About
EX-5ce8fbf4f - Opalz - Danube
Unit type:
Price:640000.0 AED
Area: 402.0 sqft (37.35 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 402.0 sqft (37.35 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% · 17 427 USD
At reservation · April 2026
Paid to the date: 10% · 17 427 USD
Remaining due payment: 156 841 USD
2
10% · 17 427 USD
May 2026
Paid to the date: 20% · 34 854 USD
Remaining due payment: 139 415 USD
3
1% · 1 743 USD
July 2026
Paid to the date: 21% · 36 596 USD
Remaining due payment: 137 672 USD
4
1% · 1 743 USD
August 2026
Paid to the date: 22% · 38 339 USD
Remaining due payment: 135 929 USD
5
5% · 8 713 USD
September 2026
Paid to the date: 27% · 47 052 USD
Remaining due payment: 127 216 USD
6
5% · 8 713 USD
October 2026
Paid to the date: 32% · 55 766 USD
Remaining due payment: 118 502 USD
Resale is available
7
4% · 6 971 USD
November 2026
Paid to the date: 36% · 62 737 USD
Remaining due payment: 111 532 USD
8
4% · 6 971 USD
December 2026
Paid to the date: 40% · 69 707 USD
Remaining due payment: 104 561 USD
9
4% · 6 971 USD
January 2027
Paid to the date: 44% · 76 678 USD
Remaining due payment: 97 590 USD
10
4% · 6 971 USD
February 2027
Paid to the date: 48% · 83 649 USD
Remaining due payment: 90 619 USD
11
4% · 6 971 USD
March 2027
Paid to the date: 52% · 90 619 USD
Remaining due payment: 83 649 USD
12
4% · 6 971 USD
April 2027
Paid to the date: 56% · 97 590 USD
Remaining due payment: 76 678 USD
13
4% · 6 971 USD
May 2027
Paid to the date: 60% · 104 561 USD
Remaining due payment: 69 707 USD
14
1% · 1 743 USD
June 2027
Paid to the date: 61% · 106 304 USD
Remaining due payment: 67 965 USD
15
1% · 1 743 USD
July 2027
Paid to the date: 62% · 108 046 USD
Remaining due payment: 66 222 USD
16
1% · 1 743 USD
August 2027
Paid to the date: 63% · 109 789 USD
Remaining due payment: 64 479 USD
17
1% · 1 743 USD
September 2027
Paid to the date: 64% · 111 532 USD
Remaining due payment: 62 737 USD
18
1% · 1 743 USD
October 2027
Paid to the date: 65% · 113 274 USD
Remaining due payment: 60 994 USD
19
1% · 1 743 USD
November 2027
Paid to the date: 66% · 115 017 USD
Remaining due payment: 59 251 USD
20
1% · 1 743 USD
December 2027
Paid to the date: 67% · 116 760 USD
Remaining due payment: 57 508 USD
21
1% · 1 743 USD
January 2028
Paid to the date: 68% · 118 502 USD
Remaining due payment: 55 766 USD
22
1% · 1 743 USD
February 2028
Paid to the date: 69% · 120 245 USD
Remaining due payment: 54 023 USD
23
1% · 1 743 USD
March 2028
Paid to the date: 70% · 121 988 USD
Remaining due payment: 52 280 USD
24
1% · 1 743 USD
April 2028
Paid to the date: 71% · 123 730 USD
Remaining due payment: 50 538 USD
25
1% · 1 743 USD
May 2028
Paid to the date: 72% · 125 473 USD
Remaining due payment: 48 795 USD
26
1% · 1 743 USD
June 2028
Paid to the date: 73% · 127 216 USD
Remaining due payment: 47 052 USD
27
1% · 1 743 USD
July 2028
Paid to the date: 74% · 128 958 USD
Remaining due payment: 45 310 USD
28
1% · 1 743 USD
August 2028
Paid to the date: 75% · 130 701 USD
Remaining due payment: 43 567 USD
29
1% · 1 743 USD
September 2028
Paid to the date: 76% · 132 444 USD
Remaining due payment: 41 824 USD
30
1% · 1 743 USD
October 2028
Paid to the date: 77% · 134 186 USD
Remaining due payment: 40 082 USD
31
1% · 1 743 USD
November 2028
Paid to the date: 78% · 135 929 USD
Remaining due payment: 38 339 USD
32
1% · 1 743 USD
December 2028
Paid to the date: 79% · 137 672 USD
Remaining due payment: 36 596 USD
33
1% · 1 743 USD
January 2029
Paid to the date: 80% · 139 415 USD
Remaining due payment: 34 854 USD
34
1% · 1 743 USD
February 2029
Paid to the date: 81% · 141 157 USD
Remaining due payment: 33 111 USD
35
1% · 1 743 USD
March 2029
Paid to the date: 82% · 142 900 USD
Remaining due payment: 31 368 USD
36
1% · 1 743 USD
April 2029
Paid to the date: 83% · 144 643 USD
Remaining due payment: 29 626 USD
37
1% · 1 743 USD
May 2029
Paid to the date: 84% · 146 385 USD
Remaining due payment: 27 883 USD
38
1% · 1 743 USD
June 2029
Paid to the date: 85% · 148 128 USD
Remaining due payment: 26 140 USD
39
1% · 1 743 USD
July 2029
Paid to the date: 86% · 149 871 USD
Remaining due payment: 24 398 USD
40
1% · 1 743 USD
August 2029
Paid to the date: 87% · 151 613 USD
Remaining due payment: 22 655 USD
41
1% · 1 743 USD
September 2029
Paid to the date: 88% · 153 356 USD
Remaining due payment: 20 912 USD
42
1% · 1 743 USD
October 2029
Paid to the date: 89% · 155 099 USD
Remaining due payment: 19 170 USD
43
1% · 1 743 USD
November 2029
Paid to the date: 90% · 156 841 USD
Remaining due payment: 17 427 USD
44
1% · 1 743 USD
December 2029
Paid to the date: 91% · 158 584 USD
Remaining due payment: 15 684 USD
45
1% · 1 743 USD
January 2030
Paid to the date: 92% · 160 327 USD
Remaining due payment: 13 941 USD
46
1% · 1 743 USD
February 2030
Paid to the date: 93% · 162 069 USD
Remaining due payment: 12 199 USD
47
1% · 1 743 USD
March 2030
Paid to the date: 94% · 163 812 USD
Remaining due payment: 10 456 USD
48
1% · 1 743 USD
April 2030
Paid to the date: 95% · 165 555 USD
Remaining due payment: 8 713 USD
49
1% · 1 743 USD
May 2030
Paid to the date: 96% · 167 297 USD
Remaining due payment: 6 971 USD
50
1% · 1 743 USD
June 2030
Paid to the date: 97% · 169 040 USD
Remaining due payment: 5 228 USD
51
1% · 1 743 USD
July 2030
Paid to the date: 98% · 170 783 USD
Remaining due payment: 3 485 USD
52
1% · 1 743 USD
August 2030
Paid to the date: 99% · 172 525 USD
Remaining due payment: 1 743 USD
53
1% · 1 743 USD
September 2030
Paid to the date: 100% · 174 268 USD
Remaining due payment: 0.0000 USD