About
EX-988d021d6 - Opalz - Danube
Unit type:
Price:1225000.0 AED
Area: 753.0 sqft (69.96 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 753.0 sqft (69.96 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% · 33 356 USD
At reservation · April 2026
Paid to the date: 10% · 33 356 USD
Remaining due payment: 300 204 USD
2
10% · 33 356 USD
May 2026
Paid to the date: 20% · 66 712 USD
Remaining due payment: 266 848 USD
3
1% · 3 336 USD
July 2026
Paid to the date: 21% · 70 048 USD
Remaining due payment: 263 512 USD
4
1% · 3 336 USD
August 2026
Paid to the date: 22% · 73 383 USD
Remaining due payment: 260 177 USD
5
5% · 16 678 USD
September 2026
Paid to the date: 27% · 90 061 USD
Remaining due payment: 243 499 USD
6
5% · 16 678 USD
October 2026
Paid to the date: 32% · 106 739 USD
Remaining due payment: 226 821 USD
Resale is available
7
4% · 13 342 USD
November 2026
Paid to the date: 36% · 120 082 USD
Remaining due payment: 213 478 USD
8
4% · 13 342 USD
December 2026
Paid to the date: 40% · 133 424 USD
Remaining due payment: 200 136 USD
9
4% · 13 342 USD
January 2027
Paid to the date: 44% · 146 766 USD
Remaining due payment: 186 794 USD
10
4% · 13 342 USD
February 2027
Paid to the date: 48% · 160 109 USD
Remaining due payment: 173 451 USD
11
4% · 13 342 USD
March 2027
Paid to the date: 52% · 173 451 USD
Remaining due payment: 160 109 USD
12
4% · 13 342 USD
April 2027
Paid to the date: 56% · 186 794 USD
Remaining due payment: 146 766 USD
13
4% · 13 342 USD
May 2027
Paid to the date: 60% · 200 136 USD
Remaining due payment: 133 424 USD
14
1% · 3 336 USD
June 2027
Paid to the date: 61% · 203 472 USD
Remaining due payment: 130 088 USD
15
1% · 3 336 USD
July 2027
Paid to the date: 62% · 206 807 USD
Remaining due payment: 126 753 USD
16
1% · 3 336 USD
August 2027
Paid to the date: 63% · 210 143 USD
Remaining due payment: 123 417 USD
17
1% · 3 336 USD
September 2027
Paid to the date: 64% · 213 478 USD
Remaining due payment: 120 082 USD
18
1% · 3 336 USD
October 2027
Paid to the date: 65% · 216 814 USD
Remaining due payment: 116 746 USD
19
1% · 3 336 USD
November 2027
Paid to the date: 66% · 220 150 USD
Remaining due payment: 113 410 USD
20
1% · 3 336 USD
December 2027
Paid to the date: 67% · 223 485 USD
Remaining due payment: 110 075 USD
21
1% · 3 336 USD
January 2028
Paid to the date: 68% · 226 821 USD
Remaining due payment: 106 739 USD
22
1% · 3 336 USD
February 2028
Paid to the date: 69% · 230 156 USD
Remaining due payment: 103 404 USD
23
1% · 3 336 USD
March 2028
Paid to the date: 70% · 233 492 USD
Remaining due payment: 100 068 USD
24
1% · 3 336 USD
April 2028
Paid to the date: 71% · 236 828 USD
Remaining due payment: 96 732 USD
25
1% · 3 336 USD
May 2028
Paid to the date: 72% · 240 163 USD
Remaining due payment: 93 397 USD
26
1% · 3 336 USD
June 2028
Paid to the date: 73% · 243 499 USD
Remaining due payment: 90 061 USD
27
1% · 3 336 USD
July 2028
Paid to the date: 74% · 246 834 USD
Remaining due payment: 86 726 USD
28
1% · 3 336 USD
August 2028
Paid to the date: 75% · 250 170 USD
Remaining due payment: 83 390 USD
29
1% · 3 336 USD
September 2028
Paid to the date: 76% · 253 506 USD
Remaining due payment: 80 054 USD
30
1% · 3 336 USD
October 2028
Paid to the date: 77% · 256 841 USD
Remaining due payment: 76 719 USD
31
1% · 3 336 USD
November 2028
Paid to the date: 78% · 260 177 USD
Remaining due payment: 73 383 USD
32
1% · 3 336 USD
December 2028
Paid to the date: 79% · 263 512 USD
Remaining due payment: 70 048 USD
33
1% · 3 336 USD
January 2029
Paid to the date: 80% · 266 848 USD
Remaining due payment: 66 712 USD
34
1% · 3 336 USD
February 2029
Paid to the date: 81% · 270 184 USD
Remaining due payment: 63 376 USD
35
1% · 3 336 USD
March 2029
Paid to the date: 82% · 273 519 USD
Remaining due payment: 60 041 USD
36
1% · 3 336 USD
April 2029
Paid to the date: 83% · 276 855 USD
Remaining due payment: 56 705 USD
37
1% · 3 336 USD
May 2029
Paid to the date: 84% · 280 190 USD
Remaining due payment: 53 370 USD
38
1% · 3 336 USD
June 2029
Paid to the date: 85% · 283 526 USD
Remaining due payment: 50 034 USD
39
1% · 3 336 USD
July 2029
Paid to the date: 86% · 286 862 USD
Remaining due payment: 46 698 USD
40
1% · 3 336 USD
August 2029
Paid to the date: 87% · 290 197 USD
Remaining due payment: 43 363 USD
41
1% · 3 336 USD
September 2029
Paid to the date: 88% · 293 533 USD
Remaining due payment: 40 027 USD
42
1% · 3 336 USD
October 2029
Paid to the date: 89% · 296 868 USD
Remaining due payment: 36 692 USD
43
1% · 3 336 USD
November 2029
Paid to the date: 90% · 300 204 USD
Remaining due payment: 33 356 USD
44
1% · 3 336 USD
December 2029
Paid to the date: 91% · 303 539 USD
Remaining due payment: 30 020 USD
45
1% · 3 336 USD
January 2030
Paid to the date: 92% · 306 875 USD
Remaining due payment: 26 685 USD
46
1% · 3 336 USD
February 2030
Paid to the date: 93% · 310 211 USD
Remaining due payment: 23 349 USD
47
1% · 3 336 USD
March 2030
Paid to the date: 94% · 313 546 USD
Remaining due payment: 20 014 USD
48
1% · 3 336 USD
April 2030
Paid to the date: 95% · 316 882 USD
Remaining due payment: 16 678 USD
49
1% · 3 336 USD
May 2030
Paid to the date: 96% · 320 217 USD
Remaining due payment: 13 342 USD
50
1% · 3 336 USD
June 2030
Paid to the date: 97% · 323 553 USD
Remaining due payment: 10 007 USD
51
1% · 3 336 USD
July 2030
Paid to the date: 98% · 326 889 USD
Remaining due payment: 6 671 USD
52
1% · 3 336 USD
August 2030
Paid to the date: 99% · 330 224 USD
Remaining due payment: 3 336 USD
53
1% · 3 336 USD
September 2030
Paid to the date: 100% · 333 560 USD
Remaining due payment: 0.0000 USD