Perumahan Bukit Palma

Rumah minimalis 2 lantai B Palma lantai granit

Bukit Palma Bukit palma Bukit Palma Surabaya Jawa Timur

Rp1,65mily
Bisa Nego
KPR: 13,7jt/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.1.650.000.000 Dana Tunai yang Harus Disiapkan Rp.495.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.320.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.13.783.766 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.15.700.861 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.437.139.708
Total Pembayaran
Rp.3.265.339.708 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.1.320.000.000
1 Rp.13.783.766 Rp.3.333.766 Rp.10.450.000 Rp.1.316.666.234
2 Rp.13.783.766 Rp.3.360.158 Rp.10.423.608 Rp.1.313.306.076
3 Rp.13.783.766 Rp.3.386.760 Rp.10.397.006 Rp.1.309.919.316
4 Rp.13.783.766 Rp.3.413.571 Rp.10.370.195 Rp.1.306.505.745
5 Rp.13.783.766 Rp.3.440.596 Rp.10.343.170 Rp.1.303.065.149
6 Rp.13.783.766 Rp.3.467.834 Rp.10.315.932 Rp.1.299.597.315
7 Rp.13.783.766 Rp.3.495.287 Rp.10.288.479 Rp.1.296.102.028
8 Rp.13.783.766 Rp.3.522.958 Rp.10.260.808 Rp.1.292.579.070
9 Rp.13.783.766 Rp.3.550.848 Rp.10.232.918 Rp.1.289.028.222
10 Rp.13.783.766 Rp.3.578.959 Rp.10.204.807 Rp.1.285.449.263
11 Rp.13.783.766 Rp.3.607.293 Rp.10.176.473 Rp.1.281.841.970
12 Rp.13.783.766 Rp.3.635.850 Rp.10.147.916 Rp.1.278.206.120
13 Rp.13.783.766 Rp.3.664.634 Rp.10.119.132 Rp.1.274.541.486
14 Rp.13.783.766 Rp.3.693.646 Rp.10.090.120 Rp.1.270.847.840
15 Rp.13.783.766 Rp.3.722.887 Rp.10.060.879 Rp.1.267.124.953
16 Rp.13.783.766 Rp.3.752.360 Rp.10.031.406 Rp.1.263.372.593
17 Rp.13.783.766 Rp.3.782.066 Rp.10.001.700 Rp.1.259.590.527
18 Rp.13.783.766 Rp.3.812.008 Rp.9.971.758 Rp.1.255.778.519
19 Rp.13.783.766 Rp.3.842.186 Rp.9.941.580 Rp.1.251.936.333
20 Rp.13.783.766 Rp.3.872.603 Rp.9.911.163 Rp.1.248.063.730
21 Rp.13.783.766 Rp.3.903.261 Rp.9.880.505 Rp.1.244.160.469
22 Rp.13.783.766 Rp.3.934.162 Rp.9.849.604 Rp.1.240.226.307
23 Rp.13.783.766 Rp.3.965.308 Rp.9.818.458 Rp.1.236.260.999
24 Rp.13.783.766 Rp.3.996.700 Rp.9.787.066 Rp.1.232.264.299
25 Rp.13.783.766 Rp.4.028.340 Rp.9.755.426 Rp.1.228.235.959
26 Rp.13.783.766 Rp.4.060.231 Rp.9.723.535 Rp.1.224.175.728
27 Rp.13.783.766 Rp.4.092.375 Rp.9.691.391 Rp.1.220.083.353
28 Rp.13.783.766 Rp.4.124.773 Rp.9.658.993 Rp.1.215.958.580
29 Rp.13.783.766 Rp.4.157.427 Rp.9.626.339 Rp.1.211.801.153
