Turkey-specific breakeven — USD assumptions. Factors in Tapu transfer cost and the opportunity cost of holding the deposit elsewhere.
| Yr | Prop Val | Loan Left | Buyer Eq | Cum Rent | Buy NW | Rent NW | Diff |
|---|---|---|---|---|---|---|---|
| 1 | $257,500 | $120,689 | $136,811 | $12,600 | -$12,260 | $126,525 | -$138,785 |
| 2 | $265,225 | $115,996 | $149,229 | $25,578 | -$16,413 | $120,503 | -$136,916 |
| 3 | $273,182 | $110,889 | $162,293 | $38,945 | -$19,920 | $114,440 | -$134,360 |
| 4 | $281,377 | $105,330 | $176,047 | $52,714 | -$22,737 | $108,341 | -$131,078 |
| 5 | $289,819 | $99,280 | $190,539 | $66,895 | -$24,817 | $102,212 | -$127,029 |
| 6 | $298,513 | $92,695 | $205,818 | $81,502 | -$26,108 | $96,061 | -$122,169 |
| 7 | $307,468 | $85,528 | $221,941 | $96,547 | -$26,557 | $89,894 | -$116,451 |
| 8 | $316,693 | $77,727 | $238,965 | $112,043 | -$26,103 | $83,719 | -$109,823 |
| 9 | $326,193 | $69,237 | $256,956 | $128,005 | -$24,684 | $77,546 | -$102,230 |
| 10 | $335,979 | $59,997 | $275,982 | $144,445 | -$22,229 | $71,384 | -$93,612 |