BU,jual cepat Murah Rumah di cluster Pakuwon Indah Surabaya

Pakuwon Indah Surabaya Jawa Timur

Rp3,27mily
Bisa Nego
KPR: 27,3jt/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.3.270.000.000 Dana Tunai yang Harus Disiapkan Rp.981.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.616.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.27.316.918 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.31.116.253 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.848.149.360
Total Pembayaran
Rp.6.471.309.360 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.2.616.000.000
1 Rp.27.316.918 Rp.6.606.918 Rp.20.710.000 Rp.2.609.393.082
2 Rp.27.316.918 Rp.6.659.223 Rp.20.657.695 Rp.2.602.733.859
3 Rp.27.316.918 Rp.6.711.942 Rp.20.604.976 Rp.2.596.021.917
4 Rp.27.316.918 Rp.6.765.078 Rp.20.551.840 Rp.2.589.256.839
5 Rp.27.316.918 Rp.6.818.635 Rp.20.498.283 Rp.2.582.438.204
6 Rp.27.316.918 Rp.6.872.616 Rp.20.444.302 Rp.2.575.565.588
7 Rp.27.316.918 Rp.6.927.024 Rp.20.389.894 Rp.2.568.638.564
8 Rp.27.316.918 Rp.6.981.863 Rp.20.335.055 Rp.2.561.656.701
9 Rp.27.316.918 Rp.7.037.136 Rp.20.279.782 Rp.2.554.619.565
10 Rp.27.316.918 Rp.7.092.846 Rp.20.224.072 Rp.2.547.526.719
11 Rp.27.316.918 Rp.7.148.998 Rp.20.167.920 Rp.2.540.377.721
12 Rp.27.316.918 Rp.7.205.594 Rp.20.111.324 Rp.2.533.172.127
13 Rp.27.316.918 Rp.7.262.639 Rp.20.054.279 Rp.2.525.909.488
14 Rp.27.316.918 Rp.7.320.135 Rp.19.996.783 Rp.2.518.589.353
15 Rp.27.316.918 Rp.7.378.086 Rp.19.938.832 Rp.2.511.211.267
16 Rp.27.316.918 Rp.7.436.495 Rp.19.880.423 Rp.2.503.774.772
17 Rp.27.316.918 Rp.7.495.368 Rp.19.821.550 Rp.2.496.279.404
18 Rp.27.316.918 Rp.7.554.706 Rp.19.762.212 Rp.2.488.724.698
19 Rp.27.316.918 Rp.7.614.514 Rp.19.702.404 Rp.2.481.110.184
20 Rp.27.316.918 Rp.7.674.796 Rp.19.642.122 Rp.2.473.435.388
21 Rp.27.316.918 Rp.7.735.555 Rp.19.581.363 Rp.2.465.699.833
22 Rp.27.316.918 Rp.7.796.794 Rp.19.520.124 Rp.2.457.903.039
23 Rp.27.316.918 Rp.7.858.519 Rp.19.458.399 Rp.2.450.044.520
24 Rp.27.316.918 Rp.7.920.732 Rp.19.396.186 Rp.2.442.123.788
25 Rp.27.316.918 Rp.7.983.438 Rp.19.333.480 Rp.2.434.140.350
26 Rp.27.316.918 Rp.8.046.640 Rp.19.270.278 Rp.2.426.093.710
27 Rp.27.316.918 Rp.8.110.343 Rp.19.206.575 Rp.2.417.983.367
28 Rp.27.316.918 Rp.8.174.550 Rp.19.142.368 Rp.2.409.808.817
29 Rp.27.316.918 Rp.8.239.265 Rp.19.077.653 Rp.2.401.569.552
30 Rp.27.316.918 Rp.8.304.492 Rp.19.012.426 Rp.2.393.265.060
31 Rp.27.316.918 Rp.8.370.236 Rp.18.946.682 Rp.2.384.894.824
