Perumahan Istana Mentari

Diskon Uang Muka 50% Perumahan Sidoarjo dekat Surabaya Istana Mentari

Istana Mentari ismen jl cemengkalang jl cemengkalang exit tol sidoarjo Surabaya Jawa Timur

Rp124jt
KPR: 1,03jt/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.124.000.000 Dana Tunai yang Harus Disiapkan Rp.37.200.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.99.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.035.871 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.179.943 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.108.003.300
Total Pembayaran
Rp.245.395.300 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.99.200.000
1 Rp.1.035.871 Rp.250.538 Rp.785.333 Rp.98.949.462
2 Rp.1.035.871 Rp.252.521 Rp.783.350 Rp.98.696.941
3 Rp.1.035.871 Rp.254.520 Rp.781.351 Rp.98.442.421
4 Rp.1.035.871 Rp.256.535 Rp.779.336 Rp.98.185.886
5 Rp.1.035.871 Rp.258.566 Rp.777.305 Rp.97.927.320
6 Rp.1.035.871 Rp.260.613 Rp.775.258 Rp.97.666.707
7 Rp.1.035.871 Rp.262.676 Rp.773.195 Rp.97.404.031
8 Rp.1.035.871 Rp.264.756 Rp.771.115 Rp.97.139.275
9 Rp.1.035.871 Rp.266.852 Rp.769.019 Rp.96.872.423
10 Rp.1.035.871 Rp.268.964 Rp.766.907 Rp.96.603.459
11 Rp.1.035.871 Rp.271.094 Rp.764.777 Rp.96.332.365
12 Rp.1.035.871 Rp.273.240 Rp.762.631 Rp.96.059.125
13 Rp.1.035.871 Rp.275.403 Rp.760.468 Rp.95.783.722
14 Rp.1.035.871 Rp.277.583 Rp.758.288 Rp.95.506.139
15 Rp.1.035.871 Rp.279.781 Rp.756.090 Rp.95.226.358
16 Rp.1.035.871 Rp.281.996 Rp.753.875 Rp.94.944.362
17 Rp.1.035.871 Rp.284.228 Rp.751.643 Rp.94.660.134
18 Rp.1.035.871 Rp.286.478 Rp.749.393 Rp.94.373.656
19 Rp.1.035.871 Rp.288.746 Rp.747.125 Rp.94.084.910
20 Rp.1.035.871 Rp.291.032 Rp.744.839 Rp.93.793.878
21 Rp.1.035.871 Rp.293.336 Rp.742.535 Rp.93.500.542
22 Rp.1.035.871 Rp.295.658 Rp.740.213 Rp.93.204.884
23 Rp.1.035.871 Rp.297.999 Rp.737.872 Rp.92.906.885
24 Rp.1.035.871 Rp.300.358 Rp.735.513 Rp.92.606.527
25 Rp.1.035.871 Rp.302.736 Rp.733.135 Rp.92.303.791
26 Rp.1.035.871 Rp.305.133 Rp.730.738 Rp.91.998.658
27 Rp.1.035.871 Rp.307.548 Rp.728.323 Rp.91.691.110
28 Rp.1.035.871 Rp.309.983 Rp.725.888 Rp.91.381.127
29 Rp.1.035.871 Rp.312.437 Rp.723.434 Rp.91.068.690
30 Rp.1.035.871 Rp.314.911 Rp.720.960 Rp.90.753.779
31 Rp.1.035.871 Rp.317.404 Rp.718.467 Rp.90.436.375
32 Rp.1.035.871 Rp.319.916 Rp.715.955 Rp.90.116.459
33 Rp.1.035.871 Rp.322.449 Rp.713.422 Rp.89.794.010
34 Rp.1.035.871 Rp.325.002 Rp.710.869 Rp.89.469.008
35 Rp.1.035.871 Rp.327.575 Rp.708.296 Rp.89.141.433
36 Rp.1.035.871 Rp.330.168 Rp.705.703 Rp.88.811.265
37 Rp.1.179.943 Rp.273.328 Rp.906.615 Rp.88.537.937
38 Rp.1.179.943 Rp.276.118 Rp.903.825 Rp.88.261.819
39 Rp.1.179.943 Rp.278.937 Rp.901.006 Rp.87.982.882
40 Rp.1.179.943 Rp.281.784 Rp.898.159 Rp.87.701.098
