Perumahan Medokan Ayu Asri 3

Rumah 2 lantai Dijual, Medokan Ayu, surabaya, lokasi Strategis

Medokan Ayu Asri 3 Jl. Penjaringan Sari no. 27/ O-36 Rungkut Surabaya Jawa Timur

Rp3,95mily
Bisa Nego Pemilik Langsung
KPR: 32,9jt/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.3.950.000.000 Dana Tunai yang Harus Disiapkan Rp.1.185.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.160.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.32.997.500 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.37.586.911 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.440.425.155
Total Pembayaran
Rp.7.817.025.155 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.3.160.000.000
1 Rp.32.997.500 Rp.7.980.833 Rp.25.016.667 Rp.3.152.019.167
2 Rp.32.997.500 Rp.8.044.015 Rp.24.953.485 Rp.3.143.975.152
3 Rp.32.997.500 Rp.8.107.697 Rp.24.889.803 Rp.3.135.867.455
4 Rp.32.997.500 Rp.8.171.883 Rp.24.825.617 Rp.3.127.695.572
5 Rp.32.997.500 Rp.8.236.577 Rp.24.760.923 Rp.3.119.458.995
6 Rp.32.997.500 Rp.8.301.783 Rp.24.695.717 Rp.3.111.157.212
7 Rp.32.997.500 Rp.8.367.505 Rp.24.629.995 Rp.3.102.789.707
8 Rp.32.997.500 Rp.8.433.748 Rp.24.563.752 Rp.3.094.355.959
9 Rp.32.997.500 Rp.8.500.515 Rp.24.496.985 Rp.3.085.855.444
10 Rp.32.997.500 Rp.8.567.811 Rp.24.429.689 Rp.3.077.287.633
11 Rp.32.997.500 Rp.8.635.640 Rp.24.361.860 Rp.3.068.651.993
12 Rp.32.997.500 Rp.8.704.005 Rp.24.293.495 Rp.3.059.947.988
13 Rp.32.997.500 Rp.8.772.912 Rp.24.224.588 Rp.3.051.175.076
14 Rp.32.997.500 Rp.8.842.364 Rp.24.155.136 Rp.3.042.332.712
15 Rp.32.997.500 Rp.8.912.366 Rp.24.085.134 Rp.3.033.420.346
16 Rp.32.997.500 Rp.8.982.922 Rp.24.014.578 Rp.3.024.437.424
17 Rp.32.997.500 Rp.9.054.037 Rp.23.943.463 Rp.3.015.383.387
18 Rp.32.997.500 Rp.9.125.715 Rp.23.871.785 Rp.3.006.257.672
19 Rp.32.997.500 Rp.9.197.960 Rp.23.799.540 Rp.2.997.059.712
20 Rp.32.997.500 Rp.9.270.777 Rp.23.726.723 Rp.2.987.788.935
21 Rp.32.997.500 Rp.9.344.171 Rp.23.653.329 Rp.2.978.444.764
22 Rp.32.997.500 Rp.9.418.146 Rp.23.579.354 Rp.2.969.026.618
23 Rp.32.997.500 Rp.9.492.706 Rp.23.504.794 Rp.2.959.533.912
24 Rp.32.997.500 Rp.9.567.857 Rp.23.429.643 Rp.2.949.966.055
25 Rp.32.997.500 Rp.9.643.602 Rp.23.353.898 Rp.2.940.322.453
26 Rp.32.997.500 Rp.9.719.947 Rp.23.277.553 Rp.2.930.602.506
27 Rp.32.997.500 Rp.9.796.897 Rp.23.200.603 Rp.2.920.805.609
28 Rp.32.997.500 Rp.9.874.456 Rp.23.123.044 Rp.2.910.931.153
29 Rp.32.997.500 Rp.9.952.628 Rp.23.044.872 Rp.2.900.978.525
30 Rp.32.997.500 Rp.10.031.420 Rp.22.966.080 Rp.2.890.947.105
31 Rp.32.997.500 Rp.10.110.835 Rp.22.886.665 Rp.2.880.836.270
