Dijual Rumah New Minimalis Manyar Surabaya

Raya Manyar Manyar Surabaya Jawa Timur

Rp2,6mily
KPR: 21,7jt/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.2.600.000.000 Dana Tunai yang Harus Disiapkan Rp.780.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.080.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.21.719.873 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.24.740.752 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.264.583.650
Total Pembayaran
Rp.5.145.383.650 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.2.080.000.000
1 Rp.21.719.873 Rp.5.253.206 Rp.16.466.667 Rp.2.074.746.794
2 Rp.21.719.873 Rp.5.294.794 Rp.16.425.079 Rp.2.069.452.000
3 Rp.21.719.873 Rp.5.336.711 Rp.16.383.162 Rp.2.064.115.289
4 Rp.21.719.873 Rp.5.378.960 Rp.16.340.913 Rp.2.058.736.329
5 Rp.21.719.873 Rp.5.421.544 Rp.16.298.329 Rp.2.053.314.785
6 Rp.21.719.873 Rp.5.464.464 Rp.16.255.409 Rp.2.047.850.321
7 Rp.21.719.873 Rp.5.507.725 Rp.16.212.148 Rp.2.042.342.596
8 Rp.21.719.873 Rp.5.551.327 Rp.16.168.546 Rp.2.036.791.269
9 Rp.21.719.873 Rp.5.595.275 Rp.16.124.598 Rp.2.031.195.994
10 Rp.21.719.873 Rp.5.639.571 Rp.16.080.302 Rp.2.025.556.423
11 Rp.21.719.873 Rp.5.684.218 Rp.16.035.655 Rp.2.019.872.205
12 Rp.21.719.873 Rp.5.729.218 Rp.15.990.655 Rp.2.014.142.987
13 Rp.21.719.873 Rp.5.774.574 Rp.15.945.299 Rp.2.008.368.413
14 Rp.21.719.873 Rp.5.820.290 Rp.15.899.583 Rp.2.002.548.123
15 Rp.21.719.873 Rp.5.866.367 Rp.15.853.506 Rp.1.996.681.756
16 Rp.21.719.873 Rp.5.912.809 Rp.15.807.064 Rp.1.990.768.947
17 Rp.21.719.873 Rp.5.959.619 Rp.15.760.254 Rp.1.984.809.328
18 Rp.21.719.873 Rp.6.006.799 Rp.15.713.074 Rp.1.978.802.529
19 Rp.21.719.873 Rp.6.054.353 Rp.15.665.520 Rp.1.972.748.176
20 Rp.21.719.873 Rp.6.102.283 Rp.15.617.590 Rp.1.966.645.893
21 Rp.21.719.873 Rp.6.150.593 Rp.15.569.280 Rp.1.960.495.300
22 Rp.21.719.873 Rp.6.199.285 Rp.15.520.588 Rp.1.954.296.015
23 Rp.21.719.873 Rp.6.248.363 Rp.15.471.510 Rp.1.948.047.652
24 Rp.21.719.873 Rp.6.297.829 Rp.15.422.044 Rp.1.941.749.823
25 Rp.21.719.873 Rp.6.347.687 Rp.15.372.186 Rp.1.935.402.136
26 Rp.21.719.873 Rp.6.397.939 Rp.15.321.934 Rp.1.929.004.197
27 Rp.21.719.873 Rp.6.448.590 Rp.15.271.283 Rp.1.922.555.607
28 Rp.21.719.873 Rp.6.499.641 Rp.15.220.232 Rp.1.916.055.966
29 Rp.21.719.873 Rp.6.551.097 Rp.15.168.776 Rp.1.909.504.869
30 Rp.21.719.873 Rp.6.602.959 Rp.15.116.914 Rp.1.902.901.910
31 Rp.21.719.873 Rp.6.655.233 Rp.15.064.640 Rp.1.896.246.677
32 Rp.21.719.873 Rp.6.707.920 Rp.15.011.953 Rp.1.889.538.757
33 Rp.21.719.873 Rp.6.761.025 Rp.14.958.848 Rp.1.882.777.732