41 Rp.1.179.943 Rp.284.661 Rp.895.282 Rp.87.416.437
42 Rp.1.179.943 Rp.287.567 Rp.892.376 Rp.87.128.870
43 Rp.1.179.943 Rp.290.502 Rp.889.441 Rp.86.838.368
44 Rp.1.179.943 Rp.293.468 Rp.886.475 Rp.86.544.900
45 Rp.1.179.943 Rp.296.464 Rp.883.479 Rp.86.248.436
46 Rp.1.179.943 Rp.299.490 Rp.880.453 Rp.85.948.946
47 Rp.1.179.943 Rp.302.548 Rp.877.395 Rp.85.646.398
48 Rp.1.179.943 Rp.305.636 Rp.874.307 Rp.85.340.762
49 Rp.1.179.943 Rp.308.756 Rp.871.187 Rp.85.032.006
50 Rp.1.179.943 Rp.311.908 Rp.868.035 Rp.84.720.098
51 Rp.1.179.943 Rp.315.092 Rp.864.851 Rp.84.405.006
52 Rp.1.179.943 Rp.318.309 Rp.861.634 Rp.84.086.697
53 Rp.1.179.943 Rp.321.558 Rp.858.385 Rp.83.765.139
54 Rp.1.179.943 Rp.324.841 Rp.855.102 Rp.83.440.298
55 Rp.1.179.943 Rp.328.157 Rp.851.786 Rp.83.112.141
56 Rp.1.179.943 Rp.331.507 Rp.848.436 Rp.82.780.634
57 Rp.1.179.943 Rp.334.891 Rp.845.052 Rp.82.445.743
58 Rp.1.179.943 Rp.338.309 Rp.841.634 Rp.82.107.434
59 Rp.1.179.943 Rp.341.763 Rp.838.180 Rp.81.765.671
60 Rp.1.179.943 Rp.345.252 Rp.834.691 Rp.81.420.419
61 Rp.1.179.943 Rp.348.776 Rp.831.167 Rp.81.071.643
62 Rp.1.179.943 Rp.352.337 Rp.827.606 Rp.80.719.306
63 Rp.1.179.943 Rp.355.933 Rp.824.010 Rp.80.363.373
64 Rp.1.179.943 Rp.359.567 Rp.820.376 Rp.80.003.806
65 Rp.1.179.943 Rp.363.237 Rp.816.706 Rp.79.640.569
66 Rp.1.179.943 Rp.366.946 Rp.812.997 Rp.79.273.623
67 Rp.1.179.943 Rp.370.691 Rp.809.252 Rp.78.902.932
68 Rp.1.179.943 Rp.374.476 Rp.805.467 Rp.78.528.456
69 Rp.1.179.943 Rp.378.298 Rp.801.645 Rp.78.150.158
70 Rp.1.179.943 Rp.382.160 Rp.797.783 Rp.77.767.998
71 Rp.1.179.943 Rp.386.061 Rp.793.882 Rp.77.381.937
72 Rp.1.179.943 Rp.390.002 Rp.789.941 Rp.76.991.935
73 Rp.1.179.943 Rp.393.984 Rp.785.959 Rp.76.597.951
74 Rp.1.179.943 Rp.398.006 Rp.781.937 Rp.76.199.945
75 Rp.1.179.943 Rp.402.069 Rp.777.874 Rp.75.797.876
76 Rp.1.179.943 Rp.406.173 Rp.773.770 Rp.75.391.703
77 Rp.1.179.943 Rp.410.319 Rp.769.624 Rp.74.981.384
78 Rp.1.179.943 Rp.414.508 Rp.765.435 Rp.74.566.876
79 Rp.1.179.943 Rp.418.739 Rp.761.204 Rp.74.148.137
80 Rp.1.179.943 Rp.423.014 Rp.756.929 Rp.73.725.123
81 Rp.1.179.943 Rp.427.332 Rp.752.611 Rp.73.297.791
82 Rp.1.179.943 Rp.431.695 Rp.748.248 Rp.72.866.096
83 Rp.1.179.943 Rp.436.102 Rp.743.841 Rp.72.429.994
84 Rp.1.179.943 Rp.440.553 Rp.739.390 Rp.71.989.441
85 Rp.1.179.943 Rp.445.051 Rp.734.892 Rp.71.544.390
86 Rp.1.179.943 Rp.449.594 Rp.730.349 Rp.71.094.796
87 Rp.1.179.943 Rp.454.184 Rp.725.759 Rp.70.640.612
88 Rp.1.179.943 Rp.458.820 Rp.721.123 Rp.70.181.792
89 Rp.1.179.943 Rp.463.504 Rp.716.439 Rp.69.718.288
90 Rp.1.179.943 Rp.468.235 Rp.711.708 Rp.69.250.053
91 Rp.1.179.943 Rp.473.015 Rp.706.928 Rp.68.777.038
92 Rp.1.179.943 Rp.477.844 Rp.702.099 Rp.68.299.194
