Perumahan Prambanan Residence

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

Prambanan Residence Jl. Raya Menganti Lakarsantri Surabaya Jawa Timur

Rp7,3mily
KPR: 60,9jt/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.7.300.000.000 Dana Tunai yang Harus Disiapkan Rp.2.190.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.5.840.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.60.982.721 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.69.464.418 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.358.254.139
Total Pembayaran
Rp.14.446.654.139 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.5.840.000.000
1 Rp.60.982.721 Rp.14.749.388 Rp.46.233.333 Rp.5.825.250.612
2 Rp.60.982.721 Rp.14.866.154 Rp.46.116.567 Rp.5.810.384.458
3 Rp.60.982.721 Rp.14.983.844 Rp.45.998.877 Rp.5.795.400.614
4 Rp.60.982.721 Rp.15.102.466 Rp.45.880.255 Rp.5.780.298.148
5 Rp.60.982.721 Rp.15.222.027 Rp.45.760.694 Rp.5.765.076.121
6 Rp.60.982.721 Rp.15.342.535 Rp.45.640.186 Rp.5.749.733.586
7 Rp.60.982.721 Rp.15.463.997 Rp.45.518.724 Rp.5.734.269.589
8 Rp.60.982.721 Rp.15.586.420 Rp.45.396.301 Rp.5.718.683.169
9 Rp.60.982.721 Rp.15.709.813 Rp.45.272.908 Rp.5.702.973.356
10 Rp.60.982.721 Rp.15.834.182 Rp.45.148.539 Rp.5.687.139.174
11 Rp.60.982.721 Rp.15.959.536 Rp.45.023.185 Rp.5.671.179.638
12 Rp.60.982.721 Rp.16.085.882 Rp.44.896.839 Rp.5.655.093.756
13 Rp.60.982.721 Rp.16.213.229 Rp.44.769.492 Rp.5.638.880.527
14 Rp.60.982.721 Rp.16.341.583 Rp.44.641.138 Rp.5.622.538.944
15 Rp.60.982.721 Rp.16.470.954 Rp.44.511.767 Rp.5.606.067.990
16 Rp.60.982.721 Rp.16.601.349 Rp.44.381.372 Rp.5.589.466.641
17 Rp.60.982.721 Rp.16.732.777 Rp.44.249.944 Rp.5.572.733.864
18 Rp.60.982.721 Rp.16.865.245 Rp.44.117.476 Rp.5.555.868.619
19 Rp.60.982.721 Rp.16.998.761 Rp.43.983.960 Rp.5.538.869.858
20 Rp.60.982.721 Rp.17.133.335 Rp.43.849.386 Rp.5.521.736.523
21 Rp.60.982.721 Rp.17.268.974 Rp.43.713.747 Rp.5.504.467.549
22 Rp.60.982.721 Rp.17.405.686 Rp.43.577.035 Rp.5.487.061.863
23 Rp.60.982.721 Rp.17.543.481 Rp.43.439.240 Rp.5.469.518.382
24 Rp.60.982.721 Rp.17.682.367 Rp.43.300.354 Rp.5.451.836.015
25 Rp.60.982.721 Rp.17.822.353 Rp.43.160.368 Rp.5.434.013.662
26 Rp.60.982.721 Rp.17.963.446 Rp.43.019.275 Rp.5.416.050.216
27 Rp.60.982.721 Rp.18.105.657 Rp.42.877.064 Rp.5.397.944.559
28 Rp.60.982.721 Rp.18.248.993 Rp.42.733.728 Rp.5.379.695.566
29 Rp.60.982.721 Rp.18.393.464 Rp.42.589.257 Rp.5.361.302.102
