'/%3e%3cdefs%3e%3clinearGradient%20id='paint0_linear_134_3888'%20x1='12.1383'%20y1='1.44026'%20x2='12.2639'%20y2='21.9497'%20gradientUnits='userSpaceOnUse'%3e%3cstop%20stop-color='%2357D163'/%3e%3cstop%20offset='1'%20stop-color='%2323B33A'/%3e%3c/linearGradient%3e%3c/defs%3e%3c/svg%3e)
Contact via WhatsApp
About
EX-17123a89f - Samana Lake Views - SAMANA
Unit type:
Price:794777.0 AED
Area: 419.0 sqft (38.93 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 419.0 sqft (38.93 sqm)
Views:
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% · 43 276 USD
At reservation · November 2025
Paid to the date: 20% · 43 276 USD
Remaining due payment: 173 105 USD
2
1% · 2 164 USD
December 2025
Paid to the date: 21% · 45 440 USD
Remaining due payment: 170 941 USD
3
1% · 2 164 USD
January 2026
Paid to the date: 22% · 47 604 USD
Remaining due payment: 168 777 USD
4
1% · 2 164 USD
February 2026
Paid to the date: 23% · 49 768 USD
Remaining due payment: 166 613 USD
5
1% · 2 164 USD
March 2026
Paid to the date: 24% · 51 931 USD
Remaining due payment: 164 450 USD
6
1% · 2 164 USD
April 2026
Paid to the date: 25% · 54 095 USD
Remaining due payment: 162 286 USD
7
1% · 2 164 USD
May 2026
Paid to the date: 26% · 56 259 USD
Remaining due payment: 160 122 USD
8
1% · 2 164 USD
June 2026
Paid to the date: 27% · 58 423 USD
Remaining due payment: 157 958 USD
9
1% · 2 164 USD
July 2026
Paid to the date: 28% · 60 587 USD
Remaining due payment: 155 794 USD
10
1% · 2 164 USD
August 2026
Paid to the date: 29% · 62 751 USD
Remaining due payment: 153 631 USD
11
1% · 2 164 USD
September 2026
Paid to the date: 30% · 64 914 USD
Remaining due payment: 151 467 USD
12
1% · 2 164 USD
October 2026
Paid to the date: 31% · 67 078 USD
Remaining due payment: 149 303 USD
13
6.5% · 14 065 USD
November 2026
Paid to the date: 37.5% · 81 143 USD
Remaining due payment: 135 238 USD
14
1% · 2 164 USD
December 2026
Paid to the date: 38.5% · 83 307 USD
Remaining due payment: 133 074 USD
15
1% · 2 164 USD
January 2027
Paid to the date: 39.5% · 85 471 USD
Remaining due payment: 130 911 USD
Resale is available
16
1% · 2 164 USD
February 2027
Paid to the date: 40.5% · 87 634 USD
Remaining due payment: 128 747 USD
17
1% · 2 164 USD
March 2027
Paid to the date: 41.5% · 89 798 USD
Remaining due payment: 126 583 USD
18
1% · 2 164 USD
April 2027
Paid to the date: 42.5% · 91 962 USD
Remaining due payment: 124 419 USD
19
6.5% · 14 065 USD
May 2027
Paid to the date: 49% · 106 027 USD
Remaining due payment: 110 354 USD
20
1% · 2 164 USD
June 2027
Paid to the date: 50% · 108 191 USD
Remaining due payment: 108 191 USD
21
1% · 2 164 USD
July 2027
Paid to the date: 51% · 110 354 USD
Remaining due payment: 106 027 USD
22
1% · 2 164 USD
August 2027
Paid to the date: 52% · 112 518 USD
Remaining due payment: 103 863 USD
23
1% · 2 164 USD
September 2027
Paid to the date: 53% · 114 682 USD
Remaining due payment: 101 699 USD
24
1% · 2 164 USD
October 2027
Paid to the date: 54% · 116 846 USD
Remaining due payment: 99 535 USD
25
1% · 2 164 USD
November 2027
Paid to the date: 55% · 119 010 USD
Remaining due payment: 97 372 USD
26
1% · 2 164 USD
December 2027
Paid to the date: 56% · 121 173 USD
Remaining due payment: 95 208 USD
27
1% · 2 164 USD
January 2028
Paid to the date: 57% · 123 337 USD
Remaining due payment: 93 044 USD
28
1% · 2 164 USD
February 2028
Paid to the date: 58% · 125 501 USD
Remaining due payment: 90 880 USD
29