30 Rp.13.783.766 Rp.4.190.340 Rp.9.593.426 Rp.1.207.610.813
31 Rp.13.783.766 Rp.4.223.514 Rp.9.560.252 Rp.1.203.387.299
32 Rp.13.783.766 Rp.4.256.950 Rp.9.526.816 Rp.1.199.130.349
33 Rp.13.783.766 Rp.4.290.651 Rp.9.493.115 Rp.1.194.839.698
34 Rp.13.783.766 Rp.4.324.618 Rp.9.459.148 Rp.1.190.515.080
35 Rp.13.783.766 Rp.4.358.855 Rp.9.424.911 Rp.1.186.156.225
36 Rp.13.783.766 Rp.4.393.363 Rp.9.390.403 Rp.1.181.762.862
37 Rp.15.700.861 Rp.3.637.032 Rp.12.063.829 Rp.1.178.125.830
38 Rp.15.700.861 Rp.3.674.160 Rp.12.026.701 Rp.1.174.451.670
39 Rp.15.700.861 Rp.3.711.667 Rp.11.989.194 Rp.1.170.740.003
40 Rp.15.700.861 Rp.3.749.557 Rp.11.951.304 Rp.1.166.990.446
41 Rp.15.700.861 Rp.3.787.834 Rp.11.913.027 Rp.1.163.202.612
42 Rp.15.700.861 Rp.3.826.501 Rp.11.874.360 Rp.1.159.376.111
43 Rp.15.700.861 Rp.3.865.563 Rp.11.835.298 Rp.1.155.510.548
44 Rp.15.700.861 Rp.3.905.024 Rp.11.795.837 Rp.1.151.605.524
45 Rp.15.700.861 Rp.3.944.888 Rp.11.755.973 Rp.1.147.660.636
46 Rp.15.700.861 Rp.3.985.159 Rp.11.715.702 Rp.1.143.675.477
47 Rp.15.700.861 Rp.4.025.841 Rp.11.675.020 Rp.1.139.649.636
48 Rp.15.700.861 Rp.4.066.938 Rp.11.633.923 Rp.1.135.582.698
49 Rp.15.700.861 Rp.4.108.454 Rp.11.592.407 Rp.1.131.474.244
50 Rp.15.700.861 Rp.4.150.395 Rp.11.550.466 Rp.1.127.323.849
51 Rp.15.700.861 Rp.4.192.763 Rp.11.508.098 Rp.1.123.131.086
52 Rp.15.700.861 Rp.4.235.564 Rp.11.465.297 Rp.1.118.895.522
53 Rp.15.700.861 Rp.4.278.803 Rp.11.422.058 Rp.1.114.616.719
54 Rp.15.700.861 Rp.4.322.482 Rp.11.378.379 Rp.1.110.294.237
55 Rp.15.700.861 Rp.4.366.607 Rp.11.334.254 Rp.1.105.927.630
56 Rp.15.700.861 Rp.4.411.183 Rp.11.289.678 Rp.1.101.516.447
57 Rp.15.700.861 Rp.4.456.214 Rp.11.244.647 Rp.1.097.060.233
58 Rp.15.700.861 Rp.4.501.704 Rp.11.199.157 Rp.1.092.558.529
59 Rp.15.700.861 Rp.4.547.659 Rp.11.153.202 Rp.1.088.010.870
60 Rp.15.700.861 Rp.4.594.083 Rp.11.106.778 Rp.1.083.416.787
61 Rp.15.700.861 Rp.4.640.981 Rp.11.059.880 Rp.1.078.775.806
62 Rp.15.700.861 Rp.4.688.358 Rp.11.012.503 Rp.1.074.087.448
63 Rp.15.700.861 Rp.4.736.218 Rp.10.964.643 Rp.1.069.351.230
64 Rp.15.700.861 Rp.4.784.567 Rp.10.916.294 Rp.1.064.566.663
65 Rp.15.700.861 Rp.4.833.410 Rp.10.867.451 Rp.1.059.733.253
66 Rp.15.700.861 Rp.4.882.751 Rp.10.818.110 Rp.1.054.850.502
67 Rp.15.700.861 Rp.4.932.595 Rp.10.768.266 Rp.1.049.917.907
68 Rp.15.700.861 Rp.4.982.949 Rp.10.717.912 Rp.1.044.934.958