30 Rp.60.982.721 Rp.18.539.079 Rp.42.443.642 Rp.5.342.763.023
31 Rp.60.982.721 Rp.18.685.847 Rp.42.296.874 Rp.5.324.077.176
32 Rp.60.982.721 Rp.18.833.777 Rp.42.148.944 Rp.5.305.243.399
33 Rp.60.982.721 Rp.18.982.877 Rp.41.999.844 Rp.5.286.260.522
34 Rp.60.982.721 Rp.19.133.159 Rp.41.849.562 Rp.5.267.127.363
35 Rp.60.982.721 Rp.19.284.629 Rp.41.698.092 Rp.5.247.842.734
36 Rp.60.982.721 Rp.19.437.299 Rp.41.545.422 Rp.5.228.405.435
37 Rp.69.464.418 Rp.16.091.113 Rp.53.373.305 Rp.5.212.314.322
38 Rp.69.464.418 Rp.16.255.376 Rp.53.209.042 Rp.5.196.058.946
39 Rp.69.464.418 Rp.16.421.316 Rp.53.043.102 Rp.5.179.637.630
40 Rp.69.464.418 Rp.16.588.951 Rp.52.875.467 Rp.5.163.048.679
41 Rp.69.464.418 Rp.16.758.296 Rp.52.706.122 Rp.5.146.290.383
42 Rp.69.464.418 Rp.16.929.370 Rp.52.535.048 Rp.5.129.361.013
43 Rp.69.464.418 Rp.17.102.191 Rp.52.362.227 Rp.5.112.258.822
44 Rp.69.464.418 Rp.17.276.776 Rp.52.187.642 Rp.5.094.982.046
45 Rp.69.464.418 Rp.17.453.143 Rp.52.011.275 Rp.5.077.528.903
46 Rp.69.464.418 Rp.17.631.310 Rp.51.833.108 Rp.5.059.897.593
47 Rp.69.464.418 Rp.17.811.297 Rp.51.653.121 Rp.5.042.086.296
48 Rp.69.464.418 Rp.17.993.120 Rp.51.471.298 Rp.5.024.093.176
49 Rp.69.464.418 Rp.18.176.800 Rp.51.287.618 Rp.5.005.916.376
50 Rp.69.464.418 Rp.18.362.355 Rp.51.102.063 Rp.4.987.554.021
51 Rp.69.464.418 Rp.18.549.804 Rp.50.914.614 Rp.4.969.004.217
52 Rp.69.464.418 Rp.18.739.167 Rp.50.725.251 Rp.4.950.265.050
53 Rp.69.464.418 Rp.18.930.462 Rp.50.533.956 Rp.4.931.334.588
54 Rp.69.464.418 Rp.19.123.711 Rp.50.340.707 Rp.4.912.210.877
55 Rp.69.464.418 Rp.19.318.932 Rp.50.145.486 Rp.4.892.891.945
56 Rp.69.464.418 Rp.19.516.146 Rp.49.948.272 Rp.4.873.375.799
57 Rp.69.464.418 Rp.19.715.373 Rp.49.749.045 Rp.4.853.660.426
58 Rp.69.464.418 Rp.19.916.634 Rp.49.547.784 Rp.4.833.743.792
59 Rp.69.464.418 Rp.20.119.950 Rp.49.344.468 Rp.4.813.623.842
60 Rp.69.464.418 Rp.20.325.341 Rp.49.139.077 Rp.4.793.298.501
61 Rp.69.464.418 Rp.20.532.829 Rp.48.931.589 Rp.4.772.765.672
62 Rp.69.464.418 Rp.20.742.435 Rp.48.721.983 Rp.4.752.023.237
63 Rp.69.464.418 Rp.20.954.181 Rp.48.510.237 Rp.4.731.069.056
64 Rp.69.464.418 Rp.21.168.088 Rp.48.296.330 Rp.4.709.900.968
65 Rp.69.464.418 Rp.21.384.179 Rp.48.080.239 Rp.4.688.516.789
66 Rp.69.464.418 Rp.21.602.476 Rp.47.861.942 Rp.4.666.914.313
67 Rp.69.464.418 Rp.21.823.001 Rp.47.641.417 Rp.4.645.091.312
68 Rp.69.464.418 Rp.22.045.778 Rp.47.418.640 Rp.4.623.045.534