32 Rp.32.997.500 Rp.10.190.880 Rp.22.806.620 Rp.2.870.645.390
33 Rp.32.997.500 Rp.10.271.557 Rp.22.725.943 Rp.2.860.373.833
34 Rp.32.997.500 Rp.10.352.874 Rp.22.644.626 Rp.2.850.020.959
35 Rp.32.997.500 Rp.10.434.834 Rp.22.562.666 Rp.2.839.586.125
36 Rp.32.997.500 Rp.10.517.443 Rp.22.480.057 Rp.2.829.068.682
37 Rp.37.586.911 Rp.8.706.835 Rp.28.880.076 Rp.2.820.361.847
38 Rp.37.586.911 Rp.8.795.717 Rp.28.791.194 Rp.2.811.566.130
39 Rp.37.586.911 Rp.8.885.507 Rp.28.701.404 Rp.2.802.680.623
40 Rp.37.586.911 Rp.8.976.213 Rp.28.610.698 Rp.2.793.704.410
41 Rp.37.586.911 Rp.9.067.845 Rp.28.519.066 Rp.2.784.636.565
42 Rp.37.586.911 Rp.9.160.413 Rp.28.426.498 Rp.2.775.476.152
43 Rp.37.586.911 Rp.9.253.925 Rp.28.332.986 Rp.2.766.222.227
44 Rp.37.586.911 Rp.9.348.392 Rp.28.238.519 Rp.2.756.873.835
45 Rp.37.586.911 Rp.9.443.824 Rp.28.143.087 Rp.2.747.430.011
46 Rp.37.586.911 Rp.9.540.230 Rp.28.046.681 Rp.2.737.889.781
47 Rp.37.586.911 Rp.9.637.619 Rp.27.949.292 Rp.2.728.252.162
48 Rp.37.586.911 Rp.9.736.004 Rp.27.850.907 Rp.2.718.516.158
49 Rp.37.586.911 Rp.9.835.392 Rp.27.751.519 Rp.2.708.680.766
50 Rp.37.586.911 Rp.9.935.795 Rp.27.651.116 Rp.2.698.744.971
51 Rp.37.586.911 Rp.10.037.223 Rp.27.549.688 Rp.2.688.707.748
52 Rp.37.586.911 Rp.10.139.686 Rp.27.447.225 Rp.2.678.568.062
53 Rp.37.586.911 Rp.10.243.195 Rp.27.343.716 Rp.2.668.324.867
54 Rp.37.586.911 Rp.10.347.761 Rp.27.239.150 Rp.2.657.977.106
55 Rp.37.586.911 Rp.10.453.395 Rp.27.133.516 Rp.2.647.523.711
56 Rp.37.586.911 Rp.10.560.106 Rp.27.026.805 Rp.2.636.963.605
57 Rp.37.586.911 Rp.10.667.908 Rp.26.919.003 Rp.2.626.295.697
58 Rp.37.586.911 Rp.10.776.809 Rp.26.810.102 Rp.2.615.518.888
59 Rp.37.586.911 Rp.10.886.822 Rp.26.700.089 Rp.2.604.632.066
60 Rp.37.586.911 Rp.10.997.959 Rp.26.588.952 Rp.2.593.634.107
61 Rp.37.586.911 Rp.11.110.229 Rp.26.476.682 Rp.2.582.523.878
62 Rp.37.586.911 Rp.11.223.646 Rp.26.363.265 Rp.2.571.300.232
63 Rp.37.586.911 Rp.11.338.221 Rp.26.248.690 Rp.2.559.962.011
64 Rp.37.586.911 Rp.11.453.965 Rp.26.132.946 Rp.2.548.508.046
65 Rp.37.586.911 Rp.11.570.891 Rp.26.016.020 Rp.2.536.937.155
66 Rp.37.586.911 Rp.11.689.011 Rp.25.897.900 Rp.2.525.248.144
67 Rp.37.586.911 Rp.11.808.336 Rp.25.778.575 Rp.2.513.439.808
68 Rp.37.586.911 Rp.11.928.880 Rp.25.658.031 Rp.2.501.510.928
69 Rp.37.586.911 Rp.12.050.654 Rp.25.536.257 Rp.2.489.460.274
70 Rp.37.586.911 Rp.12.173.671 Rp.25.413.240 Rp.2.477.286.603
71 Rp.37.586.911 Rp.12.297.944 Rp.25.288.967 Rp.2.464.988.659
72 Rp.37.586.911 Rp.12.423.485 Rp.25.163.426 Rp.2.452.565.174
73 Rp.37.586.911 Rp.12.550.308 Rp.25.036.603 Rp.2.440.014.866
