Konut Kredisi Tahsis Ücreti çekilen kredinin %0,5 i kadardır.
Ekspertiz ücreti 600 TL (Ekspertiz Ücreti, İstanbul'da yer alan 100 metrekare daire baz alınarak KDV dahil olarak yaklaşık hesaplanmıştır)
Hayat Sigortası 353.4TL - 100.000 TL ve 35 yaş üzerinden yıllık hesaplanmıştır.
Taksit No |
Taksit Tutarı |
Anapara |
Faiz |
Kalan Anapara |
1 |
858,88 TL |
163,88TL |
579,17 TL |
49.836,12 TL |
2 |
858,88 TL |
166,15TL |
577,27 TL |
49.669,97 TL |
3 |
858,88 TL |
168,46TL |
575,34 TL |
49.501,51 TL |
4 |
858,88 TL |
170,81TL |
573,39 TL |
49.330,70 TL |
5 |
858,88 TL |
173,18TL |
571,41 TL |
49.157,52 TL |
6 |
858,88 TL |
175,59TL |
569,41 TL |
48.981,93 TL |
7 |
858,88 TL |
178,03TL |
567,37 TL |
48.803,91 TL |
8 |
858,88 TL |
180,50TL |
565,31 TL |
48.623,41 TL |
9 |
858,88 TL |
183,01TL |
563,22 TL |
48.440,40 TL |
10 |
858,88 TL |
185,55TL |
561,10 TL |
48.254,84 TL |
11 |
858,88 TL |
188,13TL |
558,95 TL |
48.066,71 TL |
12 |
858,88 TL |
190,75TL |
556,77 TL |
47.875,96 TL |
13 |
858,88 TL |
193,40TL |
554,56 TL |
47.682,56 TL |
14 |
858,88 TL |
196,09TL |
552,32 TL |
47.486,47 TL |
15 |
858,88 TL |
198,81TL |
550,05 TL |
47.287,65 TL |
16 |
858,88 TL |
201,58TL |
547,75 TL |
47.086,08 TL |
17 |
858,88 TL |
204,38TL |
545,41 TL |
46.881,70 TL |
18 |
858,88 TL |
207,22TL |
543,05 TL |
46.674,48 TL |
19 |
858,88 TL |
210,10TL |
540,65 TL |
46.464,38 TL |
20 |
858,88 TL |
213,02TL |
538,21 TL |
46.251,35 TL |
21 |
858,88 TL |
215,98TL |
535,74 TL |
46.035,37 TL |
22 |
858,88 TL |
218,98TL |
533,24 TL |
45.816,39 TL |
23 |
858,88 TL |
222,03TL |
530,71 TL |
45.594,36 TL |
24 |
858,88 TL |
225,11TL |
528,13 TL |
45.369,24 TL |
25 |
858,88 TL |
228,24TL |
525,53 TL |
45.141,00 TL |
26 |
858,88 TL |
231,42TL |
522,88 TL |
44.909,58 TL |
27 |
858,88 TL |
234,63TL |
520,20 TL |
44.674,95 TL |
28 |
858,88 TL |
237,89TL |
517,48 TL |
44.437,06 TL |
29 |
858,88 TL |
241,20TL |
514,73 TL |
44.195,86 TL |
30 |
858,88 TL |
244,55TL |
511,94 TL |
43.951,30 TL |
31 |
858,88 TL |
247,95TL |
509,10 TL |
43.703,35 TL |
32 |
858,88 TL |
251,40TL |
506,23 TL |
43.451,95 TL |
33 |
858,88 TL |
254,89TL |
503,32 TL |
43.197,06 TL |
34 |
858,88 TL |
258,44TL |
500,37 TL |
42.938,62 TL |
35 |
858,88 TL |
262,03TL |
497,37 TL |
42.676,59 TL |
36 |
858,88 TL |
265,67TL |
494,34 TL |
42.410,92 TL |
37 |
858,88 TL |
269,36TL |
491,26 TL |
42.141,55 TL |
38 |
858,88 TL |
273,11TL |
488,14 TL |
41.868,44 TL |
39 |
858,88 TL |
276,90TL |
484,98 TL |
