Perumahan Jemur Andayani

Rumah Gress Nan Ciamik Di Jemursari Surabaya Selatan

Jemur Andayani Jl. Jemur Andayani Wonocolo Surabaya Jawa Timur

Rp2,7mily
KPR: 22,5jt/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.2.700.000.000 Dana Tunai yang Harus Disiapkan Rp.810.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.160.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.22.555.253 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.25.692.319 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.351.683.039
Total Pembayaran
Rp.5.343.283.039 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.2.160.000.000
1 Rp.22.555.253 Rp.5.455.253 Rp.17.100.000 Rp.2.154.544.747
2 Rp.22.555.253 Rp.5.498.440 Rp.17.056.813 Rp.2.149.046.307
3 Rp.22.555.253 Rp.5.541.970 Rp.17.013.283 Rp.2.143.504.337
4 Rp.22.555.253 Rp.5.585.844 Rp.16.969.409 Rp.2.137.918.493
5 Rp.22.555.253 Rp.5.630.065 Rp.16.925.188 Rp.2.132.288.428
6 Rp.22.555.253 Rp.5.674.636 Rp.16.880.617 Rp.2.126.613.792
7 Rp.22.555.253 Rp.5.719.560 Rp.16.835.693 Rp.2.120.894.232
8 Rp.22.555.253 Rp.5.764.840 Rp.16.790.413 Rp.2.115.129.392
9 Rp.22.555.253 Rp.5.810.479 Rp.16.744.774 Rp.2.109.318.913
10 Rp.22.555.253 Rp.5.856.478 Rp.16.698.775 Rp.2.103.462.435
11 Rp.22.555.253 Rp.5.902.842 Rp.16.652.411 Rp.2.097.559.593
12 Rp.22.555.253 Rp.5.949.573 Rp.16.605.680 Rp.2.091.610.020
13 Rp.22.555.253 Rp.5.996.674 Rp.16.558.579 Rp.2.085.613.346
14 Rp.22.555.253 Rp.6.044.147 Rp.16.511.106 Rp.2.079.569.199
15 Rp.22.555.253 Rp.6.091.997 Rp.16.463.256 Rp.2.073.477.202
16 Rp.22.555.253 Rp.6.140.225 Rp.16.415.028 Rp.2.067.336.977
17 Rp.22.555.253 Rp.6.188.835 Rp.16.366.418 Rp.2.061.148.142
18 Rp.22.555.253 Rp.6.237.830 Rp.16.317.423 Rp.2.054.910.312
19 Rp.22.555.253 Rp.6.287.213 Rp.16.268.040 Rp.2.048.623.099
20 Rp.22.555.253 Rp.6.336.987 Rp.16.218.266 Rp.2.042.286.112
21 Rp.22.555.253 Rp.6.387.155 Rp.16.168.098 Rp.2.035.898.957
22 Rp.22.555.253 Rp.6.437.720 Rp.16.117.533 Rp.2.029.461.237
23 Rp.22.555.253 Rp.6.488.685 Rp.16.066.568 Rp.2.022.972.552
24 Rp.22.555.253 Rp.6.540.054 Rp.16.015.199 Rp.2.016.432.498
25 Rp.22.555.253 Rp.6.591.829 Rp.15.963.424 Rp.2.009.840.669
26 Rp.22.555.253 Rp.6.644.014 Rp.15.911.239 Rp.2.003.196.655
27 Rp.22.555.253 Rp.6.696.613 Rp.15.858.640 Rp.1.996.500.042
28 Rp.22.555.253 Rp.6.749.628 Rp.15.805.625 Rp.1.989.750.414
29 Rp.22.555.253 Rp.6.803.062 Rp.15.752.191 Rp.1.982.947.352
30 Rp.22.555.253 Rp.6.856.920 Rp.15.698.333 Rp.1.976.090.432
