About
1124 - Samana Lake Views - SAMANA
Unit type: Studio + P | 0
Price:780637.62 AED
Area: 411.32 sqft (38.21 sqm)
Floor № 11
Views: COMMUNITY
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type: Studio + P | 0
Price:
Area: 411.32 sqft (38.21 sqm)
Floor № 11
Views: COMMUNITY
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - 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
20% · 42 513 USD
At reservation · July 2025
Paid to the date: 20% · 42 513 USD
Remaining due payment: 170 050 USD
2
1% · 2 126 USD
August 2025
Paid to the date: 21% · 44 638 USD
Remaining due payment: 167 925 USD
3
1% · 2 126 USD
September 2025
Paid to the date: 22% · 46 764 USD
Remaining due payment: 165 799 USD
4
1% · 2 126 USD
October 2025
Paid to the date: 23% · 48 889 USD
Remaining due payment: 163 673 USD
5
1% · 2 126 USD
November 2025
Paid to the date: 24% · 51 015 USD
Remaining due payment: 161 548 USD
6
1% · 2 126 USD
December 2025
Paid to the date: 25% · 53 141 USD
Remaining due payment: 159 422 USD
7
1% · 2 126 USD
January 2026
Paid to the date: 26% · 55 266 USD
Remaining due payment: 157 296 USD
8
1% · 2 126 USD
February 2026
Paid to the date: 27% · 57 392 USD
Remaining due payment: 155 171 USD
9
1% · 2 126 USD
March 2026
Paid to the date: 28% · 59 518 USD
Remaining due payment: 153 045 USD
10
1% · 2 126 USD
April 2026
Paid to the date: 29% · 61 643 USD
Remaining due payment: 150 920 USD
11
1% · 2 126 USD
May 2026
Paid to the date: 30% · 63 769 USD
Remaining due payment: 148 794 USD
12
1% · 2 126 USD
June 2026
Paid to the date: 31% · 65 894 USD
Remaining due payment: 146 668 USD
13
6.5% · 13 817 USD
July 2026
Paid to the date: 37.5% · 79 711 USD
Remaining due payment: 132 852 USD
14
1% · 2 126 USD
August 2026
Paid to the date: 38.5% · 81 837 USD
Remaining due payment: 130 726 USD
15
1% · 2 126 USD
September 2026
Paid to the date: 39.5% · 83 962 USD
Remaining due payment: 128 600 USD
Resale is available
16
1% · 2 126 USD
October 2026
Paid to the date: 40.5% · 86 088 USD
Remaining due payment: 126 475 USD
17
1% · 2 126 USD
November 2026
Paid to the date: 41.5% · 88 214 USD
Remaining due payment: 124 349 USD
18
1% · 2 126 USD
December 2026
Paid to the date: 42.5% · 90 339 USD
Remaining due payment: 122 224 USD
19
6.5% · 13 817 USD
January 2027
Paid to the date: 49% · 104 156 USD
Remaining due payment: 108 407 USD
20
1% · 2 126 USD
February 2027
Paid to the date: 50% · 106 281 USD
Remaining due payment: 106 281 USD
21
1% · 2 126 USD
March 2027
Paid to the date: 51% · 108 407 USD
Remaining due payment: 104 156 USD
22
1% · 2 126 USD
April 2027
Paid to the date: 52% · 110 533 USD
Remaining due payment: 102 030 USD
23
1% · 2 126 USD
May 2027
Paid to the date: 53% · 112 658 USD
Remaining due payment: 99 904 USD
24
1% · 2 126 USD
June 2027
Paid to the date: 54% · 114 784 USD
Remaining due payment: 97 779 USD
25
1% · 2 126 USD
July 2027
Paid to the date: 55% · 116 910 USD
Remaining due payment: 95 653 USD
26
1% · 2 126 USD
August 2027
Paid to the date: 56% · 119 035 USD
Remaining due payment: 93 528 USD
27
1% · 2 126 USD
September 2027
Paid to the date: 57% · 121 161 USD
Remaining due payment: 91 402 USD
28
1% · 2 126 USD
October 2027
Paid to the date: 58% · 123 286 USD
Remaining due payment: 89 276 USD
29
1% · 2 126 USD
November 2027
Paid to the date: 59% · 125 412 USD
Remaining due payment: 87 151 USD
30
1% · 2 126 USD
