Perumahan Citraland

Jual Cepat Rumah Citraland Raya Eastwood Full Renov dan Furnished

Citraland Jl. Citra Land Utama Lakarsantri Surabaya Jawa Timur

Rp3,85mily
Bisa Nego
KPR: 32,1jt/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.3.850.000.000 Dana Tunai yang Harus Disiapkan Rp.1.155.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.080.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.32.162.120 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.36.635.344 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.353.325.765
Total Pembayaran
Rp.7.619.125.765 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.3.080.000.000
1 Rp.32.162.120 Rp.7.778.787 Rp.24.383.333 Rp.3.072.221.213
2 Rp.32.162.120 Rp.7.840.369 Rp.24.321.751 Rp.3.064.380.844
3 Rp.32.162.120 Rp.7.902.438 Rp.24.259.682 Rp.3.056.478.406
4 Rp.32.162.120 Rp.7.964.999 Rp.24.197.121 Rp.3.048.513.407
5 Rp.32.162.120 Rp.8.028.056 Rp.24.134.064 Rp.3.040.485.351
6 Rp.32.162.120 Rp.8.091.611 Rp.24.070.509 Rp.3.032.393.740
7 Rp.32.162.120 Rp.8.155.670 Rp.24.006.450 Rp.3.024.238.070
8 Rp.32.162.120 Rp.8.220.235 Rp.23.941.885 Rp.3.016.017.835
9 Rp.32.162.120 Rp.8.285.312 Rp.23.876.808 Rp.3.007.732.523
10 Rp.32.162.120 Rp.8.350.904 Rp.23.811.216 Rp.2.999.381.619
11 Rp.32.162.120 Rp.8.417.016 Rp.23.745.104 Rp.2.990.964.603
12 Rp.32.162.120 Rp.8.483.650 Rp.23.678.470 Rp.2.982.480.953
13 Rp.32.162.120 Rp.8.550.812 Rp.23.611.308 Rp.2.973.930.141
14 Rp.32.162.120 Rp.8.618.506 Rp.23.543.614 Rp.2.965.311.635
15 Rp.32.162.120 Rp.8.686.736 Rp.23.475.384 Rp.2.956.624.899
16 Rp.32.162.120 Rp.8.755.506 Rp.23.406.614 Rp.2.947.869.393
17 Rp.32.162.120 Rp.8.824.821 Rp.23.337.299 Rp.2.939.044.572
18 Rp.32.162.120 Rp.8.894.684 Rp.23.267.436 Rp.2.930.149.888
19 Rp.32.162.120 Rp.8.965.100 Rp.23.197.020 Rp.2.921.184.788
20 Rp.32.162.120 Rp.9.036.074 Rp.23.126.046 Rp.2.912.148.714
21 Rp.32.162.120 Rp.9.107.609 Rp.23.054.511 Rp.2.903.041.105
22 Rp.32.162.120 Rp.9.179.711 Rp.22.982.409 Rp.2.893.861.394
23 Rp.32.162.120 Rp.9.252.384 Rp.22.909.736 Rp.2.884.609.010
24 Rp.32.162.120 Rp.9.325.632 Rp.22.836.488 Rp.2.875.283.378
25 Rp.32.162.120 Rp.9.399.460 Rp.22.762.660 Rp.2.865.883.918
26 Rp.32.162.120 Rp.9.473.872 Rp.22.688.248 Rp.2.856.410.046
27 Rp.32.162.120 Rp.9.548.874 Rp.22.613.246 Rp.2.846.861.172
28 Rp.32.162.120 Rp.9.624.469 Rp.22.537.651 Rp.2.837.236.703
29 Rp.32.162.120 Rp.9.700.663 Rp.22.461.457 Rp.2.827.536.040
30 Rp.32.162.120 Rp.9.777.460 Rp.22.384.660 Rp.2.817.758.580