31 Rp.22.555.253 Rp.6.911.204 Rp.15.644.049 Rp.1.969.179.228
32 Rp.22.555.253 Rp.6.965.917 Rp.15.589.336 Rp.1.962.213.311
33 Rp.22.555.253 Rp.7.021.064 Rp.15.534.189 Rp.1.955.192.247
34 Rp.22.555.253 Rp.7.076.648 Rp.15.478.605 Rp.1.948.115.599
35 Rp.22.555.253 Rp.7.132.671 Rp.15.422.582 Rp.1.940.982.928
36 Rp.22.555.253 Rp.7.189.138 Rp.15.366.115 Rp.1.933.793.790
37 Rp.25.692.319 Rp.5.951.507 Rp.19.740.812 Rp.1.927.842.283
38 Rp.25.692.319 Rp.6.012.262 Rp.19.680.057 Rp.1.921.830.021
39 Rp.25.692.319 Rp.6.073.638 Rp.19.618.681 Rp.1.915.756.383
40 Rp.25.692.319 Rp.6.135.639 Rp.19.556.680 Rp.1.909.620.744
41 Rp.25.692.319 Rp.6.198.274 Rp.19.494.045 Rp.1.903.422.470
42 Rp.25.692.319 Rp.6.261.548 Rp.19.430.771 Rp.1.897.160.922
43 Rp.25.692.319 Rp.6.325.468 Rp.19.366.851 Rp.1.890.835.454
44 Rp.25.692.319 Rp.6.390.040 Rp.19.302.279 Rp.1.884.445.414
45 Rp.25.692.319 Rp.6.455.272 Rp.19.237.047 Rp.1.877.990.142
46 Rp.25.692.319 Rp.6.521.170 Rp.19.171.149 Rp.1.871.468.972
47 Rp.25.692.319 Rp.6.587.740 Rp.19.104.579 Rp.1.864.881.232
48 Rp.25.692.319 Rp.6.654.990 Rp.19.037.329 Rp.1.858.226.242
49 Rp.25.692.319 Rp.6.722.926 Rp.18.969.393 Rp.1.851.503.316
50 Rp.25.692.319 Rp.6.791.556 Rp.18.900.763 Rp.1.844.711.760
51 Rp.25.692.319 Rp.6.860.886 Rp.18.831.433 Rp.1.837.850.874
52 Rp.25.692.319 Rp.6.930.925 Rp.18.761.394 Rp.1.830.919.949
53 Rp.25.692.319 Rp.7.001.678 Rp.18.690.641 Rp.1.823.918.271
54 Rp.25.692.319 Rp.7.073.153 Rp.18.619.166 Rp.1.816.845.118
55 Rp.25.692.319 Rp.7.145.358 Rp.18.546.961 Rp.1.809.699.760
56 Rp.25.692.319 Rp.7.218.301 Rp.18.474.018 Rp.1.802.481.459
57 Rp.25.692.319 Rp.7.291.987 Rp.18.400.332 Rp.1.795.189.472
58 Rp.25.692.319 Rp.7.366.426 Rp.18.325.893 Rp.1.787.823.046
59 Rp.25.692.319 Rp.7.441.625 Rp.18.250.694 Rp.1.780.381.421
60 Rp.25.692.319 Rp.7.517.592 Rp.18.174.727 Rp.1.772.863.829
61 Rp.25.692.319 Rp.7.594.334 Rp.18.097.985 Rp.1.765.269.495
62 Rp.25.692.319 Rp.7.671.860 Rp.18.020.459 Rp.1.757.597.635
63 Rp.25.692.319 Rp.7.750.176 Rp.17.942.143 Rp.1.749.847.459
64 Rp.25.692.319 Rp.7.829.293 Rp.17.863.026 Rp.1.742.018.166
65 Rp.25.692.319 Rp.7.909.217 Rp.17.783.102 Rp.1.734.108.949
66 Rp.25.692.319 Rp.7.989.957 Rp.17.702.362 Rp.1.726.118.992
67 Rp.25.692.319 Rp.8.071.521 Rp.17.620.798 Rp.1.718.047.471
68 Rp.25.692.319 Rp.8.153.918 Rp.17.538.401 Rp.1.709.893.553
69 Rp.25.692.319 Rp.8.237.156 Rp.17.455.163 Rp.1.701.656.397
70 Rp.25.692.319 Rp.8.321.243 Rp.17.371.076 Rp.1.693.335.154