1% · 2 164 USD
March 2028
Paid to the date: 59% · 127 665 USD
Remaining due payment: 88 716 USD
30
1% · 2 164 USD
April 2028
Paid to the date: 60% · 129 829 USD
Remaining due payment: 86 552 USD
31
1% · 2 164 USD
May 2028
Paid to the date: 61% · 131 992 USD
Remaining due payment: 84 389 USD
32
1% · 2 164 USD
June 2028
Paid to the date: 62% · 134 156 USD
Remaining due payment: 82 225 USD
33
1% · 2 164 USD
July 2028
Paid to the date: 63% · 136 320 USD
Remaining due payment: 80 061 USD
34
1% · 2 164 USD
August 2028
Paid to the date: 64% · 138 484 USD
Remaining due payment: 77 897 USD
35
1% · 2 164 USD
September 2028
Paid to the date: 65% · 140 648 USD
Remaining due payment: 75 733 USD
36
1% · 2 164 USD
October 2028
Paid to the date: 66% · 142 812 USD
Remaining due payment: 73 570 USD
37
1% · 2 164 USD
November 2028
Paid to the date: 67% · 144 975 USD
Remaining due payment: 71 406 USD
38
1% · 2 164 USD
December 2028
Paid to the date: 68% · 147 139 USD
Remaining due payment: 69 242 USD
39
1% · 2 164 USD
January 2029
Paid to the date: 69% · 149 303 USD
Remaining due payment: 67 078 USD
40
1% · 2 164 USD
February 2029
Paid to the date: 70% · 151 467 USD
Remaining due payment: 64 914 USD
41
1% · 2 164 USD
March 2029
Paid to the date: 71% · 153 631 USD
Remaining due payment: 62 751 USD
42
1% · 2 164 USD
April 2029
Paid to the date: 72% · 155 794 USD
Remaining due payment: 60 587 USD
43
1% · 2 164 USD
May 2029
Paid to the date: 73% · 157 958 USD
Remaining due payment: 58 423 USD
44
1% · 2 164 USD
June 2029
Paid to the date: 74% · 160 122 USD
Remaining due payment: 56 259 USD
45
1% · 2 164 USD
July 2029
Paid to the date: 75% · 162 286 USD
Remaining due payment: 54 095 USD
46
0.5% · 1 082 USD
August 2029
Paid to the date: 75.5% · 163 368 USD
Remaining due payment: 53 013 USD
47
0.5% · 1 082 USD
September 2029
Paid to the date: 76% · 164 450 USD
Remaining due payment: 51 931 USD
48
0.5% · 1 082 USD
October 2029
Paid to the date: 76.5% · 165 532 USD
Remaining due payment: 50 850 USD
49
0.5% · 1 082 USD
November 2029
Paid to the date: 77% · 166 613 USD
Remaining due payment: 49 768 USD
50
0.5% · 1 082 USD
December 2029
Paid to the date: 77.5% · 167 695 USD
Remaining due payment: 48 686 USD
51
0.5% · 1 082 USD
January 2030
Paid to the date: 78% · 168 777 USD
Remaining due payment: 47 604 USD
52
0.5% · 1 082 USD
February 2030
Paid to the date: 78.5% · 169 859 USD
Remaining due payment: 46 522 USD
53
0.5% · 1 082 USD
March 2030
Paid to the date: 79% · 170 941 USD
Remaining due payment: 45 440 USD
54
0.5% · 1 082 USD
April 2030
Paid to the date: 79.5% · 172 023 USD
Remaining due payment: 44 358 USD
55
0.5% · 1 082 USD
May 2030
Paid to the date: 80% · 173 105 USD
Remaining due payment: 43 276 USD
56
0.5% · 1 082 USD
June 2030
Paid to the date: 80.5% · 174 187 USD
Remaining due payment: 42 194 USD
57
0.5% · 1 082 USD
July 2030
Paid to the date: 81% · 175 269 USD
Remaining due payment: 41 112 USD
58
0.5% · 1 082 USD
August 2030
Paid to the date: 81.5% · 176 351 USD
Remaining due payment: 40 031 USD
59
0.5% · 1 082 USD
September 2030
Paid to the date: 82% · 177 433 USD
Remaining due payment: 38 949 USD
60
0.5% · 1 082 USD
October 2030
Paid to the date: 82.5% · 178 514 USD
Remaining due payment: 37 867 USD
61
0.5% · 1 082 USD
November 2030
Paid to the date: 83% · 179 596 USD
Remaining due payment: 36 785 USD
62
0.5% · 1 082 USD
December 2030
Paid to the date: 83.5% · 180 678 USD