32 Rp.27.316.918 Rp.8.436.501 Rp.18.880.417 Rp.2.376.458.323
33 Rp.27.316.918 Rp.8.503.290 Rp.18.813.628 Rp.2.367.955.033
34 Rp.27.316.918 Rp.8.570.607 Rp.18.746.311 Rp.2.359.384.426
35 Rp.27.316.918 Rp.8.638.458 Rp.18.678.460 Rp.2.350.745.968
36 Rp.27.316.918 Rp.8.706.846 Rp.18.610.072 Rp.2.342.039.122
37 Rp.31.116.253 Rp.7.207.937 Rp.23.908.316 Rp.2.334.831.185
38 Rp.31.116.253 Rp.7.281.518 Rp.23.834.735 Rp.2.327.549.667
39 Rp.31.116.253 Rp.7.355.850 Rp.23.760.403 Rp.2.320.193.817
40 Rp.31.116.253 Rp.7.430.941 Rp.23.685.312 Rp.2.312.762.876
41 Rp.31.116.253 Rp.7.506.799 Rp.23.609.454 Rp.2.305.256.077
42 Rp.31.116.253 Rp.7.583.431 Rp.23.532.822 Rp.2.297.672.646
43 Rp.31.116.253 Rp.7.660.845 Rp.23.455.408 Rp.2.290.011.801
44 Rp.31.116.253 Rp.7.739.049 Rp.23.377.204 Rp.2.282.272.752
45 Rp.31.116.253 Rp.7.818.052 Rp.23.298.201 Rp.2.274.454.700
46 Rp.31.116.253 Rp.7.897.861 Rp.23.218.392 Rp.2.266.556.839
47 Rp.31.116.253 Rp.7.978.485 Rp.23.137.768 Rp.2.258.578.354
48 Rp.31.116.253 Rp.8.059.932 Rp.23.056.321 Rp.2.250.518.422
49 Rp.31.116.253 Rp.8.142.211 Rp.22.974.042 Rp.2.242.376.211
50 Rp.31.116.253 Rp.8.225.329 Rp.22.890.924 Rp.2.234.150.882
51 Rp.31.116.253 Rp.8.309.296 Rp.22.806.957 Rp.2.225.841.586
52 Rp.31.116.253 Rp.8.394.120 Rp.22.722.133 Rp.2.217.447.466
53 Rp.31.116.253 Rp.8.479.810 Rp.22.636.443 Rp.2.208.967.656
54 Rp.31.116.253 Rp.8.566.375 Rp.22.549.878 Rp.2.200.401.281
55 Rp.31.116.253 Rp.8.653.823 Rp.22.462.430 Rp.2.191.747.458
56 Rp.31.116.253 Rp.8.742.164 Rp.22.374.089 Rp.2.183.005.294
57 Rp.31.116.253 Rp.8.831.407 Rp.22.284.846 Rp.2.174.173.887
58 Rp.31.116.253 Rp.8.921.561 Rp.22.194.692 Rp.2.165.252.326
59 Rp.31.116.253 Rp.9.012.636 Rp.22.103.617 Rp.2.156.239.690
60 Rp.31.116.253 Rp.9.104.639 Rp.22.011.614 Rp.2.147.135.051
61 Rp.31.116.253 Rp.9.197.583 Rp.21.918.670 Rp.2.137.937.468
62 Rp.31.116.253 Rp.9.291.475 Rp.21.824.778 Rp.2.128.645.993
63 Rp.31.116.253 Rp.9.386.325 Rp.21.729.928 Rp.2.119.259.668
64 Rp.31.116.253 Rp.9.482.144 Rp.21.634.109 Rp.2.109.777.524
65 Rp.31.116.253 Rp.9.578.941 Rp.21.537.312 Rp.2.100.198.583
66 Rp.31.116.253 Rp.9.676.726 Rp.21.439.527 Rp.2.090.521.857
67 Rp.31.116.253 Rp.9.775.509 Rp.21.340.744 Rp.2.080.746.348
68 Rp.31.116.253 Rp.9.875.301 Rp.21.240.952 Rp.2.070.871.047
69 Rp.31.116.253 Rp.9.976.111 Rp.21.140.142 Rp.2.060.894.936
70 Rp.31.116.253 Rp.10.077.951 Rp.21.038.302 Rp.2.050.816.985
71 Rp.31.116.253 Rp.10.180.830 Rp.20.935.423 Rp.2.040.636.155