31 Rp.32.162.120 Rp.9.854.865 Rp.22.307.255 Rp.2.807.903.715
32 Rp.32.162.120 Rp.9.932.882 Rp.22.229.238 Rp.2.797.970.833
33 Rp.32.162.120 Rp.10.011.518 Rp.22.150.602 Rp.2.787.959.315
34 Rp.32.162.120 Rp.10.090.775 Rp.22.071.345 Rp.2.777.868.540
35 Rp.32.162.120 Rp.10.170.661 Rp.21.991.459 Rp.2.767.697.879
36 Rp.32.162.120 Rp.10.251.178 Rp.21.910.942 Rp.2.757.446.701
37 Rp.36.635.344 Rp.8.486.409 Rp.28.148.935 Rp.2.748.960.292
38 Rp.36.635.344 Rp.8.573.041 Rp.28.062.303 Rp.2.740.387.251
39 Rp.36.635.344 Rp.8.660.557 Rp.27.974.787 Rp.2.731.726.694
40 Rp.36.635.344 Rp.8.748.967 Rp.27.886.377 Rp.2.722.977.727
41 Rp.36.635.344 Rp.8.838.280 Rp.27.797.064 Rp.2.714.139.447
42 Rp.36.635.344 Rp.8.928.504 Rp.27.706.840 Rp.2.705.210.943
43 Rp.36.635.344 Rp.9.019.649 Rp.27.615.695 Rp.2.696.191.294
44 Rp.36.635.344 Rp.9.111.725 Rp.27.523.619 Rp.2.687.079.569
45 Rp.36.635.344 Rp.9.204.740 Rp.27.430.604 Rp.2.677.874.829
46 Rp.36.635.344 Rp.9.298.705 Rp.27.336.639 Rp.2.668.576.124
47 Rp.36.635.344 Rp.9.393.629 Rp.27.241.715 Rp.2.659.182.495
48 Rp.36.635.344 Rp.9.489.523 Rp.27.145.821 Rp.2.649.692.972
49 Rp.36.635.344 Rp.9.586.395 Rp.27.048.949 Rp.2.640.106.577
50 Rp.36.635.344 Rp.9.684.256 Rp.26.951.088 Rp.2.630.422.321
51 Rp.36.635.344 Rp.9.783.116 Rp.26.852.228 Rp.2.620.639.205
52 Rp.36.635.344 Rp.9.882.985 Rp.26.752.359 Rp.2.610.756.220
53 Rp.36.635.344 Rp.9.983.874 Rp.26.651.470 Rp.2.600.772.346
54 Rp.36.635.344 Rp.10.085.793 Rp.26.549.551 Rp.2.590.686.553
55 Rp.36.635.344 Rp.10.188.752 Rp.26.446.592 Rp.2.580.497.801
56 Rp.36.635.344 Rp.10.292.762 Rp.26.342.582 Rp.2.570.205.039
57 Rp.36.635.344 Rp.10.397.834 Rp.26.237.510 Rp.2.559.807.205
58 Rp.36.635.344 Rp.10.503.979 Rp.26.131.365 Rp.2.549.303.226
59 Rp.36.635.344 Rp.10.611.207 Rp.26.024.137 Rp.2.538.692.019
60 Rp.36.635.344 Rp.10.719.530 Rp.25.915.814 Rp.2.527.972.489
61 Rp.36.635.344 Rp.10.828.958 Rp.25.806.386 Rp.2.517.143.531
62 Rp.36.635.344 Rp.10.939.504 Rp.25.695.840 Rp.2.506.204.027
63 Rp.36.635.344 Rp.11.051.178 Rp.25.584.166 Rp.2.495.152.849
64 Rp.36.635.344 Rp.11.163.992 Rp.25.471.352 Rp.2.483.988.857
65 Rp.36.635.344 Rp.11.277.958 Rp.25.357.386 Rp.2.472.710.899
66 Rp.36.635.344 Rp.11.393.087 Rp.25.242.257 Rp.2.461.317.812
67 Rp.36.635.344 Rp.11.509.391 Rp.25.125.953 Rp.2.449.808.421
68 Rp.36.635.344 Rp.11.626.883 Rp.25.008.461 Rp.2.438.181.538
69 Rp.36.635.344 Rp.11.745.574 Rp.24.889.770 Rp.2.426.435.964