Remaining due payment: 35 703 USD
63
0.5% · 1 082 USD
January 2031
Paid to the date: 84% · 181 760 USD
Remaining due payment: 34 621 USD
64
0.5% · 1 082 USD
February 2031
Paid to the date: 84.5% · 182 842 USD
Remaining due payment: 33 539 USD
65
0.5% · 1 082 USD
March 2031
Paid to the date: 85% · 183 924 USD
Remaining due payment: 32 457 USD
66
0.5% · 1 082 USD
April 2031
Paid to the date: 85.5% · 185 006 USD
Remaining due payment: 31 375 USD
67
0.5% · 1 082 USD
May 2031
Paid to the date: 86% · 186 088 USD
Remaining due payment: 30 293 USD
68
0.5% · 1 082 USD
June 2031
Paid to the date: 86.5% · 187 170 USD
Remaining due payment: 29 211 USD
69
0.5% · 1 082 USD
July 2031
Paid to the date: 87% · 188 252 USD
Remaining due payment: 28 130 USD
70
0.5% · 1 082 USD
August 2031
Paid to the date: 87.5% · 189 334 USD
Remaining due payment: 27 048 USD
71
0.5% · 1 082 USD
September 2031
Paid to the date: 88% · 190 415 USD
Remaining due payment: 25 966 USD
72
0.5% · 1 082 USD
October 2031
Paid to the date: 88.5% · 191 497 USD
Remaining due payment: 24 884 USD
73
0.5% · 1 082 USD
November 2031
Paid to the date: 89% · 192 579 USD
Remaining due payment: 23 802 USD
74
0.5% · 1 082 USD
December 2031
Paid to the date: 89.5% · 193 661 USD
Remaining due payment: 22 720 USD
75
0.5% · 1 082 USD
January 2032
Paid to the date: 90% · 194 743 USD
Remaining due payment: 21 638 USD
76
0.5% · 1 082 USD
February 2032
Paid to the date: 90.5% · 195 825 USD
Remaining due payment: 20 556 USD
77
0.5% · 1 082 USD
March 2032
Paid to the date: 91% · 196 907 USD
Remaining due payment: 19 474 USD
78
0.5% · 1 082 USD
April 2032
Paid to the date: 91.5% · 197 989 USD
Remaining due payment: 18 392 USD
79
0.5% · 1 082 USD
May 2032
Paid to the date: 92% · 199 071 USD
Remaining due payment: 17 311 USD
80
0.5% · 1 082 USD
June 2032
Paid to the date: 92.5% · 200 153 USD
Remaining due payment: 16 229 USD
81
0.5% · 1 082 USD
July 2032
Paid to the date: 93% · 201 234 USD
Remaining due payment: 15 147 USD
82
0.5% · 1 082 USD
August 2032
Paid to the date: 93.5% · 202 316 USD
Remaining due payment: 14 065 USD
83
0.5% · 1 082 USD
September 2032
Paid to the date: 94% · 203 398 USD
Remaining due payment: 12 983 USD
84
0.5% · 1 082 USD
October 2032
Paid to the date: 94.5% · 204 480 USD
Remaining due payment: 11 901 USD
85
0.5% · 1 082 USD
November 2032
Paid to the date: 95% · 205 562 USD
Remaining due payment: 10 819 USD
86
0.5% · 1 082 USD
December 2032
Paid to the date: 95.5% · 206 644 USD
Remaining due payment: 9 737 USD
87
0.5% · 1 082 USD
January 2033
Paid to the date: 96% · 207 726 USD
Remaining due payment: 8 655 USD
88
0.5% · 1 082 USD
February 2033
Paid to the date: 96.5% · 208 808 USD
Remaining due payment: 7 573 USD
89
0.5% · 1 082 USD
March 2033
Paid to the date: 97% · 209 890 USD
Remaining due payment: 6 491 USD
90
0.5% · 1 082 USD
April 2033
Paid to the date: 97.5% · 210 972 USD
Remaining due payment: 5 410 USD
91
0.5% · 1 082 USD
May 2033
Paid to the date: 98% · 212 054 USD
Remaining due payment: 4 328 USD
92
0.5% · 1 082 USD
June 2033
Paid to the date: 98.5% · 213 135 USD
Remaining due payment: 3 246 USD
93
0.5% · 1 082 USD
July 2033
Paid to the date: 99% · 214 217 USD
Remaining due payment: 2 164 USD
94
0.5% · 1 082 USD
August 2033
Paid to the date: 99.5% · 215 299 USD
Remaining due payment: 1 082 USD
95
0.5% · 1 082 USD
September 2033
Paid to the date: 100% · 216 381 USD
Remaining due payment: 0.0000 USD