72 Rp.31.116.253 Rp.10.284.759 Rp.20.831.494 Rp.2.030.351.396
73 Rp.31.116.253 Rp.10.389.749 Rp.20.726.504 Rp.2.019.961.647
74 Rp.31.116.253 Rp.10.495.811 Rp.20.620.442 Rp.2.009.465.836
75 Rp.31.116.253 Rp.10.602.956 Rp.20.513.297 Rp.1.998.862.880
76 Rp.31.116.253 Rp.10.711.194 Rp.20.405.059 Rp.1.988.151.686
77 Rp.31.116.253 Rp.10.820.538 Rp.20.295.715 Rp.1.977.331.148
78 Rp.31.116.253 Rp.10.930.998 Rp.20.185.255 Rp.1.966.400.150
79 Rp.31.116.253 Rp.11.042.585 Rp.20.073.668 Rp.1.955.357.565
80 Rp.31.116.253 Rp.11.155.311 Rp.19.960.942 Rp.1.944.202.254
81 Rp.31.116.253 Rp.11.269.188 Rp.19.847.065 Rp.1.932.933.066
82 Rp.31.116.253 Rp.11.384.228 Rp.19.732.025 Rp.1.921.548.838
83 Rp.31.116.253 Rp.11.500.442 Rp.19.615.811 Rp.1.910.048.396
84 Rp.31.116.253 Rp.11.617.842 Rp.19.498.411 Rp.1.898.430.554
85 Rp.31.116.253 Rp.11.736.441 Rp.19.379.812 Rp.1.886.694.113
86 Rp.31.116.253 Rp.11.856.251 Rp.19.260.002 Rp.1.874.837.862
87 Rp.31.116.253 Rp.11.977.283 Rp.19.138.970 Rp.1.862.860.579
88 Rp.31.116.253 Rp.12.099.551 Rp.19.016.702 Rp.1.850.761.028
89 Rp.31.116.253 Rp.12.223.068 Rp.18.893.185 Rp.1.838.537.960
90 Rp.31.116.253 Rp.12.347.845 Rp.18.768.408 Rp.1.826.190.115
91 Rp.31.116.253 Rp.12.473.896 Rp.18.642.357 Rp.1.813.716.219
92 Rp.31.116.253 Rp.12.601.233 Rp.18.515.020 Rp.1.801.114.986
93 Rp.31.116.253 Rp.12.729.871 Rp.18.386.382 Rp.1.788.385.115
94 Rp.31.116.253 Rp.12.859.822 Rp.18.256.431 Rp.1.775.525.293
95 Rp.31.116.253 Rp.12.991.099 Rp.18.125.154 Rp.1.762.534.194
96 Rp.31.116.253 Rp.13.123.716 Rp.17.992.537 Rp.1.749.410.478
97 Rp.31.116.253 Rp.13.257.688 Rp.17.858.565 Rp.1.736.152.790
98 Rp.31.116.253 Rp.13.393.027 Rp.17.723.226 Rp.1.722.759.763
99 Rp.31.116.253 Rp.13.529.747 Rp.17.586.506 Rp.1.709.230.016
100 Rp.31.116.253 Rp.13.667.863 Rp.17.448.390 Rp.1.695.562.153
101 Rp.31.116.253 Rp.13.807.389 Rp.17.308.864 Rp.1.681.754.764
102 Rp.31.116.253 Rp.13.948.340 Rp.17.167.913 Rp.1.667.806.424
103 Rp.31.116.253 Rp.14.090.729 Rp.17.025.524 Rp.1.653.715.695
104 Rp.31.116.253 Rp.14.234.572 Rp.16.881.681 Rp.1.639.481.123
105 Rp.31.116.253 Rp.14.379.883 Rp.16.736.370 Rp.1.625.101.240
106 Rp.31.116.253 Rp.14.526.678 Rp.16.589.575 Rp.1.610.574.562
107 Rp.31.116.253 Rp.14.674.971 Rp.16.441.282 Rp.1.595.899.591
108 Rp.31.116.253 Rp.14.824.778 Rp.16.291.475 Rp.1.581.074.813
109 Rp.31.116.253 Rp.14.976.114 Rp.16.140.139 Rp.1.566.098.699
110 Rp.31.116.253 Rp.15.128.995 Rp.15.987.258 Rp.1.550.969.704
111 Rp.31.116.253 Rp.15.283.437 Rp.15.832.816 Rp.1.535.686.267
