Perumahan Bumi Marina Mas

Rumah dekat ITS dan Unair

Bumi Marina Emas Jl. Keputih Tegal Timur Keputih Surabaya Jawa Timur

Rp950jt
KPR: 7,93jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Keputih, Surabaya, Jawa Timur
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.950.000.000 Dana Tunai yang Harus Disiapkan Rp.285.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.760.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.936.108 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.039.890 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.827.443.963
Total Pembayaran
Rp.1.880.043.963 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.760.000.000
1 Rp.7.936.108 Rp.1.919.441 Rp.6.016.667 Rp.758.080.559
2 Rp.7.936.108 Rp.1.934.637 Rp.6.001.471 Rp.756.145.922
3 Rp.7.936.108 Rp.1.949.953 Rp.5.986.155 Rp.754.195.969
4 Rp.7.936.108 Rp.1.965.390 Rp.5.970.718 Rp.752.230.579
5 Rp.7.936.108 Rp.1.980.949 Rp.5.955.159 Rp.750.249.630
6 Rp.7.936.108 Rp.1.996.632 Rp.5.939.476 Rp.748.252.998
7 Rp.7.936.108 Rp.2.012.438 Rp.5.923.670 Rp.746.240.560
8 Rp.7.936.108 Rp.2.028.370 Rp.5.907.738 Rp.744.212.190
9 Rp.7.936.108 Rp.2.044.428 Rp.5.891.680 Rp.742.167.762
10 Rp.7.936.108 Rp.2.060.613 Rp.5.875.495 Rp.740.107.149
11 Rp.7.936.108 Rp.2.076.926 Rp.5.859.182 Rp.738.030.223
12 Rp.7.936.108 Rp.2.093.369 Rp.5.842.739 Rp.735.936.854
13 Rp.7.936.108 Rp.2.109.941 Rp.5.826.167 Rp.733.826.913
14 Rp.7.936.108 Rp.2.126.645 Rp.5.809.463 Rp.731.700.268
15 Rp.7.936.108 Rp.2.143.481 Rp.5.792.627 Rp.729.556.787
16 Rp.7.936.108 Rp.2.160.450 Rp.5.775.658 Rp.727.396.337
17 Rp.7.936.108 Rp.2.177.554 Rp.5.758.554 Rp.725.218.783
18 Rp.7.936.108 Rp.2.194.793 Rp.5.741.315 Rp.723.023.990
19 Rp.7.936.108 Rp.2.212.168 Rp.5.723.940 Rp.720.811.822
20 Rp.7.936.108 Rp.2.229.681 Rp.5.706.427 Rp.718.582.141
21 Rp.7.936.108 Rp.2.247.333 Rp.5.688.775 Rp.716.334.808
22 Rp.7.936.108 Rp.2.265.124 Rp.5.670.984 Rp.714.069.684
23 Rp.7.936.108 Rp.2.283.056 Rp.5.653.052 Rp.711.786.628
24 Rp.7.936.108 Rp.2.301.131 Rp.5.634.977 Rp.709.485.497
25 Rp.7.936.108 Rp.2.319.348 Rp.5.616.760 Rp.707.166.149
26 Rp.7.936.108 Rp.2.337.709 Rp.5.598.399 Rp.704.828.440
27 Rp.7.936.108 Rp.2.356.216 Rp.5.579.892 Rp.702.472.224
28 Rp.7.936.108 Rp.2.374.870 Rp.5.561.238 Rp.700.097.354