41.591,54 TL |
40 |
858,88 TL |
280,75TL |
481,77 TL |
41.310,79 TL |
41 |
858,88 TL |
284,66TL |
478,52 TL |
41.026,13 TL |
42 |
858,88 TL |
288,61TL |
475,22 TL |
40.737,52 TL |
43 |
858,88 TL |
292,62TL |
471,88 TL |
40.444,89 TL |
44 |
858,88 TL |
296,69TL |
468,49 TL |
40.148,20 TL |
45 |
858,88 TL |
300,82TL |
465,05 TL |
39.847,38 TL |
46 |
858,88 TL |
305,00TL |
461,57 TL |
39.542,39 TL |
47 |
858,88 TL |
309,24TL |
458,03 TL |
39.233,15 TL |
48 |
858,88 TL |
313,54TL |
454,45 TL |
38.919,61 TL |
49 |
858,88 TL |
317,89TL |
450,82 TL |
38.601,72 TL |
50 |
858,88 TL |
322,31TL |
447,14 TL |
38.279,41 TL |
51 |
858,88 TL |
326,79TL |
443,40 TL |
37.952,62 TL |
52 |
858,88 TL |
331,33TL |
439,62 TL |
37.621,28 TL |
53 |
858,88 TL |
335,94TL |
435,78 TL |
37.285,34 TL |
54 |
858,88 TL |
340,61TL |
431,89 TL |
36.944,73 TL |
55 |
858,88 TL |
345,34TL |
427,94 TL |
36.599,39 TL |
56 |
858,88 TL |
350,14TL |
423,94 TL |
36.249,24 TL |
57 |
858,88 TL |
355,01TL |
419,89 TL |
35.894,23 TL |
58 |
858,88 TL |
359,95TL |
415,77 TL |
35.534,28 TL |
59 |
858,88 TL |
364,95TL |
411,61 TL |
35.169,33 TL |
60 |
858,88 TL |
370,02TL |
407,38 TL |
34.799,31 TL |
61 |
858,88 TL |
375,17TL |
403,09 TL |
34.424,15 TL |
62 |
858,88 TL |
380,38TL |
398,75 TL |
34.043,77 TL |
63 |
858,88 TL |
385,67TL |
394,34 TL |
33.658,10 TL |
64 |
858,88 TL |
391,03TL |
389,87 TL |
33.267,07 TL |
65 |
858,88 TL |
396,46TL |
385,34 TL |
32.870,60 TL |
66 |
858,88 TL |
401,97TL |
380,75 TL |
32.468,63 TL |
67 |
858,88 TL |
407,56TL |
376,09 TL |
32.061,07 TL |
68 |
858,88 TL |
413,23TL |
371,37 TL |
31.647,84 TL |
69 |
858,88 TL |
418,97TL |
366,59 TL |
31.228,87 TL |
70 |
858,88 TL |
424,79TL |
361,73 TL |
30.804,07 TL |
71 |
858,88 TL |
430,70TL |
356,81 TL |
30.373,37 TL |
72 |
858,88 TL |
436,69TL |
351,82 TL |
29.936,69 TL |
73 |
858,88 TL |
442,76TL |
346,77 TL |
29.493,93 TL |
74 |
858,88 TL |
448,91TL |
341,64 TL |
29.045,02 TL |
75 |
858,88 TL |
455,15TL |
336,44 TL |
28.589,87 TL |
76 |
858,88 TL |
461,48TL |
331,17 TL |
28.128,39 TL |
77 |
858,88 TL |
467,89TL |
325,82 TL |
27.660,50 TL |
78 |
858,88 TL |
474,40TL |
320,40 TL |
27.186,11 TL |
79 |
858,88 TL |
480,99TL |
314,91 TL |
26.705,12 TL |
80 |
858,88 TL |
487,68TL |
309,33 TL |
26.217,44 TL |
81 |
858,88 TL |
494,45TL |
303,69 TL |
25.722,99 TL |
82 |
858,88 TL |
501,33TL |
297,96 TL |
25.221,66 TL |
83 |
858,88 TL |
508,30TL |
292,15 TL |
24.713,37 TL |
84 |
858,88 TL |
515,36TL |