112 Rp.31.116.253 Rp.15.439.456 Rp.15.676.797 Rp.1.520.246.811
113 Rp.31.116.253 Rp.15.597.067 Rp.15.519.186 Rp.1.504.649.744
114 Rp.31.116.253 Rp.15.756.287 Rp.15.359.966 Rp.1.488.893.457
115 Rp.31.116.253 Rp.15.917.132 Rp.15.199.121 Rp.1.472.976.325
116 Rp.31.116.253 Rp.16.079.620 Rp.15.036.633 Rp.1.456.896.705
117 Rp.31.116.253 Rp.16.243.766 Rp.14.872.487 Rp.1.440.652.939
118 Rp.31.116.253 Rp.16.409.588 Rp.14.706.665 Rp.1.424.243.351
119 Rp.31.116.253 Rp.16.577.102 Rp.14.539.151 Rp.1.407.666.249
120 Rp.31.116.253 Rp.16.746.327 Rp.14.369.926 Rp.1.390.919.922
121 Rp.31.116.253 Rp.16.917.279 Rp.14.198.974 Rp.1.374.002.643
122 Rp.31.116.253 Rp.17.089.976 Rp.14.026.277 Rp.1.356.912.667
123 Rp.31.116.253 Rp.17.264.436 Rp.13.851.817 Rp.1.339.648.231
124 Rp.31.116.253 Rp.17.440.677 Rp.13.675.576 Rp.1.322.207.554
125 Rp.31.116.253 Rp.17.618.718 Rp.13.497.535 Rp.1.304.588.836
126 Rp.31.116.253 Rp.17.798.575 Rp.13.317.678 Rp.1.286.790.261
127 Rp.31.116.253 Rp.17.980.269 Rp.13.135.984 Rp.1.268.809.992
128 Rp.31.116.253 Rp.18.163.818 Rp.12.952.435 Rp.1.250.646.174
129 Rp.31.116.253 Rp.18.349.240 Rp.12.767.013 Rp.1.232.296.934
130 Rp.31.116.253 Rp.18.536.555 Rp.12.579.698 Rp.1.213.760.379
131 Rp.31.116.253 Rp.18.725.782 Rp.12.390.471 Rp.1.195.034.597
132 Rp.31.116.253 Rp.18.916.941 Rp.12.199.312 Rp.1.176.117.656
133 Rp.31.116.253 Rp.19.110.052 Rp.12.006.201 Rp.1.157.007.604
134 Rp.31.116.253 Rp.19.305.134 Rp.11.811.119 Rp.1.137.702.470
135 Rp.31.116.253 Rp.19.502.207 Rp.11.614.046 Rp.1.118.200.263
136 Rp.31.116.253 Rp.19.701.292 Rp.11.414.961 Rp.1.098.498.971
137 Rp.31.116.253 Rp.19.902.409 Rp.11.213.844 Rp.1.078.596.562
138 Rp.31.116.253 Rp.20.105.580 Rp.11.010.673 Rp.1.058.490.982
139 Rp.31.116.253 Rp.20.310.824 Rp.10.805.429 Rp.1.038.180.158
140 Rp.31.116.253 Rp.20.518.164 Rp.10.598.089 Rp.1.017.661.994
141 Rp.31.116.253 Rp.20.727.620 Rp.10.388.633 Rp.996.934.374
142 Rp.31.116.253 Rp.20.939.215 Rp.10.177.038 Rp.975.995.159
143 Rp.31.116.253 Rp.21.152.969 Rp.9.963.284 Rp.954.842.190
144 Rp.31.116.253 Rp.21.368.906 Rp.9.747.347 Rp.933.473.284
145 Rp.31.116.253 Rp.21.587.047 Rp.9.529.206 Rp.911.886.237
146 Rp.31.116.253 Rp.21.807.414 Rp.9.308.839 Rp.890.078.823
147 Rp.31.116.253 Rp.22.030.032 Rp.9.086.221 Rp.868.048.791
148 Rp.31.116.253 Rp.22.254.922 Rp.8.861.331 Rp.845.793.869
149 Rp.31.116.253 Rp.22.482.107 Rp.8.634.146 Rp.823.311.762
150 Rp.31.116.253 Rp.22.711.612 Rp.8.404.641 Rp.800.600.150