69 Rp.69.464.418 Rp.22.270.828 Rp.47.193.590 Rp.4.600.774.706
70 Rp.69.464.418 Rp.22.498.176 Rp.46.966.242 Rp.4.578.276.530
71 Rp.69.464.418 Rp.22.727.845 Rp.46.736.573 Rp.4.555.548.685
72 Rp.69.464.418 Rp.22.959.859 Rp.46.504.559 Rp.4.532.588.826
73 Rp.69.464.418 Rp.23.194.240 Rp.46.270.178 Rp.4.509.394.586
74 Rp.69.464.418 Rp.23.431.015 Rp.46.033.403 Rp.4.485.963.571
75 Rp.69.464.418 Rp.23.670.207 Rp.45.794.211 Rp.4.462.293.364
76 Rp.69.464.418 Rp.23.911.840 Rp.45.552.578 Rp.4.438.381.524
77 Rp.69.464.418 Rp.24.155.940 Rp.45.308.478 Rp.4.414.225.584
78 Rp.69.464.418 Rp.24.402.532 Rp.45.061.886 Rp.4.389.823.052
79 Rp.69.464.418 Rp.24.651.641 Rp.44.812.777 Rp.4.365.171.411
80 Rp.69.464.418 Rp.24.903.293 Rp.44.561.125 Rp.4.340.268.118
81 Rp.69.464.418 Rp.25.157.514 Rp.44.306.904 Rp.4.315.110.604
82 Rp.69.464.418 Rp.25.414.331 Rp.44.050.087 Rp.4.289.696.273
83 Rp.69.464.418 Rp.25.673.769 Rp.43.790.649 Rp.4.264.022.504
84 Rp.69.464.418 Rp.25.935.855 Rp.43.528.563 Rp.4.238.086.649
85 Rp.69.464.418 Rp.26.200.617 Rp.43.263.801 Rp.4.211.886.032
86 Rp.69.464.418 Rp.26.468.081 Rp.42.996.337 Rp.4.185.417.951
87 Rp.69.464.418 Rp.26.738.276 Rp.42.726.142 Rp.4.158.679.675
88 Rp.69.464.418 Rp.27.011.230 Rp.42.453.188 Rp.4.131.668.445
89 Rp.69.464.418 Rp.27.286.969 Rp.42.177.449 Rp.4.104.381.476
90 Rp.69.464.418 Rp.27.565.524 Rp.41.898.894 Rp.4.076.815.952
91 Rp.69.464.418 Rp.27.846.922 Rp.41.617.496 Rp.4.048.969.030
92 Rp.69.464.418 Rp.28.131.192 Rp.41.333.226 Rp.4.020.837.838
93 Rp.69.464.418 Rp.28.418.365 Rp.41.046.053 Rp.3.992.419.473
94 Rp.69.464.418 Rp.28.708.469 Rp.40.755.949 Rp.3.963.711.004
95 Rp.69.464.418 Rp.29.001.535 Rp.40.462.883 Rp.3.934.709.469
96 Rp.69.464.418 Rp.29.297.592 Rp.40.166.826 Rp.3.905.411.877
97 Rp.69.464.418 Rp.29.596.672 Rp.39.867.746 Rp.3.875.815.205
98 Rp.69.464.418 Rp.29.898.804 Rp.39.565.614 Rp.3.845.916.401
99 Rp.69.464.418 Rp.30.204.021 Rp.39.260.397 Rp.3.815.712.380
100 Rp.69.464.418 Rp.30.512.354 Rp.38.952.064 Rp.3.785.200.026
101 Rp.69.464.418 Rp.30.823.834 Rp.38.640.584 Rp.3.754.376.192
102 Rp.69.464.418 Rp.31.138.494 Rp.38.325.924 Rp.3.723.237.698
103 Rp.69.464.418 Rp.31.456.366 Rp.38.008.052 Rp.3.691.781.332
104 Rp.69.464.418 Rp.31.777.484 Rp.37.686.934 Rp.3.660.003.848
105 Rp.69.464.418 Rp.32.101.879 Rp.37.362.539 Rp.3.627.901.969
106 Rp.69.464.418 Rp.32.429.585 Rp.37.034.833 Rp.3.595.472.384
107 Rp.69.464.418 Rp.32.760.637 Rp.36.703.781 Rp.3.562.711.747