286,26 TL |
24.198,01 TL |
85 |
858,88 TL |
522,52TL |
280,29 TL |
23.675,48 TL |
86 |
858,88 TL |
529,79TL |
274,24 TL |
23.145,70 TL |
87 |
858,88 TL |
537,15TL |
268,10 TL |
22.608,55 TL |
88 |
858,88 TL |
544,62TL |
261,88 TL |
22.063,93 TL |
89 |
858,88 TL |
552,19TL |
255,57 TL |
21.511,74 TL |
90 |
858,88 TL |
559,86TL |
249,18 TL |
20.951,88 TL |
91 |
858,88 TL |
567,65TL |
242,69 TL |
20.384,23 TL |
92 |
858,88 TL |
575,54TL |
236,12 TL |
19.808,70 TL |
93 |
858,88 TL |
583,54TL |
229,45 TL |
19.225,16 TL |
94 |
858,88 TL |
591,65TL |
222,69 TL |
18.633,52 TL |
95 |
858,88 TL |
599,87TL |
215,84 TL |
18.033,65 TL |
96 |
858,88 TL |
608,21TL |
208,89 TL |
17.425,44 TL |
97 |
858,88 TL |
616,66TL |
201,84 TL |
16.808,77 TL |
98 |
858,88 TL |
625,23TL |
194,70 TL |
16.183,54 TL |
99 |
858,88 TL |
633,92TL |
187,46 TL |
15.549,62 TL |
100 |
858,88 TL |
642,74TL |
180,12 TL |
14.906,88 TL |
101 |
858,88 TL |
651,67TL |
172,67 TL |
14.255,21 TL |
102 |
858,88 TL |
660,73TL |
165,12 TL |
13.594,48 TL |
103 |
858,88 TL |
669,91TL |
157,47 TL |
12.924,57 TL |
104 |
858,88 TL |
679,22TL |
149,71 TL |
12.245,34 TL |
105 |
858,88 TL |
688,67TL |
141,84 TL |
11.556,68 TL |
106 |
858,88 TL |
698,24TL |
133,86 TL |
10.858,44 TL |
107 |
858,88 TL |
707,94TL |
125,78 TL |
10.150,49 TL |
108 |
858,88 TL |
717,78TL |
117,58 TL |
9.432,71 TL |
109 |
858,88 TL |
727,76TL |
109,26 TL |
8.704,95 TL |
110 |
858,88 TL |
737,88TL |
100,83 TL |
7.967,07 TL |
111 |
858,88 TL |
748,13TL |
92,29 TL |
7.218,94 TL |
112 |
858,88 TL |
758,53TL |
83,62 TL |
6.460,40 TL |
113 |
858,88 TL |
769,08TL |
74,83 TL |
5.691,33 TL |
114 |
858,88 TL |
779,77TL |
65,92 TL |
4.911,56 TL |
115 |
858,88 TL |
790,61TL |
56,89 TL |
4.120,96 TL |
116 |
858,88 TL |
801,59TL |
47,73 TL |
3.319,36 TL |
117 |
858,88 TL |
812,74TL |
38,45 TL |
2.506,62 TL |
118 |
858,88 TL |
824,03TL |
29,04 TL |
1.682,59 TL |
119 |
858,88 TL |
835,49TL |
19,49 TL |
847,10 TL |
120 |
858,88 TL |
847,10TL |
9,81 TL |
0,00 TL |
Tüm ödeme planını göster
|
Taşınır Taşınmaz Rehin Tesis Ücreti 155.76TL (KDV Dahil)
DASK ücreti 144.8TL - Konut Kredisinde 100.000 TL üzerinden hesaplanmıştır. DASK sigortası için İstanbul merkezde yer alan 100 m2’lik daire baz alınmıştır.
Erken Ödeme Ücreti (kalan vadesi 36 aydan fazla olan krediler için) %2
Erken Ödeme Ücreti (kalan vadesi 36 aydan az olan krediler için) %1 -
Konut finansmanı kapsamına giren kredilerden anapara tutarı üzerinden alınır.