151 Rp.31.116.253 Rp.22.943.460 Rp.8.172.793 Rp.777.656.690
152 Rp.31.116.253 Rp.23.177.674 Rp.7.938.579 Rp.754.479.016
153 Rp.31.116.253 Rp.23.414.280 Rp.7.701.973 Rp.731.064.736
154 Rp.31.116.253 Rp.23.653.300 Rp.7.462.953 Rp.707.411.436
155 Rp.31.116.253 Rp.23.894.761 Rp.7.221.492 Rp.683.516.675
156 Rp.31.116.253 Rp.24.138.687 Rp.6.977.566 Rp.659.377.988
157 Rp.31.116.253 Rp.24.385.103 Rp.6.731.150 Rp.634.992.885
158 Rp.31.116.253 Rp.24.634.034 Rp.6.482.219 Rp.610.358.851
159 Rp.31.116.253 Rp.24.885.506 Rp.6.230.747 Rp.585.473.345
160 Rp.31.116.253 Rp.25.139.546 Rp.5.976.707 Rp.560.333.799
161 Rp.31.116.253 Rp.25.396.179 Rp.5.720.074 Rp.534.937.620
162 Rp.31.116.253 Rp.25.655.431 Rp.5.460.822 Rp.509.282.189
163 Rp.31.116.253 Rp.25.917.331 Rp.5.198.922 Rp.483.364.858
164 Rp.31.116.253 Rp.26.181.903 Rp.4.934.350 Rp.457.182.955
165 Rp.31.116.253 Rp.26.449.177 Rp.4.667.076 Rp.430.733.778
166 Rp.31.116.253 Rp.26.719.179 Rp.4.397.074 Rp.404.014.599
167 Rp.31.116.253 Rp.26.991.937 Rp.4.124.316 Rp.377.022.662
168 Rp.31.116.253 Rp.27.267.480 Rp.3.848.773 Rp.349.755.182
169 Rp.31.116.253 Rp.27.545.836 Rp.3.570.417 Rp.322.209.346
170 Rp.31.116.253 Rp.27.827.033 Rp.3.289.220 Rp.294.382.313
171 Rp.31.116.253 Rp.28.111.100 Rp.3.005.153 Rp.266.271.213
172 Rp.31.116.253 Rp.28.398.068 Rp.2.718.185 Rp.237.873.145
173 Rp.31.116.253 Rp.28.687.965 Rp.2.428.288 Rp.209.185.180
174 Rp.31.116.253 Rp.28.980.821 Rp.2.135.432 Rp.180.204.359
175 Rp.31.116.253 Rp.29.276.667 Rp.1.839.586 Rp.150.927.692
176 Rp.31.116.253 Rp.29.575.533 Rp.1.540.720 Rp.121.352.159
177 Rp.31.116.253 Rp.29.877.450 Rp.1.238.803 Rp.91.474.709
178 Rp.31.116.253 Rp.30.182.449 Rp.933.804 Rp.61.292.260
179 Rp.31.116.253 Rp.30.490.561 Rp.625.692 Rp.30.801.699
180 Rp.31.116.253 Rp.30.801.699 Rp.314.434 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
  • RUKO Dijual
    di Surabaya
    Rp2,3mily
    RUKO Dijual
    di Surabaya
    Rp2,3mily
    • 88
    • 176
    Lihat Rincian
    Rp2,3mily
  • RUKO Dijual
    di Surabaya
    Rp1,5mily
    RUKO Dijual
    di Surabaya
    Rp1,5mily
    • 2
    • 3
    • 66
    • 264
    Lihat Rincian
    Rp1,5mily
  • APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    APARTEMEN Disewa
    di Surabaya
    Rp65jt/thn
    • 2
    • 2
    • 92
    Lihat Rincian
    Rp65jt/thn
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • 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

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