About
EX-d93342560 - Opalz - Danube
Unit type:
Price:850000.0 AED
Area: 516.0 sqft (47.94 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 516.0 sqft (47.94 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% · 23 145 USD
At reservation · November 2025
Paid to the date: 10% · 23 145 USD
Remaining due payment: 208 305 USD
2
10% · 23 145 USD
December 2025
Paid to the date: 20% · 46 290 USD
Remaining due payment: 185 160 USD
3
1% · 2 315 USD
February 2026
Paid to the date: 21% · 48 605 USD
Remaining due payment: 182 846 USD
4
1% · 2 315 USD
March 2026
Paid to the date: 22% · 50 919 USD
Remaining due payment: 180 531 USD
5
5% · 11 573 USD
April 2026
Paid to the date: 27% · 62 492 USD
Remaining due payment: 168 959 USD
6
5% · 11 573 USD
May 2026
Paid to the date: 32% · 74 064 USD
Remaining due payment: 157 386 USD
Resale is available
7
4% · 9 258 USD
June 2026
Paid to the date: 36% · 83 322 USD
Remaining due payment: 148 128 USD
8
4% · 9 258 USD
July 2026
Paid to the date: 40% · 92 580 USD
Remaining due payment: 138 870 USD
9
4% · 9 258 USD
August 2026
Paid to the date: 44% · 101 838 USD
Remaining due payment: 129 612 USD
10
4% · 9 258 USD
September 2026
Paid to the date: 48% · 111 096 USD
Remaining due payment: 120 354 USD
11
4% · 9 258 USD
October 2026
Paid to the date: 52% · 120 354 USD
Remaining due payment: 111 096 USD
12
4% · 9 258 USD
November 2026
Paid to the date: 56% · 129 612 USD
Remaining due payment: 101 838 USD
13
4% · 9 258 USD
December 2026
Paid to the date: 60% · 138 870 USD
Remaining due payment: 92 580 USD
14
1% · 2 315 USD
January 2027
Paid to the date: 61% · 141 185 USD
Remaining due payment: 90 266 USD
15
1% · 2 315 USD
February 2027
Paid to the date: 62% · 143 499 USD
Remaining due payment: 87 951 USD
16
1% · 2 315 USD
March 2027
Paid to the date: 63% · 145 814 USD
Remaining due payment: 85 637 USD
17
1% · 2 315 USD
April 2027
Paid to the date: 64% · 148 128 USD
Remaining due payment: 83 322 USD
18
1% · 2 315 USD
May 2027
Paid to the date: 65% · 150 443 USD
Remaining due payment: 81 008 USD
19
1% · 2 315 USD
June 2027
Paid to the date: 66% · 152 757 USD
Remaining due payment: 78 693 USD
20
1% · 2 315 USD
July 2027
Paid to the date: 67% · 155 072 USD
Remaining due payment: 76 379 USD
21
1% · 2 315 USD
August 2027
Paid to the date: 68% · 157 386 USD
Remaining due payment: 74 064 USD
22
1% · 2 315 USD
September 2027
Paid to the date: 69% · 159 701 USD
Remaining due payment: 71 750 USD
23
1% · 2 315 USD
October 2027
Paid to the date: 70% · 162 015 USD
Remaining due payment: 69 435 USD
24
1% · 2 315 USD
November 2027
Paid to the date: 71% · 164 330 USD
Remaining due payment: 67 121 USD
25
1% · 2 315 USD
December 2027
Paid to the date: 72% · 166 644 USD
Remaining due payment: 64 806 USD
26
1% · 2 315 USD
January 2028
Paid to the date: 73% · 168 959 USD
Remaining due payment: 62 492 USD
27
1% · 2 315 USD
February 2028
Paid to the date: 74% · 171 273 USD
Remaining due payment: 60 177 USD
28
1% · 2 315 USD
March 2028
Paid to the date: 75% · 173 588 USD
Remaining due payment: 57 863 USD
29
1% · 2 315 USD
April 2028
Paid to the date: 76% · 175 902 USD
Remaining due payment: 55 548 USD
30
1% · 2 315 USD
May 2028
Paid to the date: 77% · 178 217 USD
Remaining due payment: 53 234 USD
31
1% · 2 315 USD
June 2028
Paid to the date: 78% · 180 531 USD
Remaining due payment: 50 919 USD
32
1% · 2 315 USD
July 2028
Paid to the date: 79% · 182 846 USD
Remaining due payment: 48 605 USD
33
1% · 2 315 USD
August 2028
Paid to the date: 80% · 185 160 USD
Remaining due payment: 46 290 USD
34
1% · 2 315 USD
September 2028
Paid to the date: 81% · 187 475 USD
Remaining due payment: 43 976 USD
35
1% · 2 315 USD
October 2028
Paid to the date: 82% · 189 789 USD
Remaining due payment: 41 661 USD
36
1% · 2 315 USD
November 2028
Paid to the date: 83% · 192 104 USD
Remaining due payment: 39 347 USD
37
1% · 2 315 USD
December 2028
Paid to the date: 84% · 194 418 USD
Remaining due payment: 37 032 USD
38
1% · 2 315 USD
January 2029
Paid to the date: 85% · 196 733 USD
Remaining due payment: 34 718 USD
39
1% · 2 315 USD
February 2029
Paid to the date: 86% · 199 047 USD
Remaining due payment: 32 403 USD
40
1% · 2 315 USD
March 2029
Paid to the date: 87% · 201 362 USD
Remaining due payment: 30 089 USD
41
1% · 2 315 USD
April 2029
Paid to the date: 88% · 203 676 USD
Remaining due payment: 27 774 USD
42
1% · 2 315 USD
May 2029
Paid to the date: 89% · 205 991 USD
Remaining due payment: 25 460 USD
43
1% · 2 315 USD
June 2029
Paid to the date: 90% · 208 305 USD
Remaining due payment: 23 145 USD
44
1% · 2 315 USD
July 2029
Paid to the date: 91% · 210 620 USD
Remaining due payment: 20 831 USD
45
1% · 2 315 USD
August 2029
Paid to the date: 92% · 212 934 USD
Remaining due payment: 18 516 USD
46
1% · 2 315 USD
September 2029
Paid to the date: 93% · 215 249 USD
Remaining due payment: 16 202 USD
47
1% · 2 315 USD
October 2029
Paid to the date: 94% · 217 563 USD
Remaining due payment: 13 887 USD
48
1% · 2 315 USD
November 2029
Paid to the date: 95% · 219 878 USD
Remaining due payment: 11 573 USD
49
1% · 2 315 USD
December 2029
Paid to the date: 96% · 222 192 USD
Remaining due payment: 9 258 USD
50
1% · 2 315 USD
January 2030
Paid to the date: 97% · 224 507 USD
Remaining due payment: 6 944 USD
51
1% · 2 315 USD
February 2030
Paid to the date: 98% · 226 821 USD
Remaining due payment: 4 629 USD
52
1% · 2 315 USD
March 2030
Paid to the date: 99% · 229 136 USD
Remaining due payment: 2 315 USD
53
1% · 2 315 USD
April 2030
Paid to the date: 100% · 231 450 USD
Remaining due payment: 0.0000 USD