29 Rp.7.936.108 Rp.2.393.671 Rp.5.542.437 Rp.697.703.683
30 Rp.7.936.108 Rp.2.412.621 Rp.5.523.487 Rp.695.291.062
31 Rp.7.936.108 Rp.2.431.720 Rp.5.504.388 Rp.692.859.342
32 Rp.7.936.108 Rp.2.450.972 Rp.5.485.136 Rp.690.408.370
33 Rp.7.936.108 Rp.2.470.375 Rp.5.465.733 Rp.687.937.995
34 Rp.7.936.108 Rp.2.489.932 Rp.5.446.176 Rp.685.448.063
35 Rp.7.936.108 Rp.2.509.644 Rp.5.426.464 Rp.682.938.419
36 Rp.7.936.108 Rp.2.529.512 Rp.5.406.596 Rp.680.408.907
37 Rp.9.039.890 Rp.2.094.049 Rp.6.945.841 Rp.678.314.858
38 Rp.9.039.890 Rp.2.115.426 Rp.6.924.464 Rp.676.199.432
39 Rp.9.039.890 Rp.2.137.021 Rp.6.902.869 Rp.674.062.411
40 Rp.9.039.890 Rp.2.158.836 Rp.6.881.054 Rp.671.903.575
41 Rp.9.039.890 Rp.2.180.874 Rp.6.859.016 Rp.669.722.701
42 Rp.9.039.890 Rp.2.203.137 Rp.6.836.753 Rp.667.519.564
43 Rp.9.039.890 Rp.2.225.628 Rp.6.814.262 Rp.665.293.936
44 Rp.9.039.890 Rp.2.248.348 Rp.6.791.542 Rp.663.045.588
45 Rp.9.039.890 Rp.2.271.300 Rp.6.768.590 Rp.660.774.288
46 Rp.9.039.890 Rp.2.294.486 Rp.6.745.404 Rp.658.479.802
47 Rp.9.039.890 Rp.2.317.909 Rp.6.721.981 Rp.656.161.893
48 Rp.9.039.890 Rp.2.341.571 Rp.6.698.319 Rp.653.820.322
49 Rp.9.039.890 Rp.2.365.474 Rp.6.674.416 Rp.651.454.848
50 Rp.9.039.890 Rp.2.389.622 Rp.6.650.268 Rp.649.065.226
51 Rp.9.039.890 Rp.2.414.016 Rp.6.625.874 Rp.646.651.210
52 Rp.9.039.890 Rp.2.438.659 Rp.6.601.231 Rp.644.212.551
53 Rp.9.039.890 Rp.2.463.554 Rp.6.576.336 Rp.641.748.997
54 Rp.9.039.890 Rp.2.488.702 Rp.6.551.188 Rp.639.260.295
55 Rp.9.039.890 Rp.2.514.108 Rp.6.525.782 Rp.636.746.187
56 Rp.9.039.890 Rp.2.539.773 Rp.6.500.117 Rp.634.206.414
57 Rp.9.039.890 Rp.2.565.700 Rp.6.474.190 Rp.631.640.714
58 Rp.9.039.890 Rp.2.591.891 Rp.6.447.999 Rp.629.048.823
59 Rp.9.039.890 Rp.2.618.350 Rp.6.421.540 Rp.626.430.473
60 Rp.9.039.890 Rp.2.645.079 Rp.6.394.811 Rp.623.785.394
61 Rp.9.039.890 Rp.2.672.081 Rp.6.367.809 Rp.621.113.313
62 Rp.9.039.890 Rp.2.699.358 Rp.6.340.532 Rp.618.413.955
63 Rp.9.039.890 Rp.2.726.914 Rp.6.312.976 Rp.615.687.041
64 Rp.9.039.890 Rp.2.754.751 Rp.6.285.139 Rp.612.932.290
65 Rp.9.039.890 Rp.2.782.873 Rp.6.257.017 Rp.610.149.417
66 Rp.9.039.890 Rp.2.811.281 Rp.6.228.609 Rp.607.338.136
67 Rp.9.039.890 Rp.2.839.980 Rp.6.199.910 Rp.604.498.156
68 Rp.9.039.890 Rp.2.868.971 Rp.6.170.919 Rp.601.629.185
