539
139 Rp.68.512.850 Rp.44.721.078 Rp.23.791.772 Rp.2.285.901.461
140 Rp.68.512.850 Rp.45.177.606 Rp.23.335.244 Rp.2.240.723.855
141 Rp.68.512.850 Rp.45.638.794 Rp.22.874.056 Rp.2.195.085.061
142 Rp.68.512.850 Rp.46.104.690 Rp.22.408.160 Rp.2.148.980.371
143 Rp.68.512.850 Rp.46.575.342 Rp.21.937.508 Rp.2.102.405.029
144 Rp.68.512.850 Rp.47.050.799 Rp.21.462.051 Rp.2.055.354.230
145 Rp.68.512.850 Rp.47.531.109 Rp.20.981.741 Rp.2.007.823.121
146 Rp.68.512.850 Rp.48.016.322 Rp.20.496.528 Rp.1.959.806.799
147 Rp.68.512.850 Rp.48.506.489 Rp.20.006.361 Rp.1.911.300.310
148 Rp.68.512.850 Rp.49.001.659 Rp.19.511.191 Rp.1.862.298.651
149 Rp.68.512.850 Rp.49.501.885 Rp.19.010.965 Rp.1.812.796.766
150 Rp.68.512.850 Rp.50.007.216 Rp.18.505.634 Rp.1.762.789.550
151 Rp.68.512.850 Rp.50.517.707 Rp.17.995.143 Rp.1.712.271.843
152 Rp.68.512.850 Rp.51.033.408 Rp.17.479.442 Rp.1.661.238.435
153 Rp.68.512.850 Rp.51.554.374 Rp.16.958.476 Rp.1.609.684.061
154 Rp.68.512.850 Rp.52.080.659 Rp.16.432.191 Rp.1.557.603.402
155 Rp.68.512.850 Rp.52.612.315 Rp.15.900.535 Rp.1.504.991.087
156 Rp.68.512.850 Rp.53.149.399 Rp.15.363.451 Rp.1.451.841.688
157 Rp.68.512.850 Rp.53.691.966 Rp.14.820.884 Rp.1.398.149.722
158 Rp.68.512.850 Rp.54.240.072 Rp.14.272.778 Rp.1.343.909.650
159 Rp.68.512.850 Rp.54.793.772 Rp.13.719.078 Rp.1.289.115.878
160 Rp.68.512.850 Rp.55.353.125 Rp.13.159.725 Rp.1.233.762.753
161 Rp.68.512.850 Rp.55.918.189 Rp.12.594.661 Rp.1.177.844.564
162 Rp.68.512.850 Rp.56.489.020 Rp.12.023.830 Rp.1.121.355.544
163 Rp.68.512.850 Rp.57.065.679 Rp.11.447.171 Rp.1.064.289.865
164 Rp.68.512.850 Rp.57.648.224 Rp.10.864.626 Rp.1.006.641.641
165 Rp.68.512.850 Rp.58.236.717 Rp.10.276.133 Rp.948.404.924
166 Rp.68.512.850 Rp.58.831.216 Rp.9.681.634 Rp.889.573.708
167 Rp.68.512.850 Rp.59.431.785 Rp.9.081.065 Rp.830.141.923
168 Rp.68.512.850 Rp.60.038.485 Rp.8.474.365 Rp.770.103.438
169 Rp.68.512.850 Rp.60.651.377 Rp.7.861.473 Rp.709.452.061
170 Rp.68.512.850 Rp.61.270.527 Rp.7.242.323 Rp.648.181.534
171 Rp.68.512.850 Rp.61.895.997 Rp.6.616.853 Rp.586.285.537
172 Rp.68.512.850 Rp.62.527.852 Rp.5.984.998 Rp.523.757.685
173 Rp.68.512.850 Rp.63.166.157 Rp.5.346.693 Rp.460.591.528
174 Rp.68.512.850 Rp.63.810.978 Rp.4.701.872 Rp.396.780.550
175 Rp.68.512.850 Rp.64.462.382 Rp.4.050.468 Rp.332.318.168
176 Rp.68.512.850 Rp.65.120.435 Rp.3.392.415 Rp.267.197.733
177 Rp.68.512.850 Rp.65.785.206 Rp.2.727.644 Rp.201.412.527
178 Rp.68.512.850 Rp.66.456.764 Rp.2.056.086 Rp.134.955.763
179 Rp.68.512.850 Rp.67.135.177 Rp.1.377.673 Rp.67.820.586
180 Rp.68.512.850 Rp.67.820.586 Rp.692.335 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
  • 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
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • RUMAH Dijual
    di Surabaya
    Rp1,07mily
    RUMAH Dijual
    di Surabaya
    Rp1,07mily
    • 2
    • 1
    • 90
    • 70
    Lihat Rincian
    Rp1,07mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily

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