74 Rp.37.586.911 Rp.12.678.426 Rp.24.908.485 Rp.2.427.336.440
75 Rp.37.586.911 Rp.12.807.852 Rp.24.779.059 Rp.2.414.528.588
76 Rp.37.586.911 Rp.12.938.598 Rp.24.648.313 Rp.2.401.589.990
77 Rp.37.586.911 Rp.13.070.680 Rp.24.516.231 Rp.2.388.519.310
78 Rp.37.586.911 Rp.13.204.110 Rp.24.382.801 Rp.2.375.315.200
79 Rp.37.586.911 Rp.13.338.902 Rp.24.248.009 Rp.2.361.976.298
80 Rp.37.586.911 Rp.13.475.070 Rp.24.111.841 Rp.2.348.501.228
81 Rp.37.586.911 Rp.13.612.628 Rp.23.974.283 Rp.2.334.888.600
82 Rp.37.586.911 Rp.13.751.590 Rp.23.835.321 Rp.2.321.137.010
83 Rp.37.586.911 Rp.13.891.971 Rp.23.694.940 Rp.2.307.245.039
84 Rp.37.586.911 Rp.14.033.785 Rp.23.553.126 Rp.2.293.211.254
85 Rp.37.586.911 Rp.14.177.046 Rp.23.409.865 Rp.2.279.034.208
86 Rp.37.586.911 Rp.14.321.770 Rp.23.265.141 Rp.2.264.712.438
87 Rp.37.586.911 Rp.14.467.972 Rp.23.118.939 Rp.2.250.244.466
88 Rp.37.586.911 Rp.14.615.665 Rp.22.971.246 Rp.2.235.628.801
89 Rp.37.586.911 Rp.14.764.867 Rp.22.822.044 Rp.2.220.863.934
90 Rp.37.586.911 Rp.14.915.592 Rp.22.671.319 Rp.2.205.948.342
91 Rp.37.586.911 Rp.15.067.855 Rp.22.519.056 Rp.2.190.880.487
92 Rp.37.586.911 Rp.15.221.673 Rp.22.365.238 Rp.2.175.658.814
93 Rp.37.586.911 Rp.15.377.061 Rp.22.209.850 Rp.2.160.281.753
94 Rp.37.586.911 Rp.15.534.035 Rp.22.052.876 Rp.2.144.747.718
95 Rp.37.586.911 Rp.15.692.611 Rp.21.894.300 Rp.2.129.055.107
96 Rp.37.586.911 Rp.15.852.807 Rp.21.734.104 Rp.2.113.202.300
97 Rp.37.586.911 Rp.16.014.638 Rp.21.572.273 Rp.2.097.187.662
98 Rp.37.586.911 Rp.16.178.120 Rp.21.408.791 Rp.2.081.009.542
99 Rp.37.586.911 Rp.16.343.272 Rp.21.243.639 Rp.2.064.666.270
100 Rp.37.586.911 Rp.16.510.109 Rp.21.076.802 Rp.2.048.156.161
101 Rp.37.586.911 Rp.16.678.650 Rp.20.908.261 Rp.2.031.477.511
102 Rp.37.586.911 Rp.16.848.911 Rp.20.738.000 Rp.2.014.628.600
103 Rp.37.586.911 Rp.17.020.911 Rp.20.566.000 Rp.1.997.607.689
104 Rp.37.586.911 Rp.17.194.666 Rp.20.392.245 Rp.1.980.413.023
105 Rp.37.586.911 Rp.17.370.195 Rp.20.216.716 Rp.1.963.042.828
106 Rp.37.586.911 Rp.17.547.515 Rp.20.039.396 Rp.1.945.495.313
107 Rp.37.586.911 Rp.17.726.646 Rp.19.860.265 Rp.1.927.768.667
108 Rp.37.586.911 Rp.17.907.606 Rp.19.679.305 Rp.1.909.861.061
109 Rp.37.586.911 Rp.18.090.413 Rp.19.496.498 Rp.1.891.770.648
110 Rp.37.586.911 Rp.18.275.086 Rp.19.311.825 Rp.1.873.495.562
111 Rp.37.586.911 Rp.18.461.644 Rp.19.125.267 Rp.1.855.033.918
112 Rp.37.586.911 Rp.18.650.106 Rp.18.936.805 Rp.1.836.383.812
113 Rp.37.586.911 Rp.18.840.493 Rp.18.746.418 Rp.1.817.543.319
114 Rp.37.586.911 Rp.19.032.823 Rp.18.554.088 Rp.1.798.510.496
