Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 92 580 USD
At reservation · April 2026
Paid to the date: 10% · 92 580 USD
Remaining due payment: 833 220 USD
2
10% · 92 580 USD
May 2026
Paid to the date: 20% · 185 160 USD
Remaining due payment: 740 640 USD
3
1% · 9 258 USD
July 2026
Paid to the date: 21% · 194 418 USD
Remaining due payment: 731 382 USD
4
1% · 9 258 USD
August 2026
Paid to the date: 22% · 203 676 USD
Remaining due payment: 722 124 USD
5
5% · 46 290 USD
September 2026
Paid to the date: 27% · 249 966 USD
Remaining due payment: 675 834 USD
6
5% · 46 290 USD
October 2026
Paid to the date: 32% · 296 256 USD
Remaining due payment: 629 544 USD
Resale is available
7
4% · 37 032 USD
November 2026
Paid to the date: 36% · 333 288 USD
Remaining due payment: 592 512 USD
8
4% · 37 032 USD
December 2026
Paid to the date: 40% · 370 320 USD
Remaining due payment: 555 480 USD
9
4% · 37 032 USD
January 2027
Paid to the date: 44% · 407 352 USD
Remaining due payment: 518 448 USD
10
4% · 37 032 USD
February 2027
Paid to the date: 48% · 444 384 USD
Remaining due payment: 481 416 USD
11
4% · 37 032 USD
March 2027
Paid to the date: 52% · 481 416 USD
Remaining due payment: 444 384 USD
12
4% · 37 032 USD
April 2027
Paid to the date: 56% · 518 448 USD
Remaining due payment: 407 352 USD
13
4% · 37 032 USD
May 2027
Paid to the date: 60% · 555 480 USD
Remaining due payment: 370 320 USD
14
1% · 9 258 USD
June 2027
Paid to the date: 61% · 564 738 USD
Remaining due payment: 361 062 USD
15
1% · 9 258 USD
July 2027
Paid to the date: 62% · 573 996 USD
Remaining due payment: 351 804 USD
16
1% · 9 258 USD
August 2027
Paid to the date: 63% · 583 254 USD
Remaining due payment: 342 546 USD
17
1% · 9 258 USD
September 2027
Paid to the date: 64% · 592 512 USD
Remaining due payment: 333 288 USD
18
1% · 9 258 USD
October 2027
Paid to the date: 65% · 601 770 USD
Remaining due payment: 324 030 USD
19
1% · 9 258 USD
November 2027
Paid to the date: 66% · 611 028 USD
Remaining due payment: 314 772 USD
20
1% · 9 258 USD
December 2027
Paid to the date: 67% · 620 286 USD
Remaining due payment: 305 514 USD
21
1% · 9 258 USD
January 2028
Paid to the date: 68% · 629 544 USD
Remaining due payment: 296 256 USD
22
1% · 9 258 USD
February 2028
Paid to the date: 69% · 638 802 USD
Remaining due payment: 286 998 USD
23
1% · 9 258 USD
March 2028
Paid to the date: 70% · 648 060 USD
Remaining due payment: 277 740 USD
24
1% · 9 258 USD
April 2028
Paid to the date: 71% · 657 318 USD
Remaining due payment: 268 482 USD
25
1% · 9 258 USD
May 2028
Paid to the date: 72% · 666 576 USD
Remaining due payment: 259 224 USD
26
1% · 9 258 USD
June 2028
Paid to the date: 73% · 675 834 USD
Remaining due payment: 249 966 USD
27
1% · 9 258 USD
July 2028
Paid to the date: 74% · 685 092 USD
Remaining due payment: 240 708 USD
28
1% · 9 258 USD
August 2028
Paid to the date: 75% · 694 350 USD
Remaining due payment: 231 450 USD
29
1% · 9 258 USD
September 2028
Paid to the date: 76% · 703 608 USD
Remaining due payment: 222 192 USD
30
1% · 9 258 USD
October 2028
Paid to the date: 77% · 712 866 USD
Remaining due payment: 212 934 USD
31
1% · 9 258 USD
November 2028
Paid to the date: 78% · 722 124 USD
Remaining due payment: 203 676 USD
32
1% · 9 258 USD
December 2028
Paid to the date: 79% · 731 382 USD
Remaining due payment: 194 418 USD
33
1% · 9 258 USD
January 2029
Paid to the date: 80% · 740 640 USD
Remaining due payment: 185 160 USD
34
1% · 9 258 USD
February 2029
Paid to the date: 81% · 749 898 USD
Remaining due payment: 175 902 USD
35
1% · 9 258 USD
March 2029
Paid to the date: 82% · 759 156 USD
Remaining due payment: 166 644 USD
36
1% · 9 258 USD
April 2029
Paid to the date: 83% · 768 414 USD
Remaining due payment: 157 386 USD
37
1% · 9 258 USD
May 2029
Paid to the date: 84% · 777 672 USD
Remaining due payment: 148 128 USD
38
1% · 9 258 USD
June 2029
Paid to the date: 85% · 786 930 USD
Remaining due payment: 138 870 USD
39
1% · 9 258 USD
July 2029
Paid to the date: 86% · 796 188 USD
Remaining due payment: 129 612 USD
40
1% · 9 258 USD
August 2029
Paid to the date: 87% · 805 446 USD
Remaining due payment: 120 354 USD
41
1% · 9 258 USD
September 2029
Paid to the date: 88% · 814 704 USD
Remaining due payment: 111 096 USD
42
1% · 9 258 USD
October 2029
Paid to the date: 89% · 823 962 USD
Remaining due payment: 101 838 USD
43
1% · 9 258 USD
November 2029
Paid to the date: 90% · 833 220 USD
Remaining due payment: 92 580 USD
44
1% · 9 258 USD
December 2029
Paid to the date: 91% · 842 478 USD
Remaining due payment: 83 322 USD
45
1% · 9 258 USD
January 2030
Paid to the date: 92% · 851 736 USD
Remaining due payment: 74 064 USD
46
1% · 9 258 USD
February 2030
Paid to the date: 93% · 860 994 USD
Remaining due payment: 64 806 USD
47
1% · 9 258 USD
March 2030
Paid to the date: 94% · 870 252 USD
Remaining due payment: 55 548 USD
48
1% · 9 258 USD
April 2030
Paid to the date: 95% · 879 510 USD
Remaining due payment: 46 290 USD
49
1% · 9 258 USD
May 2030
Paid to the date: 96% · 888 768 USD
Remaining due payment: 37 032 USD
50
1% · 9 258 USD
June 2030
Paid to the date: 97% · 898 026 USD
Remaining due payment: 27 774 USD
51
1% · 9 258 USD
July 2030
Paid to the date: 98% · 907 284 USD
Remaining due payment: 18 516 USD
52
1% · 9 258 USD
August 2030
Paid to the date: 99% · 916 542 USD
Remaining due payment: 9 258 USD
53
1% · 9 258 USD
September 2030
Paid to the date: 100% · 925 800 USD
Remaining due payment: 0.0000 USD
Get Golden Visa
By investing in this property, you unlock the opportunity to acquire the UAE Golden Visa—a unique program granting long-term residency in the United Arab Emirates.
Long-term residency without the need for sponsorship.
Opportunity to conduct business or work in the UAE.
Access to world-class higher education and healthcare services.