69 Rp.15.700.861 Rp.5.033.817 Rp.10.667.044 Rp.1.039.901.141
70 Rp.15.700.861 Rp.5.085.204 Rp.10.615.657 Rp.1.034.815.937
71 Rp.15.700.861 Rp.5.137.115 Rp.10.563.746 Rp.1.029.678.822
72 Rp.15.700.861 Rp.5.189.556 Rp.10.511.305 Rp.1.024.489.266
73 Rp.15.700.861 Rp.5.242.533 Rp.10.458.328 Rp.1.019.246.733
74 Rp.15.700.861 Rp.5.296.051 Rp.10.404.810 Rp.1.013.950.682
75 Rp.15.700.861 Rp.5.350.114 Rp.10.350.747 Rp.1.008.600.568
76 Rp.15.700.861 Rp.5.404.730 Rp.10.296.131 Rp.1.003.195.838
77 Rp.15.700.861 Rp.5.459.903 Rp.10.240.958 Rp.997.735.935
78 Rp.15.700.861 Rp.5.515.640 Rp.10.185.221 Rp.992.220.295
79 Rp.15.700.861 Rp.5.571.945 Rp.10.128.916 Rp.986.648.350
80 Rp.15.700.861 Rp.5.628.826 Rp.10.072.035 Rp.981.019.524
81 Rp.15.700.861 Rp.5.686.287 Rp.10.014.574 Rp.975.333.237
82 Rp.15.700.861 Rp.5.744.334 Rp.9.956.527 Rp.969.588.903
83 Rp.15.700.861 Rp.5.802.974 Rp.9.897.887 Rp.963.785.929
84 Rp.15.700.861 Rp.5.862.213 Rp.9.838.648 Rp.957.923.716
85 Rp.15.700.861 Rp.5.922.056 Rp.9.778.805 Rp.952.001.660
86 Rp.15.700.861 Rp.5.982.511 Rp.9.718.350 Rp.946.019.149
87 Rp.15.700.861 Rp.6.043.582 Rp.9.657.279 Rp.939.975.567
88 Rp.15.700.861 Rp.6.105.277 Rp.9.595.584 Rp.933.870.290
89 Rp.15.700.861 Rp.6.167.602 Rp.9.533.259 Rp.927.702.688
90 Rp.15.700.861 Rp.6.230.563 Rp.9.470.298 Rp.921.472.125
91 Rp.15.700.861 Rp.6.294.166 Rp.9.406.695 Rp.915.177.959
92 Rp.15.700.861 Rp.6.358.419 Rp.9.342.442 Rp.908.819.540
93 Rp.15.700.861 Rp.6.423.328 Rp.9.277.533 Rp.902.396.212
94 Rp.15.700.861 Rp.6.488.900 Rp.9.211.961 Rp.895.907.312
95 Rp.15.700.861 Rp.6.555.141 Rp.9.145.720 Rp.889.352.171
96 Rp.15.700.861 Rp.6.622.058 Rp.9.078.803 Rp.882.730.113
97 Rp.15.700.861 Rp.6.689.658 Rp.9.011.203 Rp.876.040.455
98 Rp.15.700.861 Rp.6.757.948 Rp.8.942.913 Rp.869.282.507
99 Rp.15.700.861 Rp.6.826.935 Rp.8.873.926 Rp.862.455.572
100 Rp.15.700.861 Rp.6.896.627 Rp.8.804.234 Rp.855.558.945
101 Rp.15.700.861 Rp.6.967.030 Rp.8.733.831 Rp.848.591.915
102 Rp.15.700.861 Rp.7.038.152 Rp.8.662.709 Rp.841.553.763
103 Rp.15.700.861 Rp.7.110.000 Rp.8.590.861 Rp.834.443.763
104 Rp.15.700.861 Rp.7.182.581 Rp.8.518.280 Rp.827.261.182
105 Rp.15.700.861 Rp.7.255.903 Rp.8.444.958 Rp.820.005.279
106 Rp.15.700.861 Rp.7.329.974 Rp.8.370.887 Rp.812.675.305
107 Rp.15.700.861 Rp.7.404.801 Rp.8.296.060 Rp.805.270.504
108 Rp.15.700.861 Rp.7.480.391 Rp.8.220.470 Rp.797.790.113
109 Rp.15.700.861 Rp.7.556.754 Rp.8.144.107 Rp.790.233.359
