'/%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% · 43 283 USD
At reservation · August 2025
Paid to the date: 20% · 43 283 USD
Remaining due payment: 173 130 USD
2
1% · 2 164 USD
September 2025
Paid to the date: 21% · 45 447 USD
Remaining due payment: 170 966 USD
3
1% · 2 164 USD
October 2025
Paid to the date: 22% · 47 611 USD
Remaining due payment: 168 802 USD
4
1% · 2 164 USD
November 2025
Paid to the date: 23% · 49 775 USD
Remaining due payment: 166 638 USD
5
1% · 2 164 USD
December 2025
Paid to the date: 24% · 51 939 USD
Remaining due payment: 164 474 USD
6
1% · 2 164 USD
January 2026
Paid to the date: 25% · 54 103 USD
Remaining due payment: 162 310 USD
7
1% · 2 164 USD
February 2026
Paid to the date: 26% · 56 267 USD
Remaining due payment: 160 146 USD
8
1% · 2 164 USD
March 2026
Paid to the date: 27% · 58 432 USD
Remaining due payment: 157 981 USD
9
1% · 2 164 USD
April 2026
Paid to the date: 28% · 60 596 USD
Remaining due payment: 155 817 USD
10
1% · 2 164 USD
May 2026
Paid to the date: 29% · 62 760 USD
Remaining due payment: 153 653 USD
11
1% · 2 164 USD
June 2026
Paid to the date: 30% · 64 924 USD
Remaining due payment: 151 489 USD
12
1% · 2 164 USD
July 2026
Paid to the date: 31% · 67 088 USD
Remaining due payment: 149 325 USD
13
6.5% · 14 067 USD
August 2026
Paid to the date: 37.5% · 81 155 USD
Remaining due payment: 135 258 USD
14
1% · 2 164 USD
September 2026
Paid to the date: 38.5% · 83 319 USD
Remaining due payment: 133 094 USD
15
1% · 2 164 USD
October 2026
Paid to the date: 39.5% · 85 483 USD
Remaining due payment: 130 930 USD
Resale is available
16
1% · 2 164 USD
November 2026
Paid to the date: 40.5% · 87 647 USD
Remaining due payment: 128 766 USD
17
1% · 2 164 USD
December 2026
Paid to the date: 41.5% · 89 811 USD
Remaining due payment: 126 602 USD
18
1% · 2 164 USD
January 2027
Paid to the date: 42.5% · 91 976 USD
Remaining due payment: 124 437 USD
19
6.5% · 14 067 USD
February 2027
Paid to the date: 49% · 106 042 USD
Remaining due payment: 110 371 USD
20
1% · 2 164 USD
March 2027
Paid to the date: 50% · 108 206 USD
Remaining due payment: 108 206 USD
21
1% · 2 164 USD
April 2027
Paid to the date: 51% · 110 371 USD
Remaining due payment: 106 042 USD
22
1% · 2 164 USD
May 2027
Paid to the date: 52% · 112 535 USD
Remaining due payment: 103 878 USD
23
1% · 2 164 USD
June 2027
Paid to the date: 53% · 114 699 USD
Remaining due payment: 101 714 USD
24
1% · 2 164 USD
July 2027
Paid to the date: 54% · 116 863 USD
Remaining due payment: 99 550 USD
25
1% · 2 164 USD
August 2027
Paid to the date: 55% · 119 027 USD
Remaining due payment: 97 386 USD
26
1% · 2 164 USD
September 2027
Paid to the date: 56% · 121 191 USD
Remaining due payment: 95 222 USD
27
1% · 2 164 USD
October 2027
Paid to the date: 57% · 123 355 USD
Remaining due payment: 93 058 USD
28
1% · 2 164 USD
November 2027
Paid to the date: 58% · 125 520 USD
Remaining due payment: 90 893 USD
29
1% · 2 164 USD
December 2027
Paid to the date: 59% · 127 684 USD
Remaining due payment: 88 729 USD
30
1% · 2 164 USD
January 2028
Paid to the date: 60% · 129 848 USD
Remaining due payment: 86 565 USD
31
1% · 2 164 USD
February 2028
Paid to the date: 61% · 132 012 USD
Remaining due payment: 84 401 USD
32
1% · 2 164 USD
March 2028
Paid to the date: 62% · 134 176 USD
Remaining due payment: 82 237 USD
33
1% · 2 164 USD
April 2028
Paid to the date: 63% · 136 340 USD
Remaining due payment: 80 073 USD
34
1% · 2 164 USD
May 2028
Paid to the date: 64% · 138 504 USD
Remaining due payment: 77 909 USD
35
1% · 2 164 USD
June 2028
Paid to the date: 65% · 140 668 USD
Remaining due payment: 75 745 USD
36
1% · 2 164 USD
July 2028
Paid to the date: 66% · 142 833 USD
Remaining due payment: 73 580 USD
