Jual Rumah Tinggal

Jl. Baratajaya XVI Gubeng Surabaya Jawa Timur

Rp1,2mily
Bisa Nego Pemilik Langsung
KPR: 10jt/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.1.200.000.000 Dana Tunai yang Harus Disiapkan Rp.360.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.960.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.10.024.557 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.418.808 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.045.192.532
Total Pembayaran
Rp.2.374.792.532 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.960.000.000
1 Rp.10.024.557 Rp.2.424.557 Rp.7.600.000 Rp.957.575.443
2 Rp.10.024.557 Rp.2.443.751 Rp.7.580.806 Rp.955.131.692
3 Rp.10.024.557 Rp.2.463.098 Rp.7.561.459 Rp.952.668.594
4 Rp.10.024.557 Rp.2.482.597 Rp.7.541.960 Rp.950.185.997
5 Rp.10.024.557 Rp.2.502.251 Rp.7.522.306 Rp.947.683.746
6 Rp.10.024.557 Rp.2.522.061 Rp.7.502.496 Rp.945.161.685
7 Rp.10.024.557 Rp.2.542.027 Rp.7.482.530 Rp.942.619.658
8 Rp.10.024.557 Rp.2.562.151 Rp.7.462.406 Rp.940.057.507
9 Rp.10.024.557 Rp.2.582.435 Rp.7.442.122 Rp.937.475.072
10 Rp.10.024.557 Rp.2.602.879 Rp.7.421.678 Rp.934.872.193
11 Rp.10.024.557 Rp.2.623.485 Rp.7.401.072 Rp.932.248.708
12 Rp.10.024.557 Rp.2.644.255 Rp.7.380.302 Rp.929.604.453
13 Rp.10.024.557 Rp.2.665.188 Rp.7.359.369 Rp.926.939.265
14 Rp.10.024.557 Rp.2.686.288 Rp.7.338.269 Rp.924.252.977
15 Rp.10.024.557 Rp.2.707.554 Rp.7.317.003 Rp.921.545.423
16 Rp.10.024.557 Rp.2.728.989 Rp.7.295.568 Rp.918.816.434
17 Rp.10.024.557 Rp.2.750.594 Rp.7.273.963 Rp.916.065.840
18 Rp.10.024.557 Rp.2.772.369 Rp.7.252.188 Rp.913.293.471
19 Rp.10.024.557 Rp.2.794.317 Rp.7.230.240 Rp.910.499.154
20 Rp.10.024.557 Rp.2.816.439 Rp.7.208.118 Rp.907.682.715
21 Rp.10.024.557 Rp.2.838.736 Rp.7.185.821 Rp.904.843.979
22 Rp.10.024.557 Rp.2.861.209 Rp.7.163.348 Rp.901.982.770
23 Rp.10.024.557 Rp.2.883.860 Rp.7.140.697 Rp.899.098.910
24 Rp.10.024.557 Rp.2.906.691 Rp.7.117.866 Rp.896.192.219
25 Rp.10.024.557 Rp.2.929.702 Rp.7.094.855 Rp.893.262.517
26 Rp.10.024.557 Rp.2.952.895 Rp.7.071.662 Rp.890.309.622
27 Rp.10.024.557 Rp.2.976.272 Rp.7.048.285 Rp.887.333.350
28 Rp.10.024.557 Rp.2.999.835 Rp.7.024.722 Rp.884.333.515
29 Rp.10.024.557 Rp.3.023.583 Rp.7.000.974 Rp.881.309.932
30 Rp.10.024.557 Rp.3.047.520 Rp.6.977.037 Rp.878.262.412