69 Rp.9.039.890 Rp.2.898.259 Rp.6.141.631 Rp.598.730.926
70 Rp.9.039.890 Rp.2.927.845 Rp.6.112.045 Rp.595.803.081
71 Rp.9.039.890 Rp.2.957.734 Rp.6.082.156 Rp.592.845.347
72 Rp.9.039.890 Rp.2.987.927 Rp.6.051.963 Rp.589.857.420
73 Rp.9.039.890 Rp.3.018.429 Rp.6.021.461 Rp.586.838.991
74 Rp.9.039.890 Rp.3.049.242 Rp.5.990.648 Rp.583.789.749
75 Rp.9.039.890 Rp.3.080.370 Rp.5.959.520 Rp.580.709.379
76 Rp.9.039.890 Rp.3.111.815 Rp.5.928.075 Rp.577.597.564
77 Rp.9.039.890 Rp.3.143.582 Rp.5.896.308 Rp.574.453.982
78 Rp.9.039.890 Rp.3.175.672 Rp.5.864.218 Rp.571.278.310
79 Rp.9.039.890 Rp.3.208.091 Rp.5.831.799 Rp.568.070.219
80 Rp.9.039.890 Rp.3.240.840 Rp.5.799.050 Rp.564.829.379
81 Rp.9.039.890 Rp.3.273.923 Rp.5.765.967 Rp.561.555.456
82 Rp.9.039.890 Rp.3.307.345 Rp.5.732.545 Rp.558.248.111
83 Rp.9.039.890 Rp.3.341.107 Rp.5.698.783 Rp.554.907.004
84 Rp.9.039.890 Rp.3.375.214 Rp.5.664.676 Rp.551.531.790
85 Rp.9.039.890 Rp.3.409.670 Rp.5.630.220 Rp.548.122.120
86 Rp.9.039.890 Rp.3.444.477 Rp.5.595.413 Rp.544.677.643
87 Rp.9.039.890 Rp.3.479.639 Rp.5.560.251 Rp.541.198.004
88 Rp.9.039.890 Rp.3.515.160 Rp.5.524.730 Rp.537.682.844
89 Rp.9.039.890 Rp.3.551.044 Rp.5.488.846 Rp.534.131.800
90 Rp.9.039.890 Rp.3.587.295 Rp.5.452.595 Rp.530.544.505
91 Rp.9.039.890 Rp.3.623.915 Rp.5.415.975 Rp.526.920.590
92 Rp.9.039.890 Rp.3.660.909 Rp.5.378.981 Rp.523.259.681
93 Rp.9.039.890 Rp.3.698.281 Rp.5.341.609 Rp.519.561.400
94 Rp.9.039.890 Rp.3.736.034 Rp.5.303.856 Rp.515.825.366
95 Rp.9.039.890 Rp.3.774.173 Rp.5.265.717 Rp.512.051.193
96 Rp.9.039.890 Rp.3.812.701 Rp.5.227.189 Rp.508.238.492
97 Rp.9.039.890 Rp.3.851.622 Rp.5.188.268 Rp.504.386.870
98 Rp.9.039.890 Rp.3.890.941 Rp.5.148.949 Rp.500.495.929
99 Rp.9.039.890 Rp.3.930.661 Rp.5.109.229 Rp.496.565.268
100 Rp.9.039.890 Rp.3.970.786 Rp.5.069.104 Rp.492.594.482
101 Rp.9.039.890 Rp.4.011.321 Rp.5.028.569 Rp.488.583.161
102 Rp.9.039.890 Rp.4.052.270 Rp.4.987.620 Rp.484.530.891
103 Rp.9.039.890 Rp.4.093.637 Rp.4.946.253 Rp.480.437.254
104 Rp.9.039.890 Rp.4.135.426 Rp.4.904.464 Rp.476.301.828
105 Rp.9.039.890 Rp.4.177.642 Rp.4.862.248 Rp.472.124.186
106 Rp.9.039.890 Rp.4.220.289 Rp.4.819.601 Rp.467.903.897
107 Rp.9.039.890 Rp.4.263.371 Rp.4.776.519 Rp.463.640.526
108 Rp.9.039.890 Rp.4.306.893 Rp.4.732.997 Rp.459.333.633