71 Rp.25.692.319 Rp.8.406.189 Rp.17.286.130 Rp.1.684.928.965
72 Rp.25.692.319 Rp.8.492.002 Rp.17.200.317 Rp.1.676.436.963
73 Rp.25.692.319 Rp.8.578.692 Rp.17.113.627 Rp.1.667.858.271
74 Rp.25.692.319 Rp.8.666.266 Rp.17.026.053 Rp.1.659.192.005
75 Rp.25.692.319 Rp.8.754.734 Rp.16.937.585 Rp.1.650.437.271
76 Rp.25.692.319 Rp.8.844.105 Rp.16.848.214 Rp.1.641.593.166
77 Rp.25.692.319 Rp.8.934.389 Rp.16.757.930 Rp.1.632.658.777
78 Rp.25.692.319 Rp.9.025.594 Rp.16.666.725 Rp.1.623.633.183
79 Rp.25.692.319 Rp.9.117.730 Rp.16.574.589 Rp.1.614.515.453
80 Rp.25.692.319 Rp.9.210.807 Rp.16.481.512 Rp.1.605.304.646
81 Rp.25.692.319 Rp.9.304.834 Rp.16.387.485 Rp.1.595.999.812
82 Rp.25.692.319 Rp.9.399.821 Rp.16.292.498 Rp.1.586.599.991
83 Rp.25.692.319 Rp.9.495.777 Rp.16.196.542 Rp.1.577.104.214
84 Rp.25.692.319 Rp.9.592.713 Rp.16.099.606 Rp.1.567.511.501
85 Rp.25.692.319 Rp.9.690.639 Rp.16.001.680 Rp.1.557.820.862
86 Rp.25.692.319 Rp.9.789.564 Rp.15.902.755 Rp.1.548.031.298
87 Rp.25.692.319 Rp.9.889.499 Rp.15.802.820 Rp.1.538.141.799
88 Rp.25.692.319 Rp.9.990.455 Rp.15.701.864 Rp.1.528.151.344
89 Rp.25.692.319 Rp.10.092.441 Rp.15.599.878 Rp.1.518.058.903
90 Rp.25.692.319 Rp.10.195.468 Rp.15.496.851 Rp.1.507.863.435
91 Rp.25.692.319 Rp.10.299.546 Rp.15.392.773 Rp.1.497.563.889
92 Rp.25.692.319 Rp.10.404.688 Rp.15.287.631 Rp.1.487.159.201
93 Rp.25.692.319 Rp.10.510.902 Rp.15.181.417 Rp.1.476.648.299
94 Rp.25.692.319 Rp.10.618.201 Rp.15.074.118 Rp.1.466.030.098
95 Rp.25.692.319 Rp.10.726.595 Rp.14.965.724 Rp.1.455.303.503
96 Rp.25.692.319 Rp.10.836.096 Rp.14.856.223 Rp.1.444.467.407
97 Rp.25.692.319 Rp.10.946.714 Rp.14.745.605 Rp.1.433.520.693
98 Rp.25.692.319 Rp.11.058.462 Rp.14.633.857 Rp.1.422.462.231
99 Rp.25.692.319 Rp.11.171.350 Rp.14.520.969 Rp.1.411.290.881
100 Rp.25.692.319 Rp.11.285.391 Rp.14.406.928 Rp.1.400.005.490
101 Rp.25.692.319 Rp.11.400.596 Rp.14.291.723 Rp.1.388.604.894
102 Rp.25.692.319 Rp.11.516.977 Rp.14.175.342 Rp.1.377.087.917
103 Rp.25.692.319 Rp.11.634.547 Rp.14.057.772 Rp.1.365.453.370
104 Rp.25.692.319 Rp.11.753.316 Rp.13.939.003 Rp.1.353.700.054
105 Rp.25.692.319 Rp.11.873.298 Rp.13.819.021 Rp.1.341.826.756
106 Rp.25.692.319 Rp.11.994.504 Rp.13.697.815 Rp.1.329.832.252
107 Rp.25.692.319 Rp.12.116.948 Rp.13.575.371 Rp.1.317.715.304
108 Rp.25.692.319 Rp.12.240.642 Rp.13.451.677 Rp.1.305.474.662
109 Rp.25.692.319 Rp.12.365.598 Rp.13.326.721 Rp.1.293.109.064
110 Rp.25.692.319 Rp.12.491.831 Rp.13.200.488 Rp.1.280.617.233