37
1% · 2 164 USD
August 2028
Paid to the date: 67% · 144 997 USD
Remaining due payment: 71 416 USD
38
1% · 2 164 USD
September 2028
Paid to the date: 68% · 147 161 USD
Remaining due payment: 69 252 USD
39
1% · 2 164 USD
October 2028
Paid to the date: 69% · 149 325 USD
Remaining due payment: 67 088 USD
40
1% · 2 164 USD
November 2028
Paid to the date: 70% · 151 489 USD
Remaining due payment: 64 924 USD
41
1% · 2 164 USD
December 2028
Paid to the date: 71% · 153 653 USD
Remaining due payment: 62 760 USD
42
1% · 2 164 USD
January 2029
Paid to the date: 72% · 155 817 USD
Remaining due payment: 60 596 USD
43
1% · 2 164 USD
February 2029
Paid to the date: 73% · 157 981 USD
Remaining due payment: 58 431 USD
44
1% · 2 164 USD
March 2029
Paid to the date: 74% · 160 146 USD
Remaining due payment: 56 267 USD
45
1% · 2 164 USD
April 2029
Paid to the date: 75% · 162 310 USD
Remaining due payment: 54 103 USD
46
0.5% · 1 082 USD
May 2029
Paid to the date: 75.5% · 163 392 USD
Remaining due payment: 53 021 USD
47
0.5% · 1 082 USD
June 2029
Paid to the date: 76% · 164 474 USD
Remaining due payment: 51 939 USD
48
0.5% · 1 082 USD
July 2029
Paid to the date: 76.5% · 165 556 USD
Remaining due payment: 50 857 USD
49
0.5% · 1 082 USD
August 2029
Paid to the date: 77% · 166 638 USD
Remaining due payment: 49 775 USD
50
0.5% · 1 082 USD
September 2029
Paid to the date: 77.5% · 167 720 USD
Remaining due payment: 48 693 USD
51
0.5% · 1 082 USD
October 2029
Paid to the date: 78% · 168 802 USD
Remaining due payment: 47 611 USD
52
0.5% · 1 082 USD
November 2029
Paid to the date: 78.5% · 169 884 USD
Remaining due payment: 46 529 USD
53
0.5% · 1 082 USD
December 2029
Paid to the date: 79% · 170 966 USD
Remaining due payment: 45 447 USD
54
0.5% · 1 082 USD
January 2030
Paid to the date: 79.5% · 172 048 USD
Remaining due payment: 44 365 USD
55
0.5% · 1 082 USD
February 2030
Paid to the date: 80% · 173 130 USD
Remaining due payment: 43 283 USD
56
0.5% · 1 082 USD
March 2030
Paid to the date: 80.5% · 174 212 USD
Remaining due payment: 42 201 USD
57
0.5% · 1 082 USD
April 2030
Paid to the date: 81% · 175 294 USD
Remaining due payment: 41 118 USD
58
0.5% · 1 082 USD
May 2030
Paid to the date: 81.5% · 176 377 USD
Remaining due payment: 40 036 USD
59
0.5% · 1 082 USD
June 2030
Paid to the date: 82% · 177 459 USD
Remaining due payment: 38 954 USD
60
0.5% · 1 082 USD
July 2030
Paid to the date: 82.5% · 178 541 USD
Remaining due payment: 37 872 USD
61
0.5% · 1 082 USD
August 2030
Paid to the date: 83% · 179 623 USD
Remaining due payment: 36 790 USD
62
0.5% · 1 082 USD
September 2030
Paid to the date: 83.5% · 180 705 USD
Remaining due payment: 35 708 USD
63
0.5% · 1 082 USD
October 2030
Paid to the date: 84% · 181 787 USD
Remaining due payment: 34 626 USD
64
0.5% · 1 082 USD
November 2030
Paid to the date: 84.5% · 182 869 USD
Remaining due payment: 33 544 USD
65
0.5% · 1 082 USD
December 2030
Paid to the date: 85% · 183 951 USD
Remaining due payment: 32 462 USD
66
0.5% · 1 082 USD
January 2031
Paid to the date: 85.5% · 185 033 USD
Remaining due payment: 31 380 USD
67
0.5% · 1 082 USD
February 2031
Paid to the date: 86% · 186 115 USD
Remaining due payment: 30 298 USD
68
0.5% · 1 082 USD
March 2031
Paid to the date: 86.5% · 187 197 USD
Remaining due payment: 29 216 USD
69
0.5% · 1 082 USD
April 2031
Paid to the date: 87% · 188 279 USD
Remaining due payment: 28 134 USD
70
0.5% · 1 082 USD
May 2031
Paid to the date: 87.5% · 189 361 USD
Remaining due payment: 27 052 USD
71
0.5% · 1 082 USD
June 2031
Paid to the date: 88% · 190 443 USD
Remaining due payment: 25 970 USD
72
0.5% · 1 082 USD
July 2031
Paid to the date: 88.5% · 191 525 USD
Remaining due payment: 24 887 USD
73
0.5% · