About
EX-2fc4e31bd - Opalz - Danube
Unit type:
Price:2000000.0 AED
Area: 1041.0 sqft (96.71 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 1041.0 sqft (96.71 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 54 459 USD
At reservation · April 2026
Paid to the date: 10% · 54 459 USD
Remaining due payment: 490 129 USD
2
10% · 54 459 USD
May 2026
Paid to the date: 20% · 108 918 USD
Remaining due payment: 435 670 USD
3
1% · 5 446 USD
July 2026
Paid to the date: 21% · 114 363 USD
Remaining due payment: 430 224 USD
4
1% · 5 446 USD
August 2026
Paid to the date: 22% · 119 809 USD
Remaining due payment: 424 778 USD
5
5% · 27 229 USD
September 2026
Paid to the date: 27% · 147 039 USD
Remaining due payment: 397 549 USD
6
5% · 27 229 USD
October 2026
Paid to the date: 32% · 174 268 USD
Remaining due payment: 370 320 USD
Resale is available
7
4% · 21 784 USD
November 2026
Paid to the date: 36% · 196 052 USD
Remaining due payment: 348 536 USD
8
4% · 21 784 USD
December 2026
Paid to the date: 40% · 217 835 USD
Remaining due payment: 326 753 USD
9
4% · 21 784 USD
January 2027
Paid to the date: 44% · 239 619 USD
Remaining due payment: 304 969 USD
10
4% · 21 784 USD
February 2027
Paid to the date: 48% · 261 402 USD
Remaining due payment: 283 186 USD
11
4% · 21 784 USD
March 2027
Paid to the date: 52% · 283 186 USD
Remaining due payment: 261 402 USD
12
4% · 21 784 USD
April 2027
Paid to the date: 56% · 304 969 USD
Remaining due payment: 239 619 USD
13
4% · 21 784 USD
May 2027
Paid to the date: 60% · 326 753 USD
Remaining due payment: 217 835 USD
14
1% · 5 446 USD
June 2027
Paid to the date: 61% · 332 198 USD
Remaining due payment: 212 389 USD
15
1% · 5 446 USD
July 2027
Paid to the date: 62% · 337 644 USD
Remaining due payment: 206 943 USD
16
1% · 5 446 USD
August 2027
Paid to the date: 63% · 343 090 USD
Remaining due payment: 201 497 USD
17
1% · 5 446 USD
September 2027
Paid to the date: 64% · 348 536 USD
Remaining due payment: 196 052 USD
18
1% · 5 446 USD
October 2027
Paid to the date: 65% · 353 982 USD
Remaining due payment: 190 606 USD
19
1% · 5 446 USD
November 2027
Paid to the date: 66% · 359 428 USD
Remaining due payment: 185 160 USD
20
1% · 5 446 USD
December 2027
Paid to the date: 67% · 364 874 USD
Remaining due payment: 179 714 USD
21
1% · 5 446 USD
January 2028
Paid to the date: 68% · 370 320 USD
Remaining due payment: 174 268 USD
22
1% · 5 446 USD
February 2028
Paid to the date: 69% · 375 765 USD
Remaining due payment: 168 822 USD
23
1% · 5 446 USD
March 2028
Paid to the date: 70% · 381 211 USD
Remaining due payment: 163 376 USD
24
1% · 5 446 USD
April 2028
Paid to the date: 71% · 386 657 USD
Remaining due payment: 157 930 USD
25
1% · 5 446 USD
May 2028
Paid to the date: 72% · 392 103 USD
Remaining due payment: 152 485 USD
26
1% · 5 446 USD
June 2028
Paid to the date: 73% · 397 549 USD
Remaining due payment: 147 039 USD
27
1% · 5 446 USD
July 2028
Paid to the date: 74% · 402 995 USD
Remaining due payment: 141 593 USD
28
1% · 5 446 USD
August 2028
Paid to the date: 75% · 408 441 USD
Remaining due payment: 136 147 USD
29
1% · 5 446 USD
September 2028
Paid to the date: 76% · 413 887 USD
Remaining due payment: 130 701 USD
30
1% · 5 446 USD
October 2028
Paid to the date: 77% · 419 332 USD
Remaining due payment: 125 255 USD
31
1% · 5 446 USD
November 2028
Paid to the date: 78% · 424 778 USD
Remaining due payment: 119 809 USD
32
1% · 5 446 USD
December 2028
Paid to the date: 79% · 430 224 USD
Remaining due payment: 114 363 USD
33
1% · 5 446 USD
January 2029
Paid to the date: 80% · 435 670 USD
Remaining due payment: 108 918 USD
34
1% · 5 446 USD
February 2029
Paid to the date: 81% · 441 116 USD
Remaining due payment: 103 472 USD
35
1% · 5 446 USD
March 2029
Paid to the date: 82% · 446 562 USD
Remaining due payment: 98 026 USD
36
1% · 5 446 USD
April 2029
Paid to the date: 83% · 452 008 USD
Remaining due payment: 92 580 USD
37
1% · 5 446 USD
May 2029
Paid to the date: 84% · 457 454 USD
Remaining due payment: 87 134 USD
38
1% · 5 446 USD
June 2029
Paid to the date: 85% · 462 899 USD
Remaining due payment: 81 688 USD
39
1% · 5 446 USD
July 2029
Paid to the date: 86% · 468 345 USD
Remaining due payment: 76 242 USD
40
1% · 5 446 USD
August 2029
Paid to the date: 87% · 473 791 USD
Remaining due payment: 70 796 USD
41
1% · 5 446 USD
September 2029
Paid to the date: 88% · 479 237 USD
Remaining due payment: 65 351 USD
42
1% · 5 446 USD
October 2029
Paid to the date: 89% · 484 683 USD
Remaining due payment: 59 905 USD
43
1% · 5 446 USD
November 2029
Paid to the date: 90% · 490 129 USD
Remaining due payment: 54 459 USD
44
1% · 5 446 USD
December 2029
Paid to the date: 91% · 495 575 USD
Remaining due payment: 49 013 USD
45
1% · 5 446 USD
January 2030
Paid to the date: 92% · 501 021 USD
Remaining due payment: 43 567 USD
46
1% · 5 446 USD
February 2030
Paid to the date: 93% · 506 466 USD
Remaining due payment: 38 121 USD
47
1% · 5 446 USD
March 2030
Paid to the date: 94% · 511 912 USD
Remaining due payment: 32 675 USD
48
1% · 5 446 USD
April 2030
Paid to the date: 95% · 517 358 USD
Remaining due payment: 27 229 USD
49
1% · 5 446 USD
May 2030
Paid to the date: 96% · 522 804 USD
Remaining due payment: 21 784 USD
50
1% · 5 446 USD
June 2030
Paid to the date: 97% · 528 250 USD
Remaining due payment: 16 338 USD
51
1% · 5 446 USD
July 2030
Paid to the date: 98% · 533 696 USD
Remaining due payment: 10 892 USD
52
1% · 5 446 USD
August 2030
Paid to the date: 99% · 539 142 USD
Remaining due payment: 5 446 USD
53
1% · 5 446 USD
September 2030
Paid to the date: 100% · 544 588 USD
Remaining due payment: 0.0000 USD