About
EX-de3569720 - Opalz - Danube
Unit type:
Price:599999.0 AED
Area: 422.0 sqft (39.21 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 422.0 sqft (39.21 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% · 16 338 USD
At reservation · November 2025
Paid to the date: 10% · 16 338 USD
Remaining due payment: 147 039 USD
2
10% · 16 338 USD
December 2025
Paid to the date: 20% · 32 675 USD
Remaining due payment: 130 701 USD
3
1% · 1 634 USD
February 2026
Paid to the date: 21% · 34 309 USD
Remaining due payment: 129 067 USD
4
1% · 1 634 USD
March 2026
Paid to the date: 22% · 35 943 USD
Remaining due payment: 127 434 USD
5
5% · 8 169 USD
April 2026
Paid to the date: 27% · 44 112 USD
Remaining due payment: 119 265 USD
6
5% · 8 169 USD
May 2026
Paid to the date: 32% · 52 280 USD
Remaining due payment: 111 096 USD
Resale is available
7
4% · 6 535 USD
June 2026
Paid to the date: 36% · 58 815 USD
Remaining due payment: 104 561 USD
8
4% · 6 535 USD
July 2026
Paid to the date: 40% · 65 351 USD
Remaining due payment: 98 026 USD
9
4% · 6 535 USD
August 2026
Paid to the date: 44% · 71 886 USD
Remaining due payment: 91 491 USD
10
4% · 6 535 USD
September 2026
Paid to the date: 48% · 78 421 USD
Remaining due payment: 84 956 USD
11
4% · 6 535 USD
October 2026
Paid to the date: 52% · 84 956 USD
Remaining due payment: 78 421 USD
12
4% · 6 535 USD
November 2026
Paid to the date: 56% · 91 491 USD
Remaining due payment: 71 886 USD
13
4% · 6 535 USD
December 2026
Paid to the date: 60% · 98 026 USD
Remaining due payment: 65 351 USD
14
1% · 1 634 USD
January 2027
Paid to the date: 61% · 99 660 USD
Remaining due payment: 63 717 USD
15
1% · 1 634 USD
February 2027
Paid to the date: 62% · 101 293 USD
Remaining due payment: 62 083 USD
16
1% · 1 634 USD
March 2027
Paid to the date: 63% · 102 927 USD
Remaining due payment: 60 449 USD
17
1% · 1 634 USD
April 2027
Paid to the date: 64% · 104 561 USD
Remaining due payment: 58 815 USD
18
1% · 1 634 USD
May 2027
Paid to the date: 65% · 106 195 USD
Remaining due payment: 57 182 USD
19
1% · 1 634 USD
June 2027
Paid to the date: 66% · 107 828 USD
Remaining due payment: 55 548 USD
20
1% · 1 634 USD
July 2027
Paid to the date: 67% · 109 462 USD
Remaining due payment: 53 914 USD
21
1% · 1 634 USD
August 2027
Paid to the date: 68% · 111 096 USD
Remaining due payment: 52 280 USD
22
1% · 1 634 USD
September 2027
Paid to the date: 69% · 112 730 USD
Remaining due payment: 50 647 USD
23
1% · 1 634 USD
October 2027
Paid to the date: 70% · 114 363 USD
Remaining due payment: 49 013 USD
24
1% · 1 634 USD
November 2027
Paid to the date: 71% · 115 997 USD
Remaining due payment: 47 379 USD
25
1% · 1 634 USD
December 2027
Paid to the date: 72% · 117 631 USD
Remaining due payment: 45 745 USD
26
1% · 1 634 USD
January 2028
Paid to the date: 73% · 119 265 USD
Remaining due payment: 44 112 USD
27
1% · 1 634 USD
February 2028
Paid to the date: 74% · 120 899 USD
Remaining due payment: 42 478 USD
28
1% · 1 634 USD
March 2028
Paid to the date: 75% · 122 532 USD
Remaining due payment: 40 844 USD
29
1% · 1 634 USD
April 2028
Paid to the date: 76% · 124 166 USD
Remaining due payment: 39 210 USD
30
1% · 1 634 USD
May 2028
Paid to the date: 77% · 125 800 USD
Remaining due payment: 37 577 USD
31
1% · 1 634 USD
June 2028
Paid to the date: 78% · 127 434 USD
Remaining due payment: 35 943 USD
32
1% · 1 634 USD
July 2028
Paid to the date: 79% · 129 067 USD
Remaining due payment: 34 309 USD
33
1% · 1 634 USD
August 2028
Paid to the date: 80% · 130 701 USD
Remaining due payment: 32 675 USD
34
1% · 1 634 USD
September 2028
Paid to the date: 81% · 132 335 USD
Remaining due payment: 31 042 USD
35
1% · 1 634 USD
October 2028
Paid to the date: 82% · 133 969 USD
Remaining due payment: 29 408 USD
36
1% · 1 634 USD
November 2028
Paid to the date: 83% · 135 602 USD
Remaining due payment: 27 774 USD
37
1% · 1 634 USD
December 2028
Paid to the date: 84% · 137 236 USD
Remaining due payment: 26 140 USD
38
1% · 1 634 USD
January 2029
Paid to the date: 85% · 138 870 USD
Remaining due payment: 24 506 USD
39
1% · 1 634 USD
February 2029
Paid to the date: 86% · 140 504 USD
Remaining due payment: 22 873 USD
40
1% · 1 634 USD
March 2029
Paid to the date: 87% · 142 137 USD
Remaining due payment: 21 239 USD
41
1% · 1 634 USD
April 2029
Paid to the date: 88% · 143 771 USD
Remaining due payment: 19 605 USD
42
1% · 1 634 USD
May 2029
Paid to the date: 89% · 145 405 USD
Remaining due payment: 17 971 USD
43
1% · 1 634 USD
June 2029
Paid to the date: 90% · 147 039 USD
Remaining due payment: 16 338 USD
44
1% · 1 634 USD
July 2029
Paid to the date: 91% · 148 672 USD
Remaining due payment: 14 704 USD
45
1% · 1 634 USD
August 2029
Paid to the date: 92% · 150 306 USD
Remaining due payment: 13 070 USD
46
1% · 1 634 USD
September 2029
Paid to the date: 93% · 151 940 USD
Remaining due payment: 11 436 USD
47
1% · 1 634 USD
October 2029
Paid to the date: 94% · 153 574 USD
Remaining due payment: 9 803 USD
48
1% · 1 634 USD
November 2029
Paid to the date: 95% · 155 208 USD
Remaining due payment: 8 169 USD
49
1% · 1 634 USD
December 2029
Paid to the date: 96% · 156 841 USD
Remaining due payment: 6 535 USD
50
1% · 1 634 USD
January 2030
Paid to the date: 97% · 158 475 USD
Remaining due payment: 4 901 USD
51
1% · 1 634 USD
February 2030
Paid to the date: 98% · 160 109 USD
Remaining due payment: 3 268 USD
52
1% · 1 634 USD
March 2030
Paid to the date: 99% · 161 743 USD
Remaining due payment: 1 634 USD
53
1% · 1 634 USD
April 2030
Paid to the date: 100% · 163 376 USD
Remaining due payment: 0.0000 USD