93 Rp.1.179.943 Rp.482.722 Rp.697.221 Rp.67.816.472
94 Rp.1.179.943 Rp.487.650 Rp.692.293 Rp.67.328.822
95 Rp.1.179.943 Rp.492.628 Rp.687.315 Rp.66.836.194
96 Rp.1.179.943 Rp.497.657 Rp.682.286 Rp.66.338.537
97 Rp.1.179.943 Rp.502.737 Rp.677.206 Rp.65.835.800
98 Rp.1.179.943 Rp.507.869 Rp.672.074 Rp.65.327.931
99 Rp.1.179.943 Rp.513.054 Rp.666.889 Rp.64.814.877
100 Rp.1.179.943 Rp.518.291 Rp.661.652 Rp.64.296.586
101 Rp.1.179.943 Rp.523.582 Rp.656.361 Rp.63.773.004
102 Rp.1.179.943 Rp.528.927 Rp.651.016 Rp.63.244.077
103 Rp.1.179.943 Rp.534.326 Rp.645.617 Rp.62.709.751
104 Rp.1.179.943 Rp.539.781 Rp.640.162 Rp.62.169.970
105 Rp.1.179.943 Rp.545.291 Rp.634.652 Rp.61.624.679
106 Rp.1.179.943 Rp.550.858 Rp.629.085 Rp.61.073.821
107 Rp.1.179.943 Rp.556.481 Rp.623.462 Rp.60.517.340
108 Rp.1.179.943 Rp.562.162 Rp.617.781 Rp.59.955.178
109 Rp.1.179.943 Rp.567.901 Rp.612.042 Rp.59.387.277
110 Rp.1.179.943 Rp.573.698 Rp.606.245 Rp.58.813.579
111 Rp.1.179.943 Rp.579.554 Rp.600.389 Rp.58.234.025
112 Rp.1.179.943 Rp.585.471 Rp.594.472 Rp.57.648.554
113 Rp.1.179.943 Rp.591.447 Rp.588.496 Rp.57.057.107
114 Rp.1.179.943 Rp.597.485 Rp.582.458 Rp.56.459.622
115 Rp.1.179.943 Rp.603.584 Rp.576.359 Rp.55.856.038
116 Rp.1.179.943 Rp.609.746 Rp.570.197 Rp.55.246.292
117 Rp.1.179.943 Rp.615.970 Rp.563.973 Rp.54.630.322
118 Rp.1.179.943 Rp.622.258 Rp.557.685 Rp.54.008.064
119 Rp.1.179.943 Rp.628.611 Rp.551.332 Rp.53.379.453
120 Rp.1.179.943 Rp.635.028 Rp.544.915 Rp.52.744.425
121 Rp.1.179.943 Rp.641.510 Rp.538.433 Rp.52.102.915
122 Rp.1.179.943 Rp.648.059 Rp.531.884 Rp.51.454.856
123 Rp.1.179.943 Rp.654.675 Rp.525.268 Rp.50.800.181
124 Rp.1.179.943 Rp.661.358 Rp.518.585 Rp.50.138.823
125 Rp.1.179.943 Rp.668.109 Rp.511.834 Rp.49.470.714
126 Rp.1.179.943 Rp.674.929 Rp.505.014 Rp.48.795.785
127 Rp.1.179.943 Rp.681.819 Rp.498.124 Rp.48.113.966
128 Rp.1.179.943 Rp.688.780 Rp.491.163 Rp.47.425.186
129 Rp.1.179.943 Rp.695.811 Rp.484.132 Rp.46.729.375
130 Rp.1.179.943 Rp.702.914 Rp.477.029 Rp.46.026.461
131 Rp.1.179.943 Rp.710.090 Rp.469.853 Rp.45.316.371
132 Rp.1.179.943 Rp.717.338 Rp.462.605 Rp.44.599.033
133 Rp.1.179.943 Rp.724.661 Rp.455.282 Rp.43.874.372
134 Rp.1.179.943 Rp.732.059 Rp.447.884 Rp.43.142.313
135 Rp.1.179.943 Rp.739.532 Rp.440.411 Rp.42.402.781
136 Rp.1.179.943 Rp.747.081 Rp.432.862 Rp.41.655.700
137 Rp.1.179.943 Rp.754.708 Rp.425.235 Rp.40.900.992
138 Rp.1.179.943 Rp.762.412 Rp.417.531 Rp.40.138.580
139 Rp.1.179.943 Rp.770.195 Rp.409.748 Rp.39.368.385
140 Rp.1.179.943 Rp.778.057 Rp.401.886 Rp.38.590.328
141 Rp.1.179.943 Rp.786.000 Rp.393.943 Rp.37.804.328
142 Rp.1.179.943 Rp.794.024 Rp.385.919 Rp.37.010.304
143 Rp.1.179.943 Rp.802.129 Rp.377.814 Rp.36.208.175