31 Rp.10.024.557 Rp.3.071.646 Rp.6.952.911 Rp.875.190.766
32 Rp.10.024.557 Rp.3.095.963 Rp.6.928.594 Rp.872.094.803
33 Rp.10.024.557 Rp.3.120.473 Rp.6.904.084 Rp.868.974.330
34 Rp.10.024.557 Rp.3.145.177 Rp.6.879.380 Rp.865.829.153
35 Rp.10.024.557 Rp.3.170.076 Rp.6.854.481 Rp.862.659.077
36 Rp.10.024.557 Rp.3.195.173 Rp.6.829.384 Rp.859.463.904
37 Rp.11.418.808 Rp.2.645.114 Rp.8.773.694 Rp.856.818.790
38 Rp.11.418.808 Rp.2.672.116 Rp.8.746.692 Rp.854.146.674
39 Rp.11.418.808 Rp.2.699.394 Rp.8.719.414 Rp.851.447.280
40 Rp.11.418.808 Rp.2.726.950 Rp.8.691.858 Rp.848.720.330
41 Rp.11.418.808 Rp.2.754.788 Rp.8.664.020 Rp.845.965.542
42 Rp.11.418.808 Rp.2.782.910 Rp.8.635.898 Rp.843.182.632
43 Rp.11.418.808 Rp.2.811.319 Rp.8.607.489 Rp.840.371.313
44 Rp.11.418.808 Rp.2.840.018 Rp.8.578.790 Rp.837.531.295
45 Rp.11.418.808 Rp.2.869.009 Rp.8.549.799 Rp.834.662.286
46 Rp.11.418.808 Rp.2.898.297 Rp.8.520.511 Rp.831.763.989
47 Rp.11.418.808 Rp.2.927.884 Rp.8.490.924 Rp.828.836.105
48 Rp.11.418.808 Rp.2.957.773 Rp.8.461.035 Rp.825.878.332
49 Rp.11.418.808 Rp.2.987.967 Rp.8.430.841 Rp.822.890.365
50 Rp.11.418.808 Rp.3.018.469 Rp.8.400.339 Rp.819.871.896
51 Rp.11.418.808 Rp.3.049.282 Rp.8.369.526 Rp.816.822.614
52 Rp.11.418.808 Rp.3.080.410 Rp.8.338.398 Rp.813.742.204
53 Rp.11.418.808 Rp.3.111.856 Rp.8.306.952 Rp.810.630.348
54 Rp.11.418.808 Rp.3.143.623 Rp.8.275.185 Rp.807.486.725
55 Rp.11.418.808 Rp.3.175.714 Rp.8.243.094 Rp.804.311.011
56 Rp.11.418.808 Rp.3.208.133 Rp.8.210.675 Rp.801.102.878
57 Rp.11.418.808 Rp.3.240.883 Rp.8.177.925 Rp.797.861.995
58 Rp.11.418.808 Rp.3.273.967 Rp.8.144.841 Rp.794.588.028
59 Rp.11.418.808 Rp.3.307.389 Rp.8.111.419 Rp.791.280.639
60 Rp.11.418.808 Rp.3.341.151 Rp.8.077.657 Rp.787.939.488
61 Rp.11.418.808 Rp.3.375.259 Rp.8.043.549 Rp.784.564.229
62 Rp.11.418.808 Rp.3.409.715 Rp.8.009.093 Rp.781.154.514
63 Rp.11.418.808 Rp.3.444.522 Rp.7.974.286 Rp.777.709.992
64 Rp.11.418.808 Rp.3.479.685 Rp.7.939.123 Rp.774.230.307
65 Rp.11.418.808 Rp.3.515.207 Rp.7.903.601 Rp.770.715.100
66 Rp.11.418.808 Rp.3.551.091 Rp.7.867.717 Rp.767.164.009
67 Rp.11.418.808 Rp.3.587.342 Rp.7.831.466 Rp.763.576.667
68 Rp.11.418.808 Rp.3.623.963 Rp.7.794.845 Rp.759.952.704
69 Rp.11.418.808 Rp.3.660.957 Rp.7.757.851 Rp.756.291.747