34 Rp.21.719.873 Rp.6.814.549 Rp.14.905.324 Rp.1.875.963.183
35 Rp.21.719.873 Rp.6.868.498 Rp.14.851.375 Rp.1.869.094.685
36 Rp.21.719.873 Rp.6.922.873 Rp.14.797.000 Rp.1.862.171.812
37 Rp.24.740.752 Rp.5.731.081 Rp.19.009.671 Rp.1.856.440.731
38 Rp.24.740.752 Rp.5.789.586 Rp.18.951.166 Rp.1.850.651.145
39 Rp.24.740.752 Rp.5.848.688 Rp.18.892.064 Rp.1.844.802.457
40 Rp.24.740.752 Rp.5.908.394 Rp.18.832.358 Rp.1.838.894.063
41 Rp.24.740.752 Rp.5.968.708 Rp.18.772.044 Rp.1.832.925.355
42 Rp.24.740.752 Rp.6.029.639 Rp.18.711.113 Rp.1.826.895.716
43 Rp.24.740.752 Rp.6.091.192 Rp.18.649.560 Rp.1.820.804.524
44 Rp.24.740.752 Rp.6.153.372 Rp.18.587.380 Rp.1.814.651.152
45 Rp.24.740.752 Rp.6.216.188 Rp.18.524.564 Rp.1.808.434.964
46 Rp.24.740.752 Rp.6.279.645 Rp.18.461.107 Rp.1.802.155.319
47 Rp.24.740.752 Rp.6.343.750 Rp.18.397.002 Rp.1.795.811.569
48 Rp.24.740.752 Rp.6.408.509 Rp.18.332.243 Rp.1.789.403.060
49 Rp.24.740.752 Rp.6.473.929 Rp.18.266.823 Rp.1.782.929.131
50 Rp.24.740.752 Rp.6.540.017 Rp.18.200.735 Rp.1.776.389.114
51 Rp.24.740.752 Rp.6.606.780 Rp.18.133.972 Rp.1.769.782.334
52 Rp.24.740.752 Rp.6.674.224 Rp.18.066.528 Rp.1.763.108.110
53 Rp.24.740.752 Rp.6.742.357 Rp.17.998.395 Rp.1.756.365.753
54 Rp.24.740.752 Rp.6.811.185 Rp.17.929.567 Rp.1.749.554.568
55 Rp.24.740.752 Rp.6.880.716 Rp.17.860.036 Rp.1.742.673.852
56 Rp.24.740.752 Rp.6.950.956 Rp.17.789.796 Rp.1.735.722.896
57 Rp.24.740.752 Rp.7.021.914 Rp.17.718.838 Rp.1.728.700.982
58 Rp.24.740.752 Rp.7.093.596 Rp.17.647.156 Rp.1.721.607.386
59 Rp.24.740.752 Rp.7.166.010 Rp.17.574.742 Rp.1.714.441.376
60 Rp.24.740.752 Rp.7.239.163 Rp.17.501.589 Rp.1.707.202.213
61 Rp.24.740.752 Rp.7.313.063 Rp.17.427.689 Rp.1.699.889.150
62 Rp.24.740.752 Rp.7.387.717 Rp.17.353.035 Rp.1.692.501.433
63 Rp.24.740.752 Rp.7.463.133 Rp.17.277.619 Rp.1.685.038.300
64 Rp.24.740.752 Rp.7.539.319 Rp.17.201.433 Rp.1.677.498.981
65 Rp.24.740.752 Rp.7.616.283 Rp.17.124.469 Rp.1.669.882.698
66 Rp.24.740.752 Rp.7.694.033 Rp.17.046.719 Rp.1.662.188.665
67 Rp.24.740.752 Rp.7.772.576 Rp.16.968.176 Rp.1.654.416.089
68 Rp.24.740.752 Rp.7.851.921 Rp.16.888.831 Rp.1.646.564.168
69 Rp.24.740.752 Rp.7.932.076 Rp.16.808.676 Rp.1.638.632.092
70 Rp.24.740.752 Rp.8.013.049 Rp.16.727.703 Rp.1.630.619.043
71 Rp.24.740.752 Rp.8.094.849 Rp.16.645.903 Rp.1.622.524.194
72 Rp.24.740.752 Rp.8.177.484 Rp.16.563.268 Rp.1.614.346.710
73 Rp.24.740.752 Rp.8.260.963 Rp.16.479.789 Rp.1.606.085.747
74 Rp.24.740.752 Rp.8.345.293 Rp.16.395.459 Rp.1.597.740.454
75 Rp.24.740.752 Rp.8.430.485 Rp.16.310.267 Rp.1.589.309.969
