About
EX-7c408729e - Opalz - Danube
Unit type:
Price:620000.0 AED
Area: 423.0 sqft (39.3 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 423.0 sqft (39.3 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% · 16 882 USD
At reservation · April 2026
Paid to the date: 10% · 16 882 USD
Remaining due payment: 151 940 USD
2
10% · 16 882 USD
May 2026
Paid to the date: 20% · 33 764 USD
Remaining due payment: 135 058 USD
3
1% · 1 688 USD
July 2026
Paid to the date: 21% · 35 453 USD
Remaining due payment: 133 369 USD
4
1% · 1 688 USD
August 2026
Paid to the date: 22% · 37 141 USD
Remaining due payment: 131 681 USD
5
5% · 8 441 USD
September 2026
Paid to the date: 27% · 45 582 USD
Remaining due payment: 123 240 USD
6
5% · 8 441 USD
October 2026
Paid to the date: 32% · 54 023 USD
Remaining due payment: 114 799 USD
Resale is available
7
4% · 6 753 USD
November 2026
Paid to the date: 36% · 60 776 USD
Remaining due payment: 108 046 USD
8
4% · 6 753 USD
December 2026
Paid to the date: 40% · 67 529 USD
Remaining due payment: 101 293 USD
9
4% · 6 753 USD
January 2027
Paid to the date: 44% · 74 282 USD
Remaining due payment: 94 540 USD
10
4% · 6 753 USD
February 2027
Paid to the date: 48% · 81 035 USD
Remaining due payment: 87 788 USD
11
4% · 6 753 USD
March 2027
Paid to the date: 52% · 87 788 USD
Remaining due payment: 81 035 USD
12
4% · 6 753 USD
April 2027
Paid to the date: 56% · 94 540 USD
Remaining due payment: 74 282 USD
13
4% · 6 753 USD
May 2027
Paid to the date: 60% · 101 293 USD
Remaining due payment: 67 529 USD
14
1% · 1 688 USD
June 2027
Paid to the date: 61% · 102 982 USD
Remaining due payment: 65 841 USD
15
1% · 1 688 USD
July 2027
Paid to the date: 62% · 104 670 USD
Remaining due payment: 64 152 USD
16
1% · 1 688 USD
August 2027
Paid to the date: 63% · 106 358 USD
Remaining due payment: 62 464 USD
17
1% · 1 688 USD
September 2027
Paid to the date: 64% · 108 046 USD
Remaining due payment: 60 776 USD
18
1% · 1 688 USD
October 2027
Paid to the date: 65% · 109 734 USD
Remaining due payment: 59 088 USD
19
1% · 1 688 USD
November 2027
Paid to the date: 66% · 111 423 USD
Remaining due payment: 57 400 USD
20
1% · 1 688 USD
December 2027
Paid to the date: 67% · 113 111 USD
Remaining due payment: 55 711 USD
21
1% · 1 688 USD
January 2028
Paid to the date: 68% · 114 799 USD
Remaining due payment: 54 023 USD
22
1% · 1 688 USD
February 2028
Paid to the date: 69% · 116 487 USD
Remaining due payment: 52 335 USD
23
1% · 1 688 USD
March 2028
Paid to the date: 70% · 118 176 USD
Remaining due payment: 50 647 USD
24
1% · 1 688 USD
April 2028
Paid to the date: 71% · 119 864 USD
Remaining due payment: 48 958 USD
25
1% · 1 688 USD
May 2028
Paid to the date: 72% · 121 552 USD
Remaining due payment: 47 270 USD
26
1% · 1 688 USD
June 2028
Paid to the date: 73% · 123 240 USD
Remaining due payment: 45 582 USD
27
1% · 1 688 USD
July 2028
Paid to the date: 74% · 124 928 USD
Remaining due payment: 43 894 USD
28
1% · 1 688 USD
August 2028
Paid to the date: 75% · 126 617 USD
Remaining due payment: 42 206 USD
29
1% · 1 688 USD
September 2028
Paid to the date: 76% · 128 305 USD
Remaining due payment: 40 517 USD
30
1% · 1 688 USD
October 2028
Paid to the date: 77% · 129 993 USD
Remaining due payment: 38 829 USD
31
1% · 1 688 USD
November 2028
Paid to the date: 78% · 131 681 USD
Remaining due payment: 37 141 USD
32
1% · 1 688 USD
December 2028
Paid to the date: 79% · 133 369 USD
Remaining due payment: 35 453 USD
33
1% · 1 688 USD
January 2029
Paid to the date: 80% · 135 058 USD
Remaining due payment: 33 764 USD
34
1% · 1 688 USD
February 2029
Paid to the date: 81% · 136 746 USD
Remaining due payment: 32 076 USD
35
1% · 1 688 USD
March 2029
Paid to the date: 82% · 138 434 USD
Remaining due payment: 30 388 USD
36
1% · 1 688 USD
April 2029
Paid to the date: 83% · 140 122 USD
Remaining due payment: 28 700 USD
37
1% · 1 688 USD
May 2029
Paid to the date: 84% · 141 811 USD
Remaining due payment: 27 012 USD
38
1% · 1 688 USD
June 2029
Paid to the date: 85% · 143 499 USD
Remaining due payment: 25 323 USD
39
1% · 1 688 USD
July 2029
Paid to the date: 86% · 145 187 USD
Remaining due payment: 23 635 USD
40
1% · 1 688 USD
August 2029
Paid to the date: 87% · 146 875 USD
Remaining due payment: 21 947 USD
41
1% · 1 688 USD
September 2029
Paid to the date: 88% · 148 563 USD
Remaining due payment: 20 259 USD
42
1% · 1 688 USD
October 2029
Paid to the date: 89% · 150 252 USD
Remaining due payment: 18 570 USD
43
1% · 1 688 USD
November 2029
Paid to the date: 90% · 151 940 USD
Remaining due payment: 16 882 USD
44
1% · 1 688 USD
December 2029
Paid to the date: 91% · 153 628 USD
Remaining due payment: 15 194 USD
45
1% · 1 688 USD
January 2030
Paid to the date: 92% · 155 316 USD
Remaining due payment: 13 506 USD
46
1% · 1 688 USD
February 2030
Paid to the date: 93% · 157 005 USD
Remaining due payment: 11 818 USD
47
1% · 1 688 USD
March 2030
Paid to the date: 94% · 158 693 USD
Remaining due payment: 10 129 USD
48
1% · 1 688 USD
April 2030
Paid to the date: 95% · 160 381 USD
Remaining due payment: 8 441 USD
49
1% · 1 688 USD
May 2030
Paid to the date: 96% · 162 069 USD
Remaining due payment: 6 753 USD
50
1% · 1 688 USD
June 2030
Paid to the date: 97% · 163 757 USD
Remaining due payment: 5 065 USD
51
1% · 1 688 USD
July 2030
Paid to the date: 98% · 165 446 USD
Remaining due payment: 3 376 USD
52
1% · 1 688 USD
August 2030
Paid to the date: 99% · 167 134 USD
Remaining due payment: 1 688 USD
53
1% · 1 688 USD
September 2030
Paid to the date: 100% · 168 822 USD
Remaining due payment: 0.0000 USD