70 Rp.11.418.808 Rp.3.698.330 Rp.7.720.478 Rp.752.593.417
71 Rp.11.418.808 Rp.3.736.084 Rp.7.682.724 Rp.748.857.333
72 Rp.11.418.808 Rp.3.774.223 Rp.7.644.585 Rp.745.083.110
73 Rp.11.418.808 Rp.3.812.751 Rp.7.606.057 Rp.741.270.359
74 Rp.11.418.808 Rp.3.851.673 Rp.7.567.135 Rp.737.418.686
75 Rp.11.418.808 Rp.3.890.992 Rp.7.527.816 Rp.733.527.694
76 Rp.11.418.808 Rp.3.930.713 Rp.7.488.095 Rp.729.596.981
77 Rp.11.418.808 Rp.3.970.839 Rp.7.447.969 Rp.725.626.142
78 Rp.11.418.808 Rp.4.011.374 Rp.7.407.434 Rp.721.614.768
79 Rp.11.418.808 Rp.4.052.324 Rp.7.366.484 Rp.717.562.444
80 Rp.11.418.808 Rp.4.093.691 Rp.7.325.117 Rp.713.468.753
81 Rp.11.418.808 Rp.4.135.481 Rp.7.283.327 Rp.709.333.272
82 Rp.11.418.808 Rp.4.177.698 Rp.7.241.110 Rp.705.155.574
83 Rp.11.418.808 Rp.4.220.345 Rp.7.198.463 Rp.700.935.229
84 Rp.11.418.808 Rp.4.263.428 Rp.7.155.380 Rp.696.671.801
85 Rp.11.418.808 Rp.4.306.950 Rp.7.111.858 Rp.692.364.851
86 Rp.11.418.808 Rp.4.350.917 Rp.7.067.891 Rp.688.013.934
87 Rp.11.418.808 Rp.4.395.332 Rp.7.023.476 Rp.683.618.602
88 Rp.11.418.808 Rp.4.440.201 Rp.6.978.607 Rp.679.178.401
89 Rp.11.418.808 Rp.4.485.528 Rp.6.933.280 Rp.674.692.873
90 Rp.11.418.808 Rp.4.531.318 Rp.6.887.490 Rp.670.161.555
91 Rp.11.418.808 Rp.4.577.575 Rp.6.841.233 Rp.665.583.980
92 Rp.11.418.808 Rp.4.624.305 Rp.6.794.503 Rp.660.959.675
93 Rp.11.418.808 Rp.4.671.511 Rp.6.747.297 Rp.656.288.164
94 Rp.11.418.808 Rp.4.719.200 Rp.6.699.608 Rp.651.568.964
95 Rp.11.418.808 Rp.4.767.375 Rp.6.651.433 Rp.646.801.589
96 Rp.11.418.808 Rp.4.816.042 Rp.6.602.766 Rp.641.985.547
97 Rp.11.418.808 Rp.4.865.206 Rp.6.553.602 Rp.637.120.341
98 Rp.11.418.808 Rp.4.914.871 Rp.6.503.937 Rp.632.205.470
99 Rp.11.418.808 Rp.4.965.044 Rp.6.453.764 Rp.627.240.426
100 Rp.11.418.808 Rp.5.015.729 Rp.6.403.079 Rp.622.224.697
101 Rp.11.418.808 Rp.5.066.931 Rp.6.351.877 Rp.617.157.766
102 Rp.11.418.808 Rp.5.118.656 Rp.6.300.152 Rp.612.039.110
103 Rp.11.418.808 Rp.5.170.909 Rp.6.247.899 Rp.606.868.201
104 Rp.11.418.808 Rp.5.223.695 Rp.6.195.113 Rp.601.644.506
105 Rp.11.418.808 Rp.5.277.020 Rp.6.141.788 Rp.596.367.486
106 Rp.11.418.808 Rp.5.330.890 Rp.6.087.918 Rp.591.036.596
107 Rp.11.418.808 Rp.5.385.309 Rp.6.033.499 Rp.585.651.287
108 Rp.11.418.808 Rp.5.440.284 Rp.5.978.524 Rp.580.211.003