111 Rp.25.692.319 Rp.12.619.351 Rp.13.072.968 Rp.1.267.997.882
112 Rp.25.692.319 Rp.12.748.174 Rp.12.944.145 Rp.1.255.249.708
113 Rp.25.692.319 Rp.12.878.312 Rp.12.814.007 Rp.1.242.371.396
114 Rp.25.692.319 Rp.13.009.778 Rp.12.682.541 Rp.1.229.361.618
115 Rp.25.692.319 Rp.13.142.586 Rp.12.549.733 Rp.1.216.219.032
116 Rp.25.692.319 Rp.13.276.750 Rp.12.415.569 Rp.1.202.942.282
117 Rp.25.692.319 Rp.13.412.283 Rp.12.280.036 Rp.1.189.529.999
118 Rp.25.692.319 Rp.13.549.200 Rp.12.143.119 Rp.1.175.980.799
119 Rp.25.692.319 Rp.13.687.515 Rp.12.004.804 Rp.1.162.293.284
120 Rp.25.692.319 Rp.13.827.242 Rp.11.865.077 Rp.1.148.466.042
121 Rp.25.692.319 Rp.13.968.395 Rp.11.723.924 Rp.1.134.497.647
122 Rp.25.692.319 Rp.14.110.989 Rp.11.581.330 Rp.1.120.386.658
123 Rp.25.692.319 Rp.14.255.039 Rp.11.437.280 Rp.1.106.131.619
124 Rp.25.692.319 Rp.14.400.559 Rp.11.291.760 Rp.1.091.731.060
125 Rp.25.692.319 Rp.14.547.564 Rp.11.144.755 Rp.1.077.183.496
126 Rp.25.692.319 Rp.14.696.071 Rp.10.996.248 Rp.1.062.487.425
127 Rp.25.692.319 Rp.14.846.093 Rp.10.846.226 Rp.1.047.641.332
128 Rp.25.692.319 Rp.14.997.647 Rp.10.694.672 Rp.1.032.643.685
129 Rp.25.692.319 Rp.15.150.748 Rp.10.541.571 Rp.1.017.492.937
130 Rp.25.692.319 Rp.15.305.412 Rp.10.386.907 Rp.1.002.187.525
131 Rp.25.692.319 Rp.15.461.655 Rp.10.230.664 Rp.986.725.870
132 Rp.25.692.319 Rp.15.619.492 Rp.10.072.827 Rp.971.106.378
133 Rp.25.692.319 Rp.15.778.941 Rp.9.913.378 Rp.955.327.437
134 Rp.25.692.319 Rp.15.940.018 Rp.9.752.301 Rp.939.387.419
135 Rp.25.692.319 Rp.16.102.739 Rp.9.589.580 Rp.923.284.680
136 Rp.25.692.319 Rp.16.267.121 Rp.9.425.198 Rp.907.017.559
137 Rp.25.692.319 Rp.16.433.181 Rp.9.259.138 Rp.890.584.378
138 Rp.25.692.319 Rp.16.600.937 Rp.9.091.382 Rp.873.983.441
139 Rp.25.692.319 Rp.16.770.405 Rp.8.921.914 Rp.857.213.036
140 Rp.25.692.319 Rp.16.941.603 Rp.8.750.716 Rp.840.271.433
141 Rp.25.692.319 Rp.17.114.548 Rp.8.577.771 Rp.823.156.885
142 Rp.25.692.319 Rp.17.289.259 Rp.8.403.060 Rp.805.867.626
143 Rp.25.692.319 Rp.17.465.754 Rp.8.226.565 Rp.788.401.872
144 Rp.25.692.319 Rp.17.644.050 Rp.8.048.269 Rp.770.757.822
145 Rp.25.692.319 Rp.17.824.166 Rp.7.868.153 Rp.752.933.656
146 Rp.25.692.319 Rp.18.006.121 Rp.7.686.198 Rp.734.927.535
147 Rp.25.692.319 Rp.18.189.934 Rp.7.502.385 Rp.716.737.601
148 Rp.25.692.319 Rp.18.375.623 Rp.7.316.696 Rp.698.361.978
149 Rp.25.692.319 Rp.18.563.207 Rp.7.129.112 Rp.679.798.771
150 Rp.25.692.319 Rp.18.752.707 Rp.6.939.612 Rp.661.046.064