108 Rp.69.464.418 Rp.33.095.069 Rp.36.369.349 Rp.3.529.616.678
109 Rp.69.464.418 Rp.33.432.914 Rp.36.031.504 Rp.3.496.183.764
110 Rp.69.464.418 Rp.33.774.209 Rp.35.690.209 Rp.3.462.409.555
111 Rp.69.464.418 Rp.34.118.987 Rp.35.345.431 Rp.3.428.290.568
112 Rp.69.464.418 Rp.34.467.285 Rp.34.997.133 Rp.3.393.823.283
113 Rp.69.464.418 Rp.34.819.139 Rp.34.645.279 Rp.3.359.004.144
114 Rp.69.464.418 Rp.35.174.584 Rp.34.289.834 Rp.3.323.829.560
115 Rp.69.464.418 Rp.35.533.658 Rp.33.930.760 Rp.3.288.295.902
116 Rp.69.464.418 Rp.35.896.397 Rp.33.568.021 Rp.3.252.399.505
117 Rp.69.464.418 Rp.36.262.840 Rp.33.201.578 Rp.3.216.136.665
118 Rp.69.464.418 Rp.36.633.023 Rp.32.831.395 Rp.3.179.503.642
119 Rp.69.464.418 Rp.37.006.985 Rp.32.457.433 Rp.3.142.496.657
120 Rp.69.464.418 Rp.37.384.765 Rp.32.079.653 Rp.3.105.111.892
121 Rp.69.464.418 Rp.37.766.401 Rp.31.698.017 Rp.3.067.345.491
122 Rp.69.464.418 Rp.38.151.933 Rp.31.312.485 Rp.3.029.193.558
123 Rp.69.464.418 Rp.38.541.400 Rp.30.923.018 Rp.2.990.652.158
124 Rp.69.464.418 Rp.38.934.844 Rp.30.529.574 Rp.2.951.717.314
125 Rp.69.464.418 Rp.39.332.304 Rp.30.132.114 Rp.2.912.385.010
126 Rp.69.464.418 Rp.39.733.821 Rp.29.730.597 Rp.2.872.651.189
127 Rp.69.464.418 Rp.40.139.437 Rp.29.324.981 Rp.2.832.511.752
128 Rp.69.464.418 Rp.40.549.194 Rp.28.915.224 Rp.2.791.962.558
129 Rp.69.464.418 Rp.40.963.134 Rp.28.501.284 Rp.2.750.999.424
130 Rp.69.464.418 Rp.41.381.299 Rp.28.083.119 Rp.2.709.618.125
131 Rp.69.464.418 Rp.41.803.733 Rp.27.660.685 Rp.2.667.814.392
132 Rp.69.464.418 Rp.42.230.479 Rp.27.233.939 Rp.2.625.583.913
133 Rp.69.464.418 Rp.42.661.582 Rp.26.802.836 Rp.2.582.922.331
134 Rp.69.464.418 Rp.43.097.086 Rp.26.367.332 Rp.2.539.825.245
135 Rp.69.464.418 Rp.43.537.035 Rp.25.927.383 Rp.2.496.288.210
136 Rp.69.464.418 Rp.43.981.476 Rp.25.482.942 Rp.2.452.306.734
137 Rp.69.464.418 Rp.44.430.453 Rp.25.033.965 Rp.2.407.876.281
138 Rp.69.464.418 Rp.44.884.014 Rp.24.580.404 Rp.2.362.992.267
139 Rp.69.464.418 Rp.45.342.205 Rp.24.122.213 Rp.2.317.650.062
140 Rp.69.464.418 Rp.45.805.074 Rp.23.659.344 Rp.2.271.844.988
141 Rp.69.464.418 Rp.46.272.667 Rp.23.191.751 Rp.2.225.572.321
142 Rp.69.464.418 Rp.46.745.034 Rp.22.719.384 Rp.2.178.827.287
143 Rp.69.464.418 Rp.47.222.223 Rp.22.242.195 Rp.2.131.605.064
144 Rp.69.464.418 Rp.47.704.283 Rp.21.760.135 Rp.2.083.900.781
145 Rp.69.464.418 Rp.48.191.264 Rp.21.273.154 Rp.2.035.709.517
146 Rp.69.464.418 Rp.48.683.217 Rp.20.781.201 Rp.1.987.026.300