70 Rp.36.635.344 Rp.11.865.477 Rp.24.769.867 Rp.2.414.570.487
71 Rp.36.635.344 Rp.11.986.604 Rp.24.648.740 Rp.2.402.583.883
72 Rp.36.635.344 Rp.12.108.967 Rp.24.526.377 Rp.2.390.474.916
73 Rp.36.635.344 Rp.12.232.579 Rp.24.402.765 Rp.2.378.242.337
74 Rp.36.635.344 Rp.12.357.453 Rp.24.277.891 Rp.2.365.884.884
75 Rp.36.635.344 Rp.12.483.602 Rp.24.151.742 Rp.2.353.401.282
76 Rp.36.635.344 Rp.12.611.039 Rp.24.024.305 Rp.2.340.790.243
77 Rp.36.635.344 Rp.12.739.777 Rp.23.895.567 Rp.2.328.050.466
78 Rp.36.635.344 Rp.12.869.829 Rp.23.765.515 Rp.2.315.180.637
79 Rp.36.635.344 Rp.13.001.208 Rp.23.634.136 Rp.2.302.179.429
80 Rp.36.635.344 Rp.13.133.929 Rp.23.501.415 Rp.2.289.045.500
81 Rp.36.635.344 Rp.13.268.005 Rp.23.367.339 Rp.2.275.777.495
82 Rp.36.635.344 Rp.13.403.449 Rp.23.231.895 Rp.2.262.374.046
83 Rp.36.635.344 Rp.13.540.276 Rp.23.095.068 Rp.2.248.833.770
84 Rp.36.635.344 Rp.13.678.499 Rp.22.956.845 Rp.2.235.155.271
85 Rp.36.635.344 Rp.13.818.134 Rp.22.817.210 Rp.2.221.337.137
86 Rp.36.635.344 Rp.13.959.194 Rp.22.676.150 Rp.2.207.377.943
87 Rp.36.635.344 Rp.14.101.694 Rp.22.533.650 Rp.2.193.276.249
88 Rp.36.635.344 Rp.14.245.649 Rp.22.389.695 Rp.2.179.030.600
89 Rp.36.635.344 Rp.14.391.073 Rp.22.244.271 Rp.2.164.639.527
90 Rp.36.635.344 Rp.14.537.982 Rp.22.097.362 Rp.2.150.101.545
91 Rp.36.635.344 Rp.14.686.391 Rp.21.948.953 Rp.2.135.415.154
92 Rp.36.635.344 Rp.14.836.314 Rp.21.799.030 Rp.2.120.578.840
93 Rp.36.635.344 Rp.14.987.768 Rp.21.647.576 Rp.2.105.591.072
94 Rp.36.635.344 Rp.15.140.768 Rp.21.494.576 Rp.2.090.450.304
95 Rp.36.635.344 Rp.15.295.330 Rp.21.340.014 Rp.2.075.154.974
96 Rp.36.635.344 Rp.15.451.470 Rp.21.183.874 Rp.2.059.703.504
97 Rp.36.635.344 Rp.15.609.204 Rp.21.026.140 Rp.2.044.094.300
98 Rp.36.635.344 Rp.15.768.548 Rp.20.866.796 Rp.2.028.325.752
99 Rp.36.635.344 Rp.15.929.519 Rp.20.705.825 Rp.2.012.396.233
100 Rp.36.635.344 Rp.16.092.132 Rp.20.543.212 Rp.1.996.304.101
101 Rp.36.635.344 Rp.16.256.406 Rp.20.378.938 Rp.1.980.047.695
102 Rp.36.635.344 Rp.16.422.357 Rp.20.212.987 Rp.1.963.625.338
103 Rp.36.635.344 Rp.16.590.002 Rp.20.045.342 Rp.1.947.035.336
104 Rp.36.635.344 Rp.16.759.358 Rp.19.875.986 Rp.1.930.275.978
105 Rp.36.635.344 Rp.16.930.443 Rp.19.704.901 Rp.1.913.345.535
106 Rp.36.635.344 Rp.17.103.275 Rp.19.532.069 Rp.1.896.242.260
107 Rp.36.635.344 Rp.17.277.871 Rp.19.357.473 Rp.1.878.964.389
108 Rp.36.635.344 Rp.17.454.249 Rp.19.181.095 Rp.1.861.510.140