144 Rp.1.179.943 Rp.810.318 Rp.369.625 Rp.35.397.857
145 Rp.1.179.943 Rp.818.590 Rp.361.353 Rp.34.579.267
146 Rp.1.179.943 Rp.826.946 Rp.352.997 Rp.33.752.321
147 Rp.1.179.943 Rp.835.388 Rp.344.555 Rp.32.916.933
148 Rp.1.179.943 Rp.843.916 Rp.336.027 Rp.32.073.017
149 Rp.1.179.943 Rp.852.531 Rp.327.412 Rp.31.220.486
150 Rp.1.179.943 Rp.861.234 Rp.318.709 Rp.30.359.252
151 Rp.1.179.943 Rp.870.026 Rp.309.917 Rp.29.489.226
152 Rp.1.179.943 Rp.878.907 Rp.301.036 Rp.28.610.319
153 Rp.1.179.943 Rp.887.879 Rp.292.064 Rp.27.722.440
154 Rp.1.179.943 Rp.896.943 Rp.283.000 Rp.26.825.497
155 Rp.1.179.943 Rp.906.099 Rp.273.844 Rp.25.919.398
156 Rp.1.179.943 Rp.915.349 Rp.264.594 Rp.25.004.049
157 Rp.1.179.943 Rp.924.693 Rp.255.250 Rp.24.079.356
158 Rp.1.179.943 Rp.934.133 Rp.245.810 Rp.23.145.223
159 Rp.1.179.943 Rp.943.669 Rp.236.274 Rp.22.201.554
160 Rp.1.179.943 Rp.953.302 Rp.226.641 Rp.21.248.252
161 Rp.1.179.943 Rp.963.034 Rp.216.909 Rp.20.285.218
162 Rp.1.179.943 Rp.972.865 Rp.207.078 Rp.19.312.353
163 Rp.1.179.943 Rp.982.796 Rp.197.147 Rp.18.329.557
164 Rp.1.179.943 Rp.992.829 Rp.187.114 Rp.17.336.728
165 Rp.1.179.943 Rp.1.002.964 Rp.176.979 Rp.16.333.764
166 Rp.1.179.943 Rp.1.013.202 Rp.166.741 Rp.15.320.562
167 Rp.1.179.943 Rp.1.023.546 Rp.156.397 Rp.14.297.016
168 Rp.1.179.943 Rp.1.033.994 Rp.145.949 Rp.13.263.022
169 Rp.1.179.943 Rp.1.044.550 Rp.135.393 Rp.12.218.472
170 Rp.1.179.943 Rp.1.055.213 Rp.124.730 Rp.11.163.259
171 Rp.1.179.943 Rp.1.065.985 Rp.113.958 Rp.10.097.274
172 Rp.1.179.943 Rp.1.076.867 Rp.103.076 Rp.9.020.407
173 Rp.1.179.943 Rp.1.087.860 Rp.92.083 Rp.7.932.547
174 Rp.1.179.943 Rp.1.098.965 Rp.80.978 Rp.6.833.582
175 Rp.1.179.943 Rp.1.110.184 Rp.69.759 Rp.5.723.398
176 Rp.1.179.943 Rp.1.121.517 Rp.58.426 Rp.4.601.881
177 Rp.1.179.943 Rp.1.132.965 Rp.46.978 Rp.3.468.916
178 Rp.1.179.943 Rp.1.144.531 Rp.35.412 Rp.2.324.385
179 Rp.1.179.943 Rp.1.156.215 Rp.23.728 Rp.1.168.170
180 Rp.1.179.943 Rp.1.168.170 Rp.11.925 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOST Disewa
    di Surabaya
    Rp550rb/bln
    KOST Disewa
    di Surabaya
    Rp550rb/bln
    • 9
    • 5
    • 90
    Lihat Rincian
    Rp550rb/bln
  • 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
  • RUMAH Dijual
    di Gresik
    Rp125jt
    RUMAH Dijual
    di Gresik
    Rp125jt
    • 2
    • 1
    • 60
    • 30
    Lihat Rincian
    Rp125jt
  • APARTEMEN Dijual
    di Surabaya
    Rp325jt
    APARTEMEN Dijual
    di Surabaya
    Rp325jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp325jt
  • 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
    • 1
    • 1
    • 11
    Lihat Rincian
    Rp550rb/bln
  • 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