76 Rp.24.740.752 Rp.8.516.546 Rp.16.224.206 Rp.1.580.793.423
77 Rp.24.740.752 Rp.8.603.486 Rp.16.137.266 Rp.1.572.189.937
78 Rp.24.740.752 Rp.8.691.313 Rp.16.049.439 Rp.1.563.498.624
79 Rp.24.740.752 Rp.8.780.037 Rp.15.960.715 Rp.1.554.718.587
80 Rp.24.740.752 Rp.8.869.666 Rp.15.871.086 Rp.1.545.848.921
81 Rp.24.740.752 Rp.8.960.211 Rp.15.780.541 Rp.1.536.888.710
82 Rp.24.740.752 Rp.9.051.680 Rp.15.689.072 Rp.1.527.837.030
83 Rp.24.740.752 Rp.9.144.082 Rp.15.596.670 Rp.1.518.692.948
84 Rp.24.740.752 Rp.9.237.428 Rp.15.503.324 Rp.1.509.455.520
85 Rp.24.740.752 Rp.9.331.727 Rp.15.409.025 Rp.1.500.123.793
86 Rp.24.740.752 Rp.9.426.988 Rp.15.313.764 Rp.1.490.696.805
87 Rp.24.740.752 Rp.9.523.222 Rp.15.217.530 Rp.1.481.173.583
88 Rp.24.740.752 Rp.9.620.438 Rp.15.120.314 Rp.1.471.553.145
89 Rp.24.740.752 Rp.9.718.647 Rp.15.022.105 Rp.1.461.834.498
90 Rp.24.740.752 Rp.9.817.858 Rp.14.922.894 Rp.1.452.016.640
91 Rp.24.740.752 Rp.9.918.082 Rp.14.822.670 Rp.1.442.098.558
92 Rp.24.740.752 Rp.10.019.329 Rp.14.721.423 Rp.1.432.079.229
93 Rp.24.740.752 Rp.10.121.610 Rp.14.619.142 Rp.1.421.957.619
94 Rp.24.740.752 Rp.10.224.935 Rp.14.515.817 Rp.1.411.732.684
95 Rp.24.740.752 Rp.10.329.314 Rp.14.411.438 Rp.1.401.403.370
96 Rp.24.740.752 Rp.10.434.759 Rp.14.305.993 Rp.1.390.968.611
97 Rp.24.740.752 Rp.10.541.281 Rp.14.199.471 Rp.1.380.427.330
98 Rp.24.740.752 Rp.10.648.890 Rp.14.091.862 Rp.1.369.778.440
99 Rp.24.740.752 Rp.10.757.597 Rp.13.983.155 Rp.1.359.020.843
100 Rp.24.740.752 Rp.10.867.414 Rp.13.873.338 Rp.1.348.153.429
101 Rp.24.740.752 Rp.10.978.352 Rp.13.762.400 Rp.1.337.175.077
102 Rp.24.740.752 Rp.11.090.423 Rp.13.650.329 Rp.1.326.084.654
103 Rp.24.740.752 Rp.11.203.638 Rp.13.537.114 Rp.1.314.881.016
104 Rp.24.740.752 Rp.11.318.008 Rp.13.422.744 Rp.1.303.563.008
105 Rp.24.740.752 Rp.11.433.546 Rp.13.307.206 Rp.1.292.129.462
106 Rp.24.740.752 Rp.11.550.264 Rp.13.190.488 Rp.1.280.579.198
107 Rp.24.740.752 Rp.11.668.173 Rp.13.072.579 Rp.1.268.911.025
108 Rp.24.740.752 Rp.11.787.285 Rp.12.953.467 Rp.1.257.123.740
109 Rp.24.740.752 Rp.11.907.614 Rp.12.833.138 Rp.1.245.216.126
110 Rp.24.740.752 Rp.12.029.171 Rp.12.711.581 Rp.1.233.186.955
111 Rp.24.740.752 Rp.12.151.969 Rp.12.588.783 Rp.1.221.034.986
112 Rp.24.740.752 Rp.12.276.020 Rp.12.464.732 Rp.1.208.758.966
113 Rp.24.740.752 Rp.12.401.338 Rp.12.339.414 Rp.1.196.357.628
114 Rp.24.740.752 Rp.12.527.935 Rp.12.212.817 Rp.1.183.829.693
115 Rp.24.740.752 Rp.12.655.824 Rp.12.084.928 Rp.1.171.173.869
116 Rp.24.740.752 Rp.12.785.019 Rp.11.955.733 Rp.1.158.388.850