109 Rp.36.635.344 Rp.17.632.428 Rp.19.002.916 Rp.1.843.877.712
110 Rp.36.635.344 Rp.17.812.426 Rp.18.822.918 Rp.1.826.065.286
111 Rp.36.635.344 Rp.17.994.261 Rp.18.641.083 Rp.1.808.071.025
112 Rp.36.635.344 Rp.18.177.952 Rp.18.457.392 Rp.1.789.893.073
113 Rp.36.635.344 Rp.18.363.519 Rp.18.271.825 Rp.1.771.529.554
114 Rp.36.635.344 Rp.18.550.980 Rp.18.084.364 Rp.1.752.978.574
115 Rp.36.635.344 Rp.18.740.354 Rp.17.894.990 Rp.1.734.238.220
116 Rp.36.635.344 Rp.18.931.662 Rp.17.703.682 Rp.1.715.306.558
117 Rp.36.635.344 Rp.19.124.923 Rp.17.510.421 Rp.1.696.181.635
118 Rp.36.635.344 Rp.19.320.156 Rp.17.315.188 Rp.1.676.861.479
119 Rp.36.635.344 Rp.19.517.383 Rp.17.117.961 Rp.1.657.344.096
120 Rp.36.635.344 Rp.19.716.623 Rp.16.918.721 Rp.1.637.627.473
121 Rp.36.635.344 Rp.19.917.897 Rp.16.717.447 Rp.1.617.709.576
122 Rp.36.635.344 Rp.20.121.225 Rp.16.514.119 Rp.1.597.588.351
123 Rp.36.635.344 Rp.20.326.630 Rp.16.308.714 Rp.1.577.261.721
124 Rp.36.635.344 Rp.20.534.131 Rp.16.101.213 Rp.1.556.727.590
125 Rp.36.635.344 Rp.20.743.750 Rp.15.891.594 Rp.1.535.983.840
126 Rp.36.635.344 Rp.20.955.509 Rp.15.679.835 Rp.1.515.028.331
127 Rp.36.635.344 Rp.21.169.430 Rp.15.465.914 Rp.1.493.858.901
128 Rp.36.635.344 Rp.21.385.534 Rp.15.249.810 Rp.1.472.473.367
129 Rp.36.635.344 Rp.21.603.845 Rp.15.031.499 Rp.1.450.869.522
130 Rp.36.635.344 Rp.21.824.384 Rp.14.810.960 Rp.1.429.045.138
131 Rp.36.635.344 Rp.22.047.175 Rp.14.588.169 Rp.1.406.997.963
132 Rp.36.635.344 Rp.22.272.240 Rp.14.363.104 Rp.1.384.725.723
133 Rp.36.635.344 Rp.22.499.602 Rp.14.135.742 Rp.1.362.226.121
134 Rp.36.635.344 Rp.22.729.286 Rp.13.906.058 Rp.1.339.496.835
135 Rp.36.635.344 Rp.22.961.314 Rp.13.674.030 Rp.1.316.535.521
136 Rp.36.635.344 Rp.23.195.711 Rp.13.439.633 Rp.1.293.339.810
137 Rp.36.635.344 Rp.23.432.500 Rp.13.202.844 Rp.1.269.907.310
138 Rp.36.635.344 Rp.23.671.707 Rp.12.963.637 Rp.1.246.235.603
139 Rp.36.635.344 Rp.23.913.356 Rp.12.721.988 Rp.1.222.322.247
140 Rp.36.635.344 Rp.24.157.471 Rp.12.477.873 Rp.1.198.164.776
141 Rp.36.635.344 Rp.24.404.079 Rp.12.231.265 Rp.1.173.760.697
142 Rp.36.635.344 Rp.24.653.204 Rp.11.982.140 Rp.1.149.107.493
143 Rp.36.635.344 Rp.24.904.872 Rp.11.730.472 Rp.1.124.202.621
144 Rp.36.635.344 Rp.25.159.109 Rp.11.476.235 Rp.1.099.043.512
145 Rp.36.635.344 Rp.25.415.941 Rp.11.219.403 Rp.1.073.627.571
146 Rp.36.635.344 Rp.25.675.396 Rp.10.959.948 Rp.1.047.952.175
147 Rp.36.635.344 Rp.25.937.499 Rp.10.697.845 Rp.1.022.014.676
