About
EX-b7d253c88 - Opalz - Danube
Unit type:
Price:719000.0 AED
Area: 454.0 sqft (42.18 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 454.0 sqft (42.18 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% · 19 578 USD
At reservation · April 2026
Paid to the date: 10% · 19 578 USD
Remaining due payment: 176 201 USD
2
10% · 19 578 USD
May 2026
Paid to the date: 20% · 39 156 USD
Remaining due payment: 156 623 USD
3
1% · 1 958 USD
July 2026
Paid to the date: 21% · 41 114 USD
Remaining due payment: 154 666 USD
4
1% · 1 958 USD
August 2026
Paid to the date: 22% · 43 071 USD
Remaining due payment: 152 708 USD
5
5% · 9 789 USD
September 2026
Paid to the date: 27% · 52 860 USD
Remaining due payment: 142 919 USD
6
5% · 9 789 USD
October 2026
Paid to the date: 32% · 62 649 USD
Remaining due payment: 133 130 USD
Resale is available
7
4% · 7 831 USD
November 2026
Paid to the date: 36% · 70 481 USD
Remaining due payment: 125 299 USD
8
4% · 7 831 USD
December 2026
Paid to the date: 40% · 78 312 USD
Remaining due payment: 117 468 USD
9
4% · 7 831 USD
January 2027
Paid to the date: 44% · 86 143 USD
Remaining due payment: 109 636 USD
10
4% · 7 831 USD
February 2027
Paid to the date: 48% · 93 974 USD
Remaining due payment: 101 805 USD
11
4% · 7 831 USD
March 2027
Paid to the date: 52% · 101 805 USD
Remaining due payment: 93 974 USD
12
4% · 7 831 USD
April 2027
Paid to the date: 56% · 109 636 USD
Remaining due payment: 86 143 USD
13
4% · 7 831 USD
May 2027
Paid to the date: 60% · 117 468 USD
Remaining due payment: 78 312 USD
14
1% · 1 958 USD
June 2027
Paid to the date: 61% · 119 425 USD
Remaining due payment: 76 354 USD
15
1% · 1 958 USD
July 2027
Paid to the date: 62% · 121 383 USD
Remaining due payment: 74 396 USD
16
1% · 1 958 USD
August 2027
Paid to the date: 63% · 123 341 USD
Remaining due payment: 72 438 USD
17
1% · 1 958 USD
September 2027
Paid to the date: 64% · 125 299 USD
Remaining due payment: 70 481 USD
18
1% · 1 958 USD
October 2027
Paid to the date: 65% · 127 257 USD
Remaining due payment: 68 523 USD
19
1% · 1 958 USD
November 2027
Paid to the date: 66% · 129 214 USD
Remaining due payment: 66 565 USD
20
1% · 1 958 USD
December 2027
Paid to the date: 67% · 131 172 USD
Remaining due payment: 64 607 USD
21
1% · 1 958 USD
January 2028
Paid to the date: 68% · 133 130 USD
Remaining due payment: 62 649 USD
22
1% · 1 958 USD
February 2028
Paid to the date: 69% · 135 088 USD
Remaining due payment: 60 692 USD
23
1% · 1 958 USD
March 2028
Paid to the date: 70% · 137 045 USD
Remaining due payment: 58 734 USD
24
1% · 1 958 USD
April 2028
Paid to the date: 71% · 139 003 USD
Remaining due payment: 56 776 USD
25
1% · 1 958 USD
May 2028
Paid to the date: 72% · 140 961 USD
Remaining due payment: 54 818 USD
26
1% · 1 958 USD
June 2028
Paid to the date: 73% · 142 919 USD
Remaining due payment: 52 860 USD
27
1% · 1 958 USD
July 2028
Paid to the date: 74% · 144 877 USD
Remaining due payment: 50 903 USD
28
1% · 1 958 USD
August 2028
Paid to the date: 75% · 146 834 USD
Remaining due payment: 48 945 USD
29
1% · 1 958 USD
September 2028
Paid to the date: 76% · 148 792 USD
Remaining due payment: 46 987 USD
30
1% · 1 958 USD
October 2028
Paid to the date: 77% · 150 750 USD
Remaining due payment: 45 029 USD
31
1% · 1 958 USD
November 2028
Paid to the date: 78% · 152 708 USD
Remaining due payment: 43 071 USD
32
1% · 1 958 USD
December 2028
Paid to the date: 79% · 154 666 USD
Remaining due payment: 41 114 USD
33
1% · 1 958 USD
January 2029
Paid to the date: 80% · 156 623 USD
Remaining due payment: 39 156 USD
34
1% · 1 958 USD
February 2029
Paid to the date: 81% · 158 581 USD
Remaining due payment: 37 198 USD
35
1% · 1 958 USD
March 2029
Paid to the date: 82% · 160 539 USD
Remaining due payment: 35 240 USD
36
1% · 1 958 USD
April 2029
Paid to the date: 83% · 162 497 USD
Remaining due payment: 33 282 USD
37
1% · 1 958 USD
May 2029
Paid to the date: 84% · 164 455 USD
Remaining due payment: 31 325 USD
38
1% · 1 958 USD
June 2029
Paid to the date: 85% · 166 412 USD
Remaining due payment: 29 367 USD
39
1% · 1 958 USD
July 2029
Paid to the date: 86% · 168 370 USD
Remaining due payment: 27 409 USD
40
1% · 1 958 USD
August 2029
Paid to the date: 87% · 170 328 USD
Remaining due payment: 25 451 USD
41
1% · 1 958 USD
September 2029
Paid to the date: 88% · 172 286 USD
Remaining due payment: 23 494 USD
42
1% · 1 958 USD
October 2029
Paid to the date: 89% · 174 244 USD
Remaining due payment: 21 536 USD
43
1% · 1 958 USD
November 2029
Paid to the date: 90% · 176 201 USD
Remaining due payment: 19 578 USD
44
1% · 1 958 USD
December 2029
Paid to the date: 91% · 178 159 USD
Remaining due payment: 17 620 USD
45
1% · 1 958 USD
January 2030
Paid to the date: 92% · 180 117 USD
Remaining due payment: 15 662 USD
46
1% · 1 958 USD
February 2030
Paid to the date: 93% · 182 075 USD
Remaining due payment: 13 705 USD
47
1% · 1 958 USD
March 2030
Paid to the date: 94% · 184 032 USD
Remaining due payment: 11 747 USD
48
1% · 1 958 USD
April 2030
Paid to the date: 95% · 185 990 USD
Remaining due payment: 9 789 USD
49
1% · 1 958 USD
May 2030
Paid to the date: 96% · 187 948 USD
Remaining due payment: 7 831 USD
50
1% · 1 958 USD
June 2030
Paid to the date: 97% · 189 906 USD
Remaining due payment: 5 873 USD
51
1% · 1 958 USD
July 2030
Paid to the date: 98% · 191 864 USD
Remaining due payment: 3 916 USD
52
1% · 1 958 USD
August 2030
Paid to the date: 99% · 193 821 USD
Remaining due payment: 1 958 USD
53
1% · 1 958 USD
September 2030
Paid to the date: 100% · 195 779 USD
Remaining due payment: 0.0000 USD