About
EX-e64696195 - Opalz - Danube
Unit type:
Price:1350000.0 AED
Area: 1113.0 sqft (103.4 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
60% - during construction
40% - after completion of construction
Unit type:
Price:
Area: 1113.0 sqft (103.4 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% · 36 760 USD
At reservation · April 2026
Paid to the date: 10% · 36 760 USD
Remaining due payment: 330 837 USD
2
10% · 36 760 USD
May 2026
Paid to the date: 20% · 73 519 USD
Remaining due payment: 294 078 USD
3
1% · 3 676 USD
July 2026
Paid to the date: 21% · 77 195 USD
Remaining due payment: 290 402 USD
4
1% · 3 676 USD
August 2026
Paid to the date: 22% · 80 871 USD
Remaining due payment: 286 726 USD
5
5% · 18 380 USD
September 2026
Paid to the date: 27% · 99 251 USD
Remaining due payment: 268 346 USD
6
5% · 18 380 USD
October 2026
Paid to the date: 32% · 117 631 USD
Remaining due payment: 249 966 USD
Resale is available
7
4% · 14 704 USD
November 2026
Paid to the date: 36% · 132 335 USD
Remaining due payment: 235 262 USD
8
4% · 14 704 USD
December 2026
Paid to the date: 40% · 147 039 USD
Remaining due payment: 220 558 USD
9
4% · 14 704 USD
January 2027
Paid to the date: 44% · 161 743 USD
Remaining due payment: 205 854 USD
10
4% · 14 704 USD
February 2027
Paid to the date: 48% · 176 447 USD
Remaining due payment: 191 150 USD
11
4% · 14 704 USD
March 2027
Paid to the date: 52% · 191 150 USD
Remaining due payment: 176 447 USD
12
4% · 14 704 USD
April 2027
Paid to the date: 56% · 205 854 USD
Remaining due payment: 161 743 USD
13
4% · 14 704 USD
May 2027
Paid to the date: 60% · 220 558 USD
Remaining due payment: 147 039 USD
14
1% · 3 676 USD
June 2027
Paid to the date: 61% · 224 234 USD
Remaining due payment: 143 363 USD
15
1% · 3 676 USD
July 2027
Paid to the date: 62% · 227 910 USD
Remaining due payment: 139 687 USD
16
1% · 3 676 USD
August 2027
Paid to the date: 63% · 231 586 USD
Remaining due payment: 136 011 USD
17
1% · 3 676 USD
September 2027
Paid to the date: 64% · 235 262 USD
Remaining due payment: 132 335 USD
18
1% · 3 676 USD
October 2027
Paid to the date: 65% · 238 938 USD
Remaining due payment: 128 659 USD
19
1% · 3 676 USD
November 2027
Paid to the date: 66% · 242 614 USD
Remaining due payment: 124 983 USD
20
1% · 3 676 USD
December 2027
Paid to the date: 67% · 246 290 USD
Remaining due payment: 121 307 USD
21
1% · 3 676 USD
January 2028
Paid to the date: 68% · 249 966 USD
Remaining due payment: 117 631 USD
22
1% · 3 676 USD
February 2028
Paid to the date: 69% · 253 642 USD
Remaining due payment: 113 955 USD
23
1% · 3 676 USD
March 2028
Paid to the date: 70% · 257 318 USD
Remaining due payment: 110 279 USD
24
1% · 3 676 USD
April 2028
Paid to the date: 71% · 260 994 USD
Remaining due payment: 106 603 USD
25
1% · 3 676 USD
May 2028
Paid to the date: 72% · 264 670 USD
Remaining due payment: 102 927 USD
26
1% · 3 676 USD
June 2028
Paid to the date: 73% · 268 346 USD
Remaining due payment: 99 251 USD
27
1% · 3 676 USD
July 2028
Paid to the date: 74% · 272 022 USD
Remaining due payment: 95 575 USD
28
1% · 3 676 USD
August 2028
Paid to the date: 75% · 275 698 USD
Remaining due payment: 91 899 USD
29
1% · 3 676 USD
September 2028
Paid to the date: 76% · 279 374 USD
Remaining due payment: 88 223 USD
30
1% · 3 676 USD
October 2028
Paid to the date: 77% · 283 050 USD
Remaining due payment: 84 547 USD
31
1% · 3 676 USD
November 2028
Paid to the date: 78% · 286 726 USD
Remaining due payment: 80 871 USD
32
1% · 3 676 USD
December 2028
Paid to the date: 79% · 290 402 USD
Remaining due payment: 77 195 USD
33
1% · 3 676 USD
January 2029
Paid to the date: 80% · 294 078 USD
Remaining due payment: 73 519 USD
34
1% · 3 676 USD
February 2029
Paid to the date: 81% · 297 753 USD
Remaining due payment: 69 843 USD
35
1% · 3 676 USD
March 2029
Paid to the date: 82% · 301 429 USD
Remaining due payment: 66 167 USD
36
1% · 3 676 USD
April 2029
Paid to the date: 83% · 305 105 USD
Remaining due payment: 62 491 USD
37
1% · 3 676 USD
May 2029
Paid to the date: 84% · 308 781 USD
Remaining due payment: 58 816 USD
38
1% · 3 676 USD
June 2029
Paid to the date: 85% · 312 457 USD
Remaining due payment: 55 140 USD
39
1% · 3 676 USD
July 2029
Paid to the date: 86% · 316 133 USD
Remaining due payment: 51 464 USD
40
1% · 3 676 USD
August 2029
Paid to the date: 87% · 319 809 USD
Remaining due payment: 47 788 USD
41
1% · 3 676 USD
September 2029
Paid to the date: 88% · 323 485 USD
Remaining due payment: 44 112 USD
42
1% · 3 676 USD
October 2029
Paid to the date: 89% · 327 161 USD
Remaining due payment: 40 436 USD
43
1% · 3 676 USD
November 2029
Paid to the date: 90% · 330 837 USD
Remaining due payment: 36 760 USD
44
1% · 3 676 USD
December 2029
Paid to the date: 91% · 334 513 USD
Remaining due payment: 33 084 USD
45
1% · 3 676 USD
January 2030
Paid to the date: 92% · 338 189 USD
Remaining due payment: 29 408 USD
46
1% · 3 676 USD
February 2030
Paid to the date: 93% · 341 865 USD
Remaining due payment: 25 732 USD
47
1% · 3 676 USD
March 2030
Paid to the date: 94% · 345 541 USD
Remaining due payment: 22 056 USD
48
1% · 3 676 USD
April 2030
Paid to the date: 95% · 349 217 USD
Remaining due payment: 18 380 USD
49
1% · 3 676 USD
May 2030
Paid to the date: 96% · 352 893 USD
Remaining due payment: 14 704 USD
50
1% · 3 676 USD
June 2030
Paid to the date: 97% · 356 569 USD
Remaining due payment: 11 028 USD
51
1% · 3 676 USD
July 2030
Paid to the date: 98% · 360 245 USD
Remaining due payment: 7 352 USD
52
1% · 3 676 USD
August 2030
Paid to the date: 99% · 363 921 USD
Remaining due payment: 3 676 USD
53
1% · 3 676 USD
September 2030
Paid to the date: 100% · 367 597 USD
Remaining due payment: 0.0000 USD