December 2027
Paid to the date: 60% · 127 538 USD
Remaining due payment: 85 025 USD
31
1% · 2 126 USD
January 2028
Paid to the date: 61% · 129 663 USD
Remaining due payment: 82 899 USD
32
1% · 2 126 USD
February 2028
Paid to the date: 62% · 131 789 USD
Remaining due payment: 80 774 USD
33
1% · 2 126 USD
March 2028
Paid to the date: 63% · 133 915 USD
Remaining due payment: 78 648 USD
34
1% · 2 126 USD
April 2028
Paid to the date: 64% · 136 040 USD
Remaining due payment: 76 523 USD
35
1% · 2 126 USD
May 2028
Paid to the date: 65% · 138 166 USD
Remaining due payment: 74 397 USD
36
1% · 2 126 USD
June 2028
Paid to the date: 66% · 140 291 USD
Remaining due payment: 72 271 USD
37
1% · 2 126 USD
July 2028
Paid to the date: 67% · 142 417 USD
Remaining due payment: 70 146 USD
38
1% · 2 126 USD
August 2028
Paid to the date: 68% · 144 543 USD
Remaining due payment: 68 020 USD
39
1% · 2 126 USD
September 2028
Paid to the date: 69% · 146 668 USD
Remaining due payment: 65 894 USD
40
1% · 2 126 USD
October 2028
Paid to the date: 70% · 148 794 USD
Remaining due payment: 63 769 USD
41
1% · 2 126 USD
November 2028
Paid to the date: 71% · 150 920 USD
Remaining due payment: 61 643 USD
42
1% · 2 126 USD
December 2028
Paid to the date: 72% · 153 045 USD
Remaining due payment: 59 518 USD
43
1% · 2 126 USD
January 2029
Paid to the date: 73% · 155 171 USD
Remaining due payment: 57 392 USD
44
1% · 2 126 USD
February 2029
Paid to the date: 74% · 157 296 USD
Remaining due payment: 55 266 USD
45
1% · 2 126 USD
March 2029
Paid to the date: 75% · 159 422 USD
Remaining due payment: 53 141 USD
46
0.5% · 1 063 USD
April 2029
Paid to the date: 75.5% · 160 485 USD
Remaining due payment: 52 078 USD
47
0.5% · 1 063 USD
May 2029
Paid to the date: 76% · 161 548 USD
Remaining due payment: 51 015 USD
48
0.5% · 1 063 USD
June 2029
Paid to the date: 76.5% · 162 611 USD
Remaining due payment: 49 952 USD
49
0.5% · 1 063 USD
July 2029
Paid to the date: 77% · 163 673 USD
Remaining due payment: 48 889 USD
50
0.5% · 1 063 USD
August 2029
Paid to the date: 77.5% · 164 736 USD
Remaining due payment: 47 827 USD
51
0.5% · 1 063 USD
September 2029
Paid to the date: 78% · 165 799 USD
Remaining due payment: 46 764 USD
52
0.5% · 1 063 USD
October 2029
Paid to the date: 78.5% · 166 862 USD
Remaining due payment: 45 701 USD
53
0.5% · 1 063 USD
November 2029
Paid to the date: 79% · 167 925 USD
Remaining due payment: 44 638 USD
54
0.5% · 1 063 USD
December 2029
Paid to the date: 79.5% · 168 987 USD
Remaining due payment: 43 575 USD
55
0.5% · 1 063 USD
January 2030
Paid to the date: 80% · 170 050 USD
Remaining due payment: 42 513 USD
56
0.5% · 1 063 USD
February 2030
Paid to the date: 80.5% · 171 113 USD
Remaining due payment: 41 450 USD
57
0.5% · 1 063 USD
March 2030
Paid to the date: 81% · 172 176 USD
Remaining due payment: 40 387 USD
58
0.5% · 1 063 USD
April 2030
Paid to the date: 81.5% · 173 239 USD
Remaining due payment: 39 324 USD
59
0.5% · 1 063 USD
May 2030
Paid to the date: 82% · 174 301 USD
Remaining due payment: 38 261 USD
60
0.5% · 1 063 USD
June 2030
Paid to the date: 82.5% · 175 364 USD
Remaining due payment: 37 198 USD
61
0.5% · 1 063 USD
July 2030
Paid to the date: 83% · 176 427 USD
Remaining due payment: 36 136 USD
62
0.5% · 1 063 USD
August 2030
Paid to the date: 83.5% · 177 490 USD
Remaining due payment: 35 073 USD
63
0.5% · 1 063 USD
September 2030