109 Rp.11.418.808 Rp.5.495.821 Rp.5.922.987 Rp.574.715.182
110 Rp.11.418.808 Rp.5.551.924 Rp.5.866.884 Rp.569.163.258
111 Rp.11.418.808 Rp.5.608.600 Rp.5.810.208 Rp.563.554.658
112 Rp.11.418.808 Rp.5.665.854 Rp.5.752.954 Rp.557.888.804
113 Rp.11.418.808 Rp.5.723.693 Rp.5.695.115 Rp.552.165.111
114 Rp.11.418.808 Rp.5.782.122 Rp.5.636.686 Rp.546.382.989
115 Rp.11.418.808 Rp.5.841.148 Rp.5.577.660 Rp.540.541.841
116 Rp.11.418.808 Rp.5.900.777 Rp.5.518.031 Rp.534.641.064
117 Rp.11.418.808 Rp.5.961.014 Rp.5.457.794 Rp.528.680.050
118 Rp.11.418.808 Rp.6.021.866 Rp.5.396.942 Rp.522.658.184
119 Rp.11.418.808 Rp.6.083.339 Rp.5.335.469 Rp.516.574.845
120 Rp.11.418.808 Rp.6.145.440 Rp.5.273.368 Rp.510.429.405
121 Rp.11.418.808 Rp.6.208.174 Rp.5.210.634 Rp.504.221.231
122 Rp.11.418.808 Rp.6.271.550 Rp.5.147.258 Rp.497.949.681
123 Rp.11.418.808 Rp.6.335.572 Rp.5.083.236 Rp.491.614.109
124 Rp.11.418.808 Rp.6.400.247 Rp.5.018.561 Rp.485.213.862
125 Rp.11.418.808 Rp.6.465.583 Rp.4.953.225 Rp.478.748.279
126 Rp.11.418.808 Rp.6.531.586 Rp.4.887.222 Rp.472.216.693
127 Rp.11.418.808 Rp.6.598.263 Rp.4.820.545 Rp.465.618.430
128 Rp.11.418.808 Rp.6.665.620 Rp.4.753.188 Rp.458.952.810
129 Rp.11.418.808 Rp.6.733.665 Rp.4.685.143 Rp.452.219.145
130 Rp.11.418.808 Rp.6.802.404 Rp.4.616.404 Rp.445.416.741
131 Rp.11.418.808 Rp.6.871.845 Rp.4.546.963 Rp.438.544.896
132 Rp.11.418.808 Rp.6.941.996 Rp.4.476.812 Rp.431.602.900
133 Rp.11.418.808 Rp.7.012.862 Rp.4.405.946 Rp.424.590.038
134 Rp.11.418.808 Rp.7.084.451 Rp.4.334.357 Rp.417.505.587
135 Rp.11.418.808 Rp.7.156.772 Rp.4.262.036 Rp.410.348.815
136 Rp.11.418.808 Rp.7.229.831 Rp.4.188.977 Rp.403.118.984
137 Rp.11.418.808 Rp.7.303.635 Rp.4.115.173 Rp.395.815.349
138 Rp.11.418.808 Rp.7.378.193 Rp.4.040.615 Rp.388.437.156
139 Rp.11.418.808 Rp.7.453.512 Rp.3.965.296 Rp.380.983.644
140 Rp.11.418.808 Rp.7.529.600 Rp.3.889.208 Rp.373.454.044
141 Rp.11.418.808 Rp.7.606.465 Rp.3.812.343 Rp.365.847.579
142 Rp.11.418.808 Rp.7.684.114 Rp.3.734.694 Rp.358.163.465
143 Rp.11.418.808 Rp.7.762.556 Rp.3.656.252 Rp.350.400.909
144 Rp.11.418.808 Rp.7.841.799 Rp.3.577.009 Rp.342.559.110
145 Rp.11.418.808 Rp.7.921.850 Rp.3.496.958 Rp.334.637.260
146 Rp.11.418.808 Rp.8.002.719 Rp.3.416.089 Rp.326.634.541
147 Rp.11.418.808 Rp.8.084.414 Rp.3.334.394 Rp.318.550.127