115 Rp.37.586.911 Rp.19.227.116 Rp.18.359.795 Rp.1.779.283.380
116 Rp.37.586.911 Rp.19.423.393 Rp.18.163.518 Rp.1.759.859.987
117 Rp.37.586.911 Rp.19.621.674 Rp.17.965.237 Rp.1.740.238.313
118 Rp.37.586.911 Rp.19.821.978 Rp.17.764.933 Rp.1.720.416.335
119 Rp.37.586.911 Rp.20.024.328 Rp.17.562.583 Rp.1.700.392.007
120 Rp.37.586.911 Rp.20.228.743 Rp.17.358.168 Rp.1.680.163.264
121 Rp.37.586.911 Rp.20.435.244 Rp.17.151.667 Rp.1.659.728.020
122 Rp.37.586.911 Rp.20.643.854 Rp.16.943.057 Rp.1.639.084.166
123 Rp.37.586.911 Rp.20.854.593 Rp.16.732.318 Rp.1.618.229.573
124 Rp.37.586.911 Rp.21.067.484 Rp.16.519.427 Rp.1.597.162.089
125 Rp.37.586.911 Rp.21.282.548 Rp.16.304.363 Rp.1.575.879.541
126 Rp.37.586.911 Rp.21.499.807 Rp.16.087.104 Rp.1.554.379.734
127 Rp.37.586.911 Rp.21.719.285 Rp.15.867.626 Rp.1.532.660.449
128 Rp.37.586.911 Rp.21.941.002 Rp.15.645.909 Rp.1.510.719.447
129 Rp.37.586.911 Rp.22.164.983 Rp.15.421.928 Rp.1.488.554.464
130 Rp.37.586.911 Rp.22.391.251 Rp.15.195.660 Rp.1.466.163.213
131 Rp.37.586.911 Rp.22.619.828 Rp.14.967.083 Rp.1.443.543.385
132 Rp.37.586.911 Rp.22.850.739 Rp.14.736.172 Rp.1.420.692.646
133 Rp.37.586.911 Rp.23.084.007 Rp.14.502.904 Rp.1.397.608.639
134 Rp.37.586.911 Rp.23.319.656 Rp.14.267.255 Rp.1.374.288.983
135 Rp.37.586.911 Rp.23.557.711 Rp.14.029.200 Rp.1.350.731.272
136 Rp.37.586.911 Rp.23.798.196 Rp.13.788.715 Rp.1.326.933.076
137 Rp.37.586.911 Rp.24.041.136 Rp.13.545.775 Rp.1.302.891.940
138 Rp.37.586.911 Rp.24.286.556 Rp.13.300.355 Rp.1.278.605.384
139 Rp.37.586.911 Rp.24.534.481 Rp.13.052.430 Rp.1.254.070.903
140 Rp.37.586.911 Rp.24.784.937 Rp.12.801.974 Rp.1.229.285.966
141 Rp.37.586.911 Rp.25.037.950 Rp.12.548.961 Rp.1.204.248.016
142 Rp.37.586.911 Rp.25.293.546 Rp.12.293.365 Rp.1.178.954.470
143 Rp.37.586.911 Rp.25.551.751 Rp.12.035.160 Rp.1.153.402.719
144 Rp.37.586.911 Rp.25.812.592 Rp.11.774.319 Rp.1.127.590.127
145 Rp.37.586.911 Rp.26.076.095 Rp.11.510.816 Rp.1.101.514.032
146 Rp.37.586.911 Rp.26.342.289 Rp.11.244.622 Rp.1.075.171.743
147 Rp.37.586.911 Rp.26.611.199 Rp.10.975.712 Rp.1.048.560.544
148 Rp.37.586.911 Rp.26.882.855 Rp.10.704.056 Rp.1.021.677.689
149 Rp.37.586.911 Rp.27.157.285 Rp.10.429.626 Rp.994.520.404
150 Rp.37.586.911 Rp.27.434.515 Rp.10.152.396 Rp.967.085.889
151 Rp.37.586.911 Rp.27.714.576 Rp.9.872.335 Rp.939.371.313
152 Rp.37.586.911 Rp.27.997.496 Rp.9.589.415 Rp.911.373.817
153 Rp.37.586.911 Rp.28.283.303 Rp.9.303.608 Rp.883.090.514
154 Rp.37.586.911 Rp.28.572.029 Rp.9.014.882 Rp.854.518.485
155 Rp.37.586.911 Rp.28.863.701 Rp.8.723.210 Rp.825.654.784