117 Rp.24.740.752 Rp.12.915.532 Rp.11.825.220 Rp.1.145.473.318
118 Rp.24.740.752 Rp.13.047.379 Rp.11.693.373 Rp.1.132.425.939
119 Rp.24.740.752 Rp.13.180.571 Rp.11.560.181 Rp.1.119.245.368
120 Rp.24.740.752 Rp.13.315.122 Rp.11.425.630 Rp.1.105.930.246
121 Rp.24.740.752 Rp.13.451.047 Rp.11.289.705 Rp.1.092.479.199
122 Rp.24.740.752 Rp.13.588.360 Rp.11.152.392 Rp.1.078.890.839
123 Rp.24.740.752 Rp.13.727.075 Rp.11.013.677 Rp.1.065.163.764
124 Rp.24.740.752 Rp.13.867.205 Rp.10.873.547 Rp.1.051.296.559
125 Rp.24.740.752 Rp.14.008.766 Rp.10.731.986 Rp.1.037.287.793
126 Rp.24.740.752 Rp.14.151.772 Rp.10.588.980 Rp.1.023.136.021
127 Rp.24.740.752 Rp.14.296.238 Rp.10.444.514 Rp.1.008.839.783
128 Rp.24.740.752 Rp.14.442.179 Rp.10.298.573 Rp.994.397.604
129 Rp.24.740.752 Rp.14.589.610 Rp.10.151.142 Rp.979.807.994
130 Rp.24.740.752 Rp.14.738.545 Rp.10.002.207 Rp.965.069.449
131 Rp.24.740.752 Rp.14.889.001 Rp.9.851.751 Rp.950.180.448
132 Rp.24.740.752 Rp.15.040.993 Rp.9.699.759 Rp.935.139.455
133 Rp.24.740.752 Rp.15.194.537 Rp.9.546.215 Rp.919.944.918
134 Rp.24.740.752 Rp.15.349.648 Rp.9.391.104 Rp.904.595.270
135 Rp.24.740.752 Rp.15.506.342 Rp.9.234.410 Rp.889.088.928
136 Rp.24.740.752 Rp.15.664.636 Rp.9.076.116 Rp.873.424.292
137 Rp.24.740.752 Rp.15.824.546 Rp.8.916.206 Rp.857.599.746
138 Rp.24.740.752 Rp.15.986.088 Rp.8.754.664 Rp.841.613.658
139 Rp.24.740.752 Rp.16.149.279 Rp.8.591.473 Rp.825.464.379
140 Rp.24.740.752 Rp.16.314.136 Rp.8.426.616 Rp.809.150.243
141 Rp.24.740.752 Rp.16.480.677 Rp.8.260.075 Rp.792.669.566
142 Rp.24.740.752 Rp.16.648.917 Rp.8.091.835 Rp.776.020.649
143 Rp.24.740.752 Rp.16.818.875 Rp.7.921.877 Rp.759.201.774
144 Rp.24.740.752 Rp.16.990.567 Rp.7.750.185 Rp.742.211.207
145 Rp.24.740.752 Rp.17.164.013 Rp.7.576.739 Rp.725.047.194
146 Rp.24.740.752 Rp.17.339.229 Rp.7.401.523 Rp.707.707.965
147 Rp.24.740.752 Rp.17.516.233 Rp.7.224.519 Rp.690.191.732
148 Rp.24.740.752 Rp.17.695.045 Rp.7.045.707 Rp.672.496.687
149 Rp.24.740.752 Rp.17.875.682 Rp.6.865.070 Rp.654.621.005
150 Rp.24.740.752 Rp.18.058.163 Rp.6.682.589 Rp.636.562.842
151 Rp.24.740.752 Rp.18.242.506 Rp.6.498.246 Rp.618.320.336
152 Rp.24.740.752 Rp.18.428.732 Rp.6.312.020 Rp.599.891.604
153 Rp.24.740.752 Rp.18.616.859 Rp.6.123.893 Rp.581.274.745
154 Rp.24.740.752 Rp.18.806.906 Rp.5.933.846 Rp.562.467.839
155 Rp.24.740.752 Rp.18.998.893 Rp.5.741.859 Rp.543.468.946
156 Rp.24.740.752 Rp.19.192.840 Rp.5.547.912 Rp.524.276.106
157 Rp.24.740.752 Rp.19.388.767 Rp.5.351.985 Rp.504.887.339
158 Rp.24.740.752 Rp.19.586.694 Rp.5.154.058 Rp.485.300.645