147 Rp.69.464.418 Rp.49.180.191 Rp.20.284.227 Rp.1.937.846.109
148 Rp.69.464.418 Rp.49.682.239 Rp.19.782.179 Rp.1.888.163.870
149 Rp.69.464.418 Rp.50.189.412 Rp.19.275.006 Rp.1.837.974.458
150 Rp.69.464.418 Rp.50.701.762 Rp.18.762.656 Rp.1.787.272.696
151 Rp.69.464.418 Rp.51.219.343 Rp.18.245.075 Rp.1.736.053.353
152 Rp.69.464.418 Rp.51.742.207 Rp.17.722.211 Rp.1.684.311.146
153 Rp.69.464.418 Rp.52.270.408 Rp.17.194.010 Rp.1.632.040.738
154 Rp.69.464.418 Rp.52.804.002 Rp.16.660.416 Rp.1.579.236.736
155 Rp.69.464.418 Rp.53.343.043 Rp.16.121.375 Rp.1.525.893.693
156 Rp.69.464.418 Rp.53.887.587 Rp.15.576.831 Rp.1.472.006.106
157 Rp.69.464.418 Rp.54.437.689 Rp.15.026.729 Rp.1.417.568.417
158 Rp.69.464.418 Rp.54.993.407 Rp.14.471.011 Rp.1.362.575.010
159 Rp.69.464.418 Rp.55.554.798 Rp.13.909.620 Rp.1.307.020.212
160 Rp.69.464.418 Rp.56.121.920 Rp.13.342.498 Rp.1.250.898.292
161 Rp.69.464.418 Rp.56.694.831 Rp.12.769.587 Rp.1.194.203.461
162 Rp.69.464.418 Rp.57.273.591 Rp.12.190.827 Rp.1.136.929.870
163 Rp.69.464.418 Rp.57.858.259 Rp.11.606.159 Rp.1.079.071.611
164 Rp.69.464.418 Rp.58.448.895 Rp.11.015.523 Rp.1.020.622.716
165 Rp.69.464.418 Rp.59.045.561 Rp.10.418.857 Rp.961.577.155
166 Rp.69.464.418 Rp.59.648.318 Rp.9.816.100 Rp.901.928.837
167 Rp.69.464.418 Rp.60.257.228 Rp.9.207.190 Rp.841.671.609
168 Rp.69.464.418 Rp.60.872.354 Rp.8.592.064 Rp.780.799.255
169 Rp.69.464.418 Rp.61.493.759 Rp.7.970.659 Rp.719.305.496
170 Rp.69.464.418 Rp.62.121.508 Rp.7.342.910 Rp.657.183.988
171 Rp.69.464.418 Rp.62.755.665 Rp.6.708.753 Rp.594.428.323
172 Rp.69.464.418 Rp.63.396.296 Rp.6.068.122 Rp.531.032.027
173 Rp.69.464.418 Rp.64.043.466 Rp.5.420.952 Rp.466.988.561
174 Rp.69.464.418 Rp.64.697.243 Rp.4.767.175 Rp.402.291.318
175 Rp.69.464.418 Rp.65.357.694 Rp.4.106.724 Rp.336.933.624
176 Rp.69.464.418 Rp.66.024.887 Rp.3.439.531 Rp.270.908.737
177 Rp.69.464.418 Rp.66.698.891 Rp.2.765.527 Rp.204.209.846
178 Rp.69.464.418 Rp.67.379.776 Rp.2.084.642 Rp.136.830.070
179 Rp.69.464.418 Rp.68.067.611 Rp.1.396.807 Rp.68.762.459
180 Rp.69.464.418 Rp.68.762.459 Rp.701.950 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUANG KANTOR Disewa
    di Surabaya
    Rp5jt/bln
    RUANG KANTOR Disewa
    di Surabaya
    Rp5jt/bln
    • 1
    • 60
    Lihat Rincian
    Rp5jt/bln
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • 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

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