Paid to the date: 84% · 178 553 USD
Remaining due payment: 34 010 USD
64
0.5% · 1 063 USD
October 2030
Paid to the date: 84.5% · 179 616 USD
Remaining due payment: 32 947 USD
65
0.5% · 1 063 USD
November 2030
Paid to the date: 85% · 180 678 USD
Remaining due payment: 31 884 USD
66
0.5% · 1 063 USD
December 2030
Paid to the date: 85.5% · 181 741 USD
Remaining due payment: 30 822 USD
67
0.5% · 1 063 USD
January 2031
Paid to the date: 86% · 182 804 USD
Remaining due payment: 29 759 USD
68
0.5% · 1 063 USD
February 2031
Paid to the date: 86.5% · 183 867 USD
Remaining due payment: 28 696 USD
69
0.5% · 1 063 USD
March 2031
Paid to the date: 87% · 184 930 USD
Remaining due payment: 27 633 USD
70
0.5% · 1 063 USD
April 2031
Paid to the date: 87.5% · 185 992 USD
Remaining due payment: 26 570 USD
71
0.5% · 1 063 USD
May 2031
Paid to the date: 88% · 187 055 USD
Remaining due payment: 25 508 USD
72
0.5% · 1 063 USD
June 2031
Paid to the date: 88.5% · 188 118 USD
Remaining due payment: 24 445 USD
73
0.5% · 1 063 USD
July 2031
Paid to the date: 89% · 189 181 USD
Remaining due payment: 23 382 USD
74
0.5% · 1 063 USD
August 2031
Paid to the date: 89.5% · 190 244 USD
Remaining due payment: 22 319 USD
75
0.5% · 1 063 USD
September 2031
Paid to the date: 90% · 191 306 USD
Remaining due payment: 21 256 USD
76
0.5% · 1 063 USD
October 2031
Paid to the date: 90.5% · 192 369 USD
Remaining due payment: 20 193 USD
77
0.5% · 1 063 USD
November 2031
Paid to the date: 91% · 193 432 USD
Remaining due payment: 19 131 USD
78
0.5% · 1 063 USD
December 2031
Paid to the date: 91.5% · 194 495 USD
Remaining due payment: 18 068 USD
79
0.5% · 1 063 USD
January 2032
Paid to the date: 92% · 195 558 USD
Remaining due payment: 17 005 USD
80
0.5% · 1 063 USD
February 2032
Paid to the date: 92.5% · 196 621 USD
Remaining due payment: 15 942 USD
81
0.5% · 1 063 USD
March 2032
Paid to the date: 93% · 197 683 USD
Remaining due payment: 14 879 USD
82
0.5% · 1 063 USD
April 2032
Paid to the date: 93.5% · 198 746 USD
Remaining due payment: 13 817 USD
83
0.5% · 1 063 USD
May 2032
Paid to the date: 94% · 199 809 USD
Remaining due payment: 12 754 USD
84
0.5% · 1 063 USD
June 2032
Paid to the date: 94.5% · 200 872 USD
Remaining due payment: 11 691 USD
85
0.5% · 1 063 USD
July 2032
Paid to the date: 95% · 201 935 USD
Remaining due payment: 10 628 USD
86
0.5% · 1 063 USD
August 2032
Paid to the date: 95.5% · 202 997 USD
Remaining due payment: 9 565 USD
87
0.5% · 1 063 USD
September 2032
Paid to the date: 96% · 204 060 USD
Remaining due payment: 8 503 USD
88
0.5% · 1 063 USD
October 2032
Paid to the date: 96.5% · 205 123 USD
Remaining due payment: 7 440 USD
89
0.5% · 1 063 USD
November 2032
Paid to the date: 97% · 206 186 USD
Remaining due payment: 6 377 USD
90
0.5% · 1 063 USD
December 2032
Paid to the date: 97.5% · 207 249 USD
Remaining due payment: 5 314 USD
91
0.5% · 1 063 USD
January 2033
Paid to the date: 98% · 208 312 USD
Remaining due payment: 4 251 USD
92
0.5% · 1 063 USD
February 2033
Paid to the date: 98.5% · 209 374 USD
Remaining due payment: 3 188 USD
93
0.5% · 1 063 USD
March 2033
Paid to the date: 99% · 210 437 USD
Remaining due payment: 2 126 USD
94
0.5% · 1 063 USD
April 2033
Paid to the date: 99.5% · 211 500 USD
Remaining due payment: 1 063 USD
95
0.5% · 1 063 USD
May 2033
Paid to the date: 100% · 212 563 USD
Remaining due payment: 0.0000 USD