Planning for sale listings

ZUHAL CADDESİNDE TOPRAKTAN SAHİBİNDEN 2+1 DAİRE / OFİS

Beyağaç, Denizli

Portfolio reference

P33124028

This screen currently runs on mock data. Final payment terms may vary based on lender approval or the developer's payment structure.

Premium finance panel

See your payment plan in a few steps

Compare mortgage and project-style collection scenarios within the same interface.

Listing price

TRY 7,480,000

Monthly payment

TRY 213,113

Total repayment

TRY 10,290,074

Down payment

TRY 2,618,000

Planned balance

TRY 4,862,000

Adjust the scenario

Build an equal-installment mortgage plan based on annual interest and term.

Fixed listing priceTRY 7,480,000

Down payment

Down payment ratio

%35

Annual interest rate (%)Term (months)

Planned balance

TRY 4,862,000

Monthly payment

TRY 213,113

Total payment

TRY 10,290,074

Payment table

The table below lists the down payment, monthly installments and any delivery payment line by line.

Active plan

Mortgage

PeriodTypePaymentInterestBalance

Down paymentDown paymentTRY 2,618,000TRY 0TRY 4,862,000

1. AyInstallmentTRY 213,113TRY 131,679TRY 4,780,566

2. AyInstallmentTRY 213,113TRY 129,474TRY 4,696,927

3. AyInstallmentTRY 213,113TRY 127,208TRY 4,611,022

4. AyInstallmentTRY 213,113TRY 124,882TRY 4,522,790

5. AyInstallmentTRY 213,113TRY 122,492TRY 4,432,170

6. AyInstallmentTRY 213,113TRY 120,038TRY 4,339,094

7. AyInstallmentTRY 213,113TRY 117,517TRY 4,243,498

8. AyInstallmentTRY 213,113TRY 114,928TRY 4,145,313

9. AyInstallmentTRY 213,113TRY 112,269TRY 4,044,469

10. AyInstallmentTRY 213,113TRY 109,538TRY 3,940,894

11. AyInstallmentTRY 213,113TRY 106,733TRY 3,834,513

12. AyInstallmentTRY 213,113TRY 103,851TRY 3,725,251

13. AyInstallmentTRY 213,113TRY 100,892TRY 3,613,030

14. AyInstallmentTRY 213,113TRY 97,853TRY 3,497,770

15. AyInstallmentTRY 213,113TRY 94,731TRY 3,379,388

16. AyInstallmentTRY 213,113TRY 91,525TRY 3,257,800

17. AyInstallmentTRY 213,113TRY 88,232TRY 3,132,919

18. AyInstallmentTRY 213,113TRY 84,850TRY 3,004,656

19. AyInstallmentTRY 213,113TRY 81,376TRY 2,872,919

20. AyInstallmentTRY 213,113TRY 77,808TRY 2,737,614

21. AyInstallmentTRY 213,113TRY 74,144TRY 2,598,644

22. AyInstallmentTRY 213,113TRY 70,380TRY 2,455,911

23. AyInstallmentTRY 213,113TRY 66,514TRY 2,309,312

24. AyInstallmentTRY 213,113TRY 62,544TRY 2,158,743

25. AyInstallmentTRY 213,113TRY 58,466TRY 2,004,096

26. AyInstallmentTRY 213,113TRY 54,278TRY 1,845,260

27. AyInstallmentTRY 213,113TRY 49,976TRY 1,682,123

28. AyInstallmentTRY 213,113TRY 45,557TRY 1,514,567

29. AyInstallmentTRY 213,113TRY 41,020TRY 1,342,473

30. AyInstallmentTRY 213,113TRY 36,359TRY 1,165,719

31. AyInstallmentTRY 213,113TRY 31,572TRY 984,177

32. AyInstallmentTRY 213,113TRY 26,655TRY 797,719

33. AyInstallmentTRY 213,113TRY 21,605TRY 606,211

34. AyInstallmentTRY 213,113TRY 16,418TRY 409,516

35. AyInstallmentTRY 213,113TRY 11,091TRY 207,494

36. AyInstallmentTRY 213,113TRY 5,620TRY 0

This calculation is for preliminary guidance only. Please contact your advisor for the final payment plan, credit terms and project-specific collection structure.