110 Rp.15.700.861 Rp.7.633.895 Rp.8.066.966 Rp.782.599.464
111 Rp.15.700.861 Rp.7.711.825 Rp.7.989.036 Rp.774.887.639
112 Rp.15.700.861 Rp.7.790.550 Rp.7.910.311 Rp.767.097.089
113 Rp.15.700.861 Rp.7.870.078 Rp.7.830.783 Rp.759.227.011
114 Rp.15.700.861 Rp.7.950.419 Rp.7.750.442 Rp.751.276.592
115 Rp.15.700.861 Rp.8.031.579 Rp.7.669.282 Rp.743.245.013
116 Rp.15.700.861 Rp.8.113.568 Rp.7.587.293 Rp.735.131.445
117 Rp.15.700.861 Rp.8.196.394 Rp.7.504.467 Rp.726.935.051
118 Rp.15.700.861 Rp.8.280.066 Rp.7.420.795 Rp.718.654.985
119 Rp.15.700.861 Rp.8.364.591 Rp.7.336.270 Rp.710.290.394
120 Rp.15.700.861 Rp.8.449.980 Rp.7.250.881 Rp.701.840.414
121 Rp.15.700.861 Rp.8.536.240 Rp.7.164.621 Rp.693.304.174
122 Rp.15.700.861 Rp.8.623.381 Rp.7.077.480 Rp.684.680.793
123 Rp.15.700.861 Rp.8.711.411 Rp.6.989.450 Rp.675.969.382
124 Rp.15.700.861 Rp.8.800.340 Rp.6.900.521 Rp.667.169.042
125 Rp.15.700.861 Rp.8.890.177 Rp.6.810.684 Rp.658.278.865
126 Rp.15.700.861 Rp.8.980.931 Rp.6.719.930 Rp.649.297.934
127 Rp.15.700.861 Rp.9.072.611 Rp.6.628.250 Rp.640.225.323
128 Rp.15.700.861 Rp.9.165.227 Rp.6.535.634 Rp.631.060.096
129 Rp.15.700.861 Rp.9.258.789 Rp.6.442.072 Rp.621.801.307
130 Rp.15.700.861 Rp.9.353.306 Rp.6.347.555 Rp.612.448.001
131 Rp.15.700.861 Rp.9.448.788 Rp.6.252.073 Rp.602.999.213
132 Rp.15.700.861 Rp.9.545.244 Rp.6.155.617 Rp.593.453.969
133 Rp.15.700.861 Rp.9.642.685 Rp.6.058.176 Rp.583.811.284
134 Rp.15.700.861 Rp.9.741.121 Rp.5.959.740 Rp.574.070.163
135 Rp.15.700.861 Rp.9.840.561 Rp.5.860.300 Rp.564.229.602
136 Rp.15.700.861 Rp.9.941.017 Rp.5.759.844 Rp.554.288.585
137 Rp.15.700.861 Rp.10.042.498 Rp.5.658.363 Rp.544.246.087
138 Rp.15.700.861 Rp.10.145.016 Rp.5.555.845 Rp.534.101.071
139 Rp.15.700.861 Rp.10.248.579 Rp.5.452.282 Rp.523.852.492
140 Rp.15.700.861 Rp.10.353.200 Rp.5.347.661 Rp.513.499.292
141 Rp.15.700.861 Rp.10.458.889 Rp.5.241.972 Rp.503.040.403
142 Rp.15.700.861 Rp.10.565.657 Rp.5.135.204 Rp.492.474.746
143 Rp.15.700.861 Rp.10.673.515 Rp.5.027.346 Rp.481.801.231
144 Rp.15.700.861 Rp.10.782.473 Rp.4.918.388 Rp.471.018.758
145 Rp.15.700.861 Rp.10.892.545 Rp.4.808.316 Rp.460.126.213
146 Rp.15.700.861 Rp.11.003.739 Rp.4.697.122 Rp.449.122.474
147 Rp.15.700.861 Rp.11.116.069 Rp.4.584.792 Rp.438.006.405
148 Rp.15.700.861 Rp.11.229.546 Rp.4.471.315 Rp.426.776.859
149 Rp.15.700.861 Rp.11.344.181 Rp.4.356.680 Rp.415.432.678