148 Rp.36.635.344 Rp.26.202.278 Rp.10.433.066 Rp.995.812.398
149 Rp.36.635.344 Rp.26.469.759 Rp.10.165.585 Rp.969.342.639
150 Rp.36.635.344 Rp.26.739.971 Rp.9.895.373 Rp.942.602.668
151 Rp.36.635.344 Rp.27.012.942 Rp.9.622.402 Rp.915.589.726
152 Rp.36.635.344 Rp.27.288.699 Rp.9.346.645 Rp.888.301.027
153 Rp.36.635.344 Rp.27.567.271 Rp.9.068.073 Rp.860.733.756
154 Rp.36.635.344 Rp.27.848.687 Rp.8.786.657 Rp.832.885.069
155 Rp.36.635.344 Rp.28.132.976 Rp.8.502.368 Rp.804.752.093
156 Rp.36.635.344 Rp.28.420.166 Rp.8.215.178 Rp.776.331.927
157 Rp.36.635.344 Rp.28.710.289 Rp.7.925.055 Rp.747.621.638
158 Rp.36.635.344 Rp.29.003.373 Rp.7.631.971 Rp.718.618.265
159 Rp.36.635.344 Rp.29.299.449 Rp.7.335.895 Rp.689.318.816
160 Rp.36.635.344 Rp.29.598.548 Rp.7.036.796 Rp.659.720.268
161 Rp.36.635.344 Rp.29.900.700 Rp.6.734.644 Rp.629.819.568
162 Rp.36.635.344 Rp.30.205.936 Rp.6.429.408 Rp.599.613.632
163 Rp.36.635.344 Rp.30.514.288 Rp.6.121.056 Rp.569.099.344
164 Rp.36.635.344 Rp.30.825.788 Rp.5.809.556 Rp.538.273.556
165 Rp.36.635.344 Rp.31.140.468 Rp.5.494.876 Rp.507.133.088
166 Rp.36.635.344 Rp.31.458.360 Rp.5.176.984 Rp.475.674.728
167 Rp.36.635.344 Rp.31.779.498 Rp.4.855.846 Rp.443.895.230
168 Rp.36.635.344 Rp.32.103.914 Rp.4.531.430 Rp.411.791.316
169 Rp.36.635.344 Rp.32.431.641 Rp.4.203.703 Rp.379.359.675
170 Rp.36.635.344 Rp.32.762.714 Rp.3.872.630 Rp.346.596.961
171 Rp.36.635.344 Rp.33.097.167 Rp.3.538.177 Rp.313.499.794
172 Rp.36.635.344 Rp.33.435.034 Rp.3.200.310 Rp.280.064.760
173 Rp.36.635.344 Rp.33.776.350 Rp.2.858.994 Rp.246.288.410
174 Rp.36.635.344 Rp.34.121.150 Rp.2.514.194 Rp.212.167.260
175 Rp.36.635.344 Rp.34.469.470 Rp.2.165.874 Rp.177.697.790
176 Rp.36.635.344 Rp.34.821.346 Rp.1.813.998 Rp.142.876.444
177 Rp.36.635.344 Rp.35.176.814 Rp.1.458.530 Rp.107.699.630
178 Rp.36.635.344 Rp.35.535.910 Rp.1.099.434 Rp.72.163.720
179 Rp.36.635.344 Rp.35.898.673 Rp.736.671 Rp.36.265.047
180 Rp.36.635.344 Rp.36.265.047 Rp.370.206 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • RUMAH Dijual
    di Surabaya
    Rp1,07mily
    RUMAH Dijual
    di Surabaya
    Rp1,07mily
    • 2
    • 1
    • 90
    • 70
    Lihat Rincian
    Rp1,07mily
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • RUMAH Dijual
    di Surabaya
    Rp3,7mily
    RUMAH Dijual
    di Surabaya
    Rp3,7mily
    • 4
    • 3
    • 243
    • 300
    Lihat Rincian
    Rp3,7mily
  • 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

Best Offer