148 Rp.11.418.808 Rp.8.166.942 Rp.3.251.866 Rp.310.383.185
149 Rp.11.418.808 Rp.8.250.313 Rp.3.168.495 Rp.302.132.872
150 Rp.11.418.808 Rp.8.334.535 Rp.3.084.273 Rp.293.798.337
151 Rp.11.418.808 Rp.8.419.617 Rp.2.999.191 Rp.285.378.720
152 Rp.11.418.808 Rp.8.505.567 Rp.2.913.241 Rp.276.873.153
153 Rp.11.418.808 Rp.8.592.395 Rp.2.826.413 Rp.268.280.758
154 Rp.11.418.808 Rp.8.680.109 Rp.2.738.699 Rp.259.600.649
155 Rp.11.418.808 Rp.8.768.718 Rp.2.650.090 Rp.250.831.931
156 Rp.11.418.808 Rp.8.858.232 Rp.2.560.576 Rp.241.973.699
157 Rp.11.418.808 Rp.8.948.660 Rp.2.470.148 Rp.233.025.039
158 Rp.11.418.808 Rp.9.040.011 Rp.2.378.797 Rp.223.985.028
159 Rp.11.418.808 Rp.9.132.294 Rp.2.286.514 Rp.214.852.734
160 Rp.11.418.808 Rp.9.225.520 Rp.2.193.288 Rp.205.627.214
161 Rp.11.418.808 Rp.9.319.697 Rp.2.099.111 Rp.196.307.517
162 Rp.11.418.808 Rp.9.414.835 Rp.2.003.973 Rp.186.892.682
163 Rp.11.418.808 Rp.9.510.945 Rp.1.907.863 Rp.177.381.737
164 Rp.11.418.808 Rp.9.608.036 Rp.1.810.772 Rp.167.773.701
165 Rp.11.418.808 Rp.9.706.118 Rp.1.712.690 Rp.158.067.583
166 Rp.11.418.808 Rp.9.805.201 Rp.1.613.607 Rp.148.262.382
167 Rp.11.418.808 Rp.9.905.296 Rp.1.513.512 Rp.138.357.086
168 Rp.11.418.808 Rp.10.006.413 Rp.1.412.395 Rp.128.350.673
169 Rp.11.418.808 Rp.10.108.562 Rp.1.310.246 Rp.118.242.111
170 Rp.11.418.808 Rp.10.211.753 Rp.1.207.055 Rp.108.030.358
171 Rp.11.418.808 Rp.10.315.998 Rp.1.102.810 Rp.97.714.360
172 Rp.11.418.808 Rp.10.421.307 Rp.997.501 Rp.87.293.053
173 Rp.11.418.808 Rp.10.527.691 Rp.891.117 Rp.76.765.362
174 Rp.11.418.808 Rp.10.635.162 Rp.783.646 Rp.66.130.200
175 Rp.11.418.808 Rp.10.743.729 Rp.675.079 Rp.55.386.471
176 Rp.11.418.808 Rp.10.853.404 Rp.565.404 Rp.44.533.067
177 Rp.11.418.808 Rp.10.964.200 Rp.454.608 Rp.33.568.867
178 Rp.11.418.808 Rp.11.076.126 Rp.342.682 Rp.22.492.741
179 Rp.11.418.808 Rp.11.189.195 Rp.229.613 Rp.11.303.546
180 Rp.11.418.808 Rp.11.303.546 Rp.115.390 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
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily
  • 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
  • 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
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • 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