150 Rp.15.700.861 Rp.11.459.986 Rp.4.240.875 Rp.403.972.692
151 Rp.15.700.861 Rp.11.576.973 Rp.4.123.888 Rp.392.395.719
152 Rp.15.700.861 Rp.11.695.155 Rp.4.005.706 Rp.380.700.564
153 Rp.15.700.861 Rp.11.814.543 Rp.3.886.318 Rp.368.886.021
154 Rp.15.700.861 Rp.11.935.150 Rp.3.765.711 Rp.356.950.871
155 Rp.15.700.861 Rp.12.056.988 Rp.3.643.873 Rp.344.893.883
156 Rp.15.700.861 Rp.12.180.069 Rp.3.520.792 Rp.332.713.814
157 Rp.15.700.861 Rp.12.304.407 Rp.3.396.454 Rp.320.409.407
158 Rp.15.700.861 Rp.12.430.015 Rp.3.270.846 Rp.307.979.392
159 Rp.15.700.861 Rp.12.556.905 Rp.3.143.956 Rp.295.422.487
160 Rp.15.700.861 Rp.12.685.090 Rp.3.015.771 Rp.282.737.397
161 Rp.15.700.861 Rp.12.814.583 Rp.2.886.278 Rp.269.922.814
162 Rp.15.700.861 Rp.12.945.399 Rp.2.755.462 Rp.256.977.415
163 Rp.15.700.861 Rp.13.077.550 Rp.2.623.311 Rp.243.899.865
164 Rp.15.700.861 Rp.13.211.050 Rp.2.489.811 Rp.230.688.815
165 Rp.15.700.861 Rp.13.345.913 Rp.2.354.948 Rp.217.342.902
166 Rp.15.700.861 Rp.13.482.152 Rp.2.218.709 Rp.203.860.750
167 Rp.15.700.861 Rp.13.619.783 Rp.2.081.078 Rp.190.240.967
168 Rp.15.700.861 Rp.13.758.818 Rp.1.942.043 Rp.176.482.149
169 Rp.15.700.861 Rp.13.899.272 Rp.1.801.589 Rp.162.582.877
170 Rp.15.700.861 Rp.14.041.161 Rp.1.659.700 Rp.148.541.716
171 Rp.15.700.861 Rp.14.184.498 Rp.1.516.363 Rp.134.357.218
172 Rp.15.700.861 Rp.14.329.298 Rp.1.371.563 Rp.120.027.920
173 Rp.15.700.861 Rp.14.475.576 Rp.1.225.285 Rp.105.552.344
174 Rp.15.700.861 Rp.14.623.347 Rp.1.077.514 Rp.90.928.997
175 Rp.15.700.861 Rp.14.772.627 Rp.928.234 Rp.76.156.370
176 Rp.15.700.861 Rp.14.923.431 Rp.777.430 Rp.61.232.939
177 Rp.15.700.861 Rp.15.075.775 Rp.625.086 Rp.46.157.164
178 Rp.15.700.861 Rp.15.229.673 Rp.471.188 Rp.30.927.491
179 Rp.15.700.861 Rp.15.385.143 Rp.315.718 Rp.15.542.348
180 Rp.15.700.861 Rp.15.542.348 Rp.158.661 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • RUMAH Dijual
    di Gresik
    Rp125jt
    RUMAH Dijual
    di Gresik
    Rp125jt
    • 2
    • 1
    • 60
    • 30
    Lihat Rincian
    Rp125jt
  • 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
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 1
    • 1
    • 11
    Lihat Rincian
    Rp550rb/bln
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • 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

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