159 Rp.24.740.752 Rp.19.786.641 Rp.4.954.111 Rp.465.514.004
160 Rp.24.740.752 Rp.19.988.630 Rp.4.752.122 Rp.445.525.374
161 Rp.24.740.752 Rp.20.192.680 Rp.4.548.072 Rp.425.332.694
162 Rp.24.740.752 Rp.20.398.814 Rp.4.341.938 Rp.404.933.880
163 Rp.24.740.752 Rp.20.607.052 Rp.4.133.700 Rp.384.326.828
164 Rp.24.740.752 Rp.20.817.416 Rp.3.923.336 Rp.363.509.412
165 Rp.24.740.752 Rp.21.029.927 Rp.3.710.825 Rp.342.479.485
166 Rp.24.740.752 Rp.21.244.607 Rp.3.496.145 Rp.321.234.878
167 Rp.24.740.752 Rp.21.461.479 Rp.3.279.273 Rp.299.773.399
168 Rp.24.740.752 Rp.21.680.565 Rp.3.060.187 Rp.278.092.834
169 Rp.24.740.752 Rp.21.901.888 Rp.2.838.864 Rp.256.190.946
170 Rp.24.740.752 Rp.22.125.469 Rp.2.615.283 Rp.234.065.477
171 Rp.24.740.752 Rp.22.351.334 Rp.2.389.418 Rp.211.714.143
172 Rp.24.740.752 Rp.22.579.503 Rp.2.161.249 Rp.189.134.640
173 Rp.24.740.752 Rp.22.810.003 Rp.1.930.749 Rp.166.324.637
174 Rp.24.740.752 Rp.23.042.855 Rp.1.697.897 Rp.143.281.782
175 Rp.24.740.752 Rp.23.278.084 Rp.1.462.668 Rp.120.003.698
176 Rp.24.740.752 Rp.23.515.714 Rp.1.225.038 Rp.96.487.984
177 Rp.24.740.752 Rp.23.755.770 Rp.984.982 Rp.72.732.214
178 Rp.24.740.752 Rp.23.998.277 Rp.742.475 Rp.48.733.937
179 Rp.24.740.752 Rp.24.243.260 Rp.497.492 Rp.24.490.677
180 Rp.24.740.752 Rp.24.490.677 Rp.250.009 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KONDOTEL Dijual
    di Surabaya
    Rp2,5mily
    KONDOTEL Dijual
    di Surabaya
    Rp2,5mily
    • 3
    • 2
    • 120
    Lihat Rincian
    Rp2,5mily
  • APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    APARTEMEN Dijual
    di Surabaya
    Rp3,96mily
    • 4
    • 3
    • 168
    Lihat Rincian
    Rp3,96mily
  • RUMAH Dijual
    di Surabaya
    Rp47mily
    RUMAH Dijual
    di Surabaya
    Rp47mily
    • 5
    • 5
    • 1000
    • 800
    Lihat Rincian
    Rp47mily
  • KOST Dijual
    di Surabaya
    Rp5mily
    KOST Dijual
    di Surabaya
    Rp5mily
    • 11
    • 11
    • 481
    • 450
    Lihat Rincian
    Rp5mily
  • RUMAH Dijual
    di Surabaya
    Rp2,8mily
    RUMAH Dijual
    di Surabaya
    Rp2,8mily
    • 4
    • 3
    • 170
    • 180
    Lihat Rincian
    Rp2,8mily
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily
  • APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    APARTEMEN Dijual
    di Surabaya
    Rp1,9mily
    • 1
    • 1
    • 78
    Lihat Rincian
    Rp1,9mily
  • RUKO Dijual
    di Surabaya
    Rp2,1mily
    RUKO Dijual
    di Surabaya
    Rp2,1mily
    • 2
    • 63
    • 154
    Lihat Rincian
    Rp2,1mily

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