151 Rp.25.692.319 Rp.18.944.140 Rp.6.748.179 Rp.642.101.924
152 Rp.25.692.319 Rp.19.137.529 Rp.6.554.790 Rp.622.964.395
153 Rp.25.692.319 Rp.19.332.891 Rp.6.359.428 Rp.603.631.504
154 Rp.25.692.319 Rp.19.530.247 Rp.6.162.072 Rp.584.101.257
155 Rp.25.692.319 Rp.19.729.619 Rp.5.962.700 Rp.564.371.638
156 Rp.25.692.319 Rp.19.931.025 Rp.5.761.294 Rp.544.440.613
157 Rp.25.692.319 Rp.20.134.488 Rp.5.557.831 Rp.524.306.125
158 Rp.25.692.319 Rp.20.340.027 Rp.5.352.292 Rp.503.966.098
159 Rp.25.692.319 Rp.20.547.665 Rp.5.144.654 Rp.483.418.433
160 Rp.25.692.319 Rp.20.757.422 Rp.4.934.897 Rp.462.661.011
161 Rp.25.692.319 Rp.20.969.321 Rp.4.722.998 Rp.441.691.690
162 Rp.25.692.319 Rp.21.183.383 Rp.4.508.936 Rp.420.508.307
163 Rp.25.692.319 Rp.21.399.630 Rp.4.292.689 Rp.399.108.677
164 Rp.25.692.319 Rp.21.618.085 Rp.4.074.234 Rp.377.490.592
165 Rp.25.692.319 Rp.21.838.769 Rp.3.853.550 Rp.355.651.823
166 Rp.25.692.319 Rp.22.061.707 Rp.3.630.612 Rp.333.590.116
167 Rp.25.692.319 Rp.22.286.920 Rp.3.405.399 Rp.311.303.196
168 Rp.25.692.319 Rp.22.514.432 Rp.3.177.887 Rp.288.788.764
169 Rp.25.692.319 Rp.22.744.267 Rp.2.948.052 Rp.266.044.497
170 Rp.25.692.319 Rp.22.976.448 Rp.2.715.871 Rp.243.068.049
171 Rp.25.692.319 Rp.23.210.999 Rp.2.481.320 Rp.219.857.050
172 Rp.25.692.319 Rp.23.447.945 Rp.2.244.374 Rp.196.409.105
173 Rp.25.692.319 Rp.23.687.309 Rp.2.005.010 Rp.172.721.796
174 Rp.25.692.319 Rp.23.929.117 Rp.1.763.202 Rp.148.792.679
175 Rp.25.692.319 Rp.24.173.394 Rp.1.518.925 Rp.124.619.285
176 Rp.25.692.319 Rp.24.420.164 Rp.1.272.155 Rp.100.199.121
177 Rp.25.692.319 Rp.24.669.453 Rp.1.022.866 Rp.75.529.668
178 Rp.25.692.319 Rp.24.921.287 Rp.771.032 Rp.50.608.381
179 Rp.25.692.319 Rp.25.175.692 Rp.516.627 Rp.25.432.689
180 Rp.25.692.319 Rp.25.432.689 Rp.259.625 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • KOST Dijual
    di Surabaya
    Rp5mily
    KOST Dijual
    di Surabaya
    Rp5mily
    • 11
    • 11
    • 481
    • 450
    Lihat Rincian
    Rp5mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • RUMAH Dijual
    di Surabaya
    Rp2,8mily
    RUMAH Dijual
    di Surabaya
    Rp2,8mily
    • 4
    • 3
    • 170
    • 180
    Lihat Rincian
    Rp2,8mily
  • 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
  • KONDOTEL Dijual
    di Surabaya
    Rp2,5mily
    KONDOTEL Dijual
    di Surabaya
    Rp2,5mily
    • 3
    • 2
    • 120
    Lihat Rincian
    Rp2,5mily

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