109 Rp.9.039.890 Rp.4.350.859 Rp.4.689.031 Rp.454.982.774
110 Rp.9.039.890 Rp.4.395.274 Rp.4.644.616 Rp.450.587.500
111 Rp.9.039.890 Rp.4.440.143 Rp.4.599.747 Rp.446.147.357
112 Rp.9.039.890 Rp.4.485.469 Rp.4.554.421 Rp.441.661.888
113 Rp.9.039.890 Rp.4.531.258 Rp.4.508.632 Rp.437.130.630
114 Rp.9.039.890 Rp.4.577.515 Rp.4.462.375 Rp.432.553.115
115 Rp.9.039.890 Rp.4.624.244 Rp.4.415.646 Rp.427.928.871
116 Rp.9.039.890 Rp.4.671.449 Rp.4.368.441 Rp.423.257.422
117 Rp.9.039.890 Rp.4.719.137 Rp.4.320.753 Rp.418.538.285
118 Rp.9.039.890 Rp.4.767.312 Rp.4.272.578 Rp.413.770.973
119 Rp.9.039.890 Rp.4.815.978 Rp.4.223.912 Rp.408.954.995
120 Rp.9.039.890 Rp.4.865.141 Rp.4.174.749 Rp.404.089.854
121 Rp.9.039.890 Rp.4.914.806 Rp.4.125.084 Rp.399.175.048
122 Rp.9.039.890 Rp.4.964.978 Rp.4.074.912 Rp.394.210.070
123 Rp.9.039.890 Rp.5.015.662 Rp.4.024.228 Rp.389.194.408
124 Rp.9.039.890 Rp.5.066.864 Rp.3.973.026 Rp.384.127.544
125 Rp.9.039.890 Rp.5.118.588 Rp.3.921.302 Rp.379.008.956
126 Rp.9.039.890 Rp.5.170.840 Rp.3.869.050 Rp.373.838.116
127 Rp.9.039.890 Rp.5.223.626 Rp.3.816.264 Rp.368.614.490
128 Rp.9.039.890 Rp.5.276.950 Rp.3.762.940 Rp.363.337.540
129 Rp.9.039.890 Rp.5.330.819 Rp.3.709.071 Rp.358.006.721
130 Rp.9.039.890 Rp.5.385.238 Rp.3.654.652 Rp.352.621.483
131 Rp.9.039.890 Rp.5.440.212 Rp.3.599.678 Rp.347.181.271
132 Rp.9.039.890 Rp.5.495.748 Rp.3.544.142 Rp.341.685.523
133 Rp.9.039.890 Rp.5.551.850 Rp.3.488.040 Rp.336.133.673
134 Rp.9.039.890 Rp.5.608.525 Rp.3.431.365 Rp.330.525.148
135 Rp.9.039.890 Rp.5.665.779 Rp.3.374.111 Rp.324.859.369
136 Rp.9.039.890 Rp.5.723.617 Rp.3.316.273 Rp.319.135.752
137 Rp.9.039.890 Rp.5.782.046 Rp.3.257.844 Rp.313.353.706
138 Rp.9.039.890 Rp.5.841.071 Rp.3.198.819 Rp.307.512.635
139 Rp.9.039.890 Rp.5.900.699 Rp.3.139.191 Rp.301.611.936
140 Rp.9.039.890 Rp.5.960.935 Rp.3.078.955 Rp.295.651.001
141 Rp.9.039.890 Rp.6.021.786 Rp.3.018.104 Rp.289.629.215
142 Rp.9.039.890 Rp.6.083.258 Rp.2.956.632 Rp.283.545.957
143 Rp.9.039.890 Rp.6.145.358 Rp.2.894.532 Rp.277.400.599
144 Rp.9.039.890 Rp.6.208.092 Rp.2.831.798 Rp.271.192.507
145 Rp.9.039.890 Rp.6.271.466 Rp.2.768.424 Rp.264.921.041
146 Rp.9.039.890 Rp.6.335.488 Rp.2.704.402 Rp.258.585.553
147 Rp.9.039.890 Rp.6.400.162 Rp.2.639.728 Rp.252.185.391