156 Rp.37.586.911 Rp.29.158.352 Rp.8.428.559 Rp.796.496.432
157 Rp.37.586.911 Rp.29.456.010 Rp.8.130.901 Rp.767.040.422
158 Rp.37.586.911 Rp.29.756.707 Rp.7.830.204 Rp.737.283.715
159 Rp.37.586.911 Rp.30.060.473 Rp.7.526.438 Rp.707.223.242
160 Rp.37.586.911 Rp.30.367.340 Rp.7.219.571 Rp.676.855.902
161 Rp.37.586.911 Rp.30.677.340 Rp.6.909.571 Rp.646.178.562
162 Rp.37.586.911 Rp.30.990.505 Rp.6.596.406 Rp.615.188.057
163 Rp.37.586.911 Rp.31.306.866 Rp.6.280.045 Rp.583.881.191
164 Rp.37.586.911 Rp.31.626.457 Rp.5.960.454 Rp.552.254.734
165 Rp.37.586.911 Rp.31.949.311 Rp.5.637.600 Rp.520.305.423
166 Rp.37.586.911 Rp.32.275.460 Rp.5.311.451 Rp.488.029.963
167 Rp.37.586.911 Rp.32.604.938 Rp.4.981.973 Rp.455.425.025
168 Rp.37.586.911 Rp.32.937.781 Rp.4.649.130 Rp.422.487.244
169 Rp.37.586.911 Rp.33.274.020 Rp.4.312.891 Rp.389.213.224
170 Rp.37.586.911 Rp.33.613.693 Rp.3.973.218 Rp.355.599.531
171 Rp.37.586.911 Rp.33.956.832 Rp.3.630.079 Rp.321.642.699
172 Rp.37.586.911 Rp.34.303.475 Rp.3.283.436 Rp.287.339.224
173 Rp.37.586.911 Rp.34.653.656 Rp.2.933.255 Rp.252.685.568
174 Rp.37.586.911 Rp.35.007.412 Rp.2.579.499 Rp.217.678.156
175 Rp.37.586.911 Rp.35.364.780 Rp.2.222.131 Rp.182.313.376
176 Rp.37.586.911 Rp.35.725.795 Rp.1.861.116 Rp.146.587.581
177 Rp.37.586.911 Rp.36.090.496 Rp.1.496.415 Rp.110.497.085
178 Rp.37.586.911 Rp.36.458.920 Rp.1.127.991 Rp.74.038.165
179 Rp.37.586.911 Rp.36.831.105 Rp.755.806 Rp.37.207.060
180 Rp.37.586.911 Rp.37.207.060 Rp.379.822 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Surabaya
    Rp825jt
    RUMAH Dijual
    di Surabaya
    Rp825jt
    • 2
    • 1
    • 75
    • 54
    Lihat Rincian
    Rp825jt
  • RUMAH Disewa
    di Surabaya
    Rp30jt/thn
    Tersewa
    RUMAH Disewa
    di Surabaya
    Rp30jt/thn
    • 5
    • 2
    • 120
    • 160
    Lihat Rincian
    Rp30jt/thn
  • KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    KOST Disewa
    di Surabaya
    Rp1,5jt/bln
    • 1200
    Lihat Rincian
    Rp1,5jt/bln
  • RUMAH Dijual
    di Surabaya
    Rp750jt
    RUMAH Dijual
    di Surabaya
    Rp750jt
    • 2
    • 1
    • 100
    • 54
    Lihat Rincian
    Rp750jt
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • TANAH Dijual
    di Surabaya
    Rp17,5mily
    TANAH Dijual
    di Surabaya
    Rp17,5mily
    • 2500
    Lihat Rincian
    Rp17,5mily
  • APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    • 2
    • 2
    • 92
    Lihat Rincian
    Rp65jt/thn
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily

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