148 Rp.9.039.890 Rp.6.465.497 Rp.2.574.393 Rp.245.719.894
149 Rp.9.039.890 Rp.6.531.499 Rp.2.508.391 Rp.239.188.395
150 Rp.9.039.890 Rp.6.598.175 Rp.2.441.715 Rp.232.590.220
151 Rp.9.039.890 Rp.6.665.532 Rp.2.374.358 Rp.225.924.688
152 Rp.9.039.890 Rp.6.733.575 Rp.2.306.315 Rp.219.191.113
153 Rp.9.039.890 Rp.6.802.314 Rp.2.237.576 Rp.212.388.799
154 Rp.9.039.890 Rp.6.871.754 Rp.2.168.136 Rp.205.517.045
155 Rp.9.039.890 Rp.6.941.903 Rp.2.097.987 Rp.198.575.142
156 Rp.9.039.890 Rp.7.012.769 Rp.2.027.121 Rp.191.562.373
157 Rp.9.039.890 Rp.7.084.357 Rp.1.955.533 Rp.184.478.016
158 Rp.9.039.890 Rp.7.156.677 Rp.1.883.213 Rp.177.321.339
159 Rp.9.039.890 Rp.7.229.735 Rp.1.810.155 Rp.170.091.604
160 Rp.9.039.890 Rp.7.303.538 Rp.1.736.352 Rp.162.788.066
161 Rp.9.039.890 Rp.7.378.095 Rp.1.661.795 Rp.155.409.971
162 Rp.9.039.890 Rp.7.453.413 Rp.1.586.477 Rp.147.956.558
163 Rp.9.039.890 Rp.7.529.500 Rp.1.510.390 Rp.140.427.058
164 Rp.9.039.890 Rp.7.606.364 Rp.1.433.526 Rp.132.820.694
165 Rp.9.039.890 Rp.7.684.012 Rp.1.355.878 Rp.125.136.682
166 Rp.9.039.890 Rp.7.762.453 Rp.1.277.437 Rp.117.374.229
167 Rp.9.039.890 Rp.7.841.695 Rp.1.198.195 Rp.109.532.534
168 Rp.9.039.890 Rp.7.921.745 Rp.1.118.145 Rp.101.610.789
169 Rp.9.039.890 Rp.8.002.613 Rp.1.037.277 Rp.93.608.176
170 Rp.9.039.890 Rp.8.084.307 Rp.955.583 Rp.85.523.869
171 Rp.9.039.890 Rp.8.166.834 Rp.873.056 Rp.77.357.035
172 Rp.9.039.890 Rp.8.250.204 Rp.789.686 Rp.69.106.831
173 Rp.9.039.890 Rp.8.334.424 Rp.705.466 Rp.60.772.407
174 Rp.9.039.890 Rp.8.419.505 Rp.620.385 Rp.52.352.902
175 Rp.9.039.890 Rp.8.505.454 Rp.534.436 Rp.43.847.448
176 Rp.9.039.890 Rp.8.592.281 Rp.447.609 Rp.35.255.167
177 Rp.9.039.890 Rp.8.679.994 Rp.359.896 Rp.26.575.173
178 Rp.9.039.890 Rp.8.768.602 Rp.271.288 Rp.17.806.571
179 Rp.9.039.890 Rp.8.858.115 Rp.181.775 Rp.8.948.456
180 Rp.9.039.890 Rp.8.948.456 Rp.91.349 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp2,2mily
    RUMAH Dijual
    di Surabaya
    Rp2,2mily
    • 3
    • 2
    • 180
    • 140
    Lihat Rincian
    Rp2,2mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • RUMAH Dijual
    di Surabaya
    Rp2,8mily
    RUMAH Dijual
    di Surabaya
    Rp2,8mily
    • 4
    • 3
    • 170
    • 180
    Lihat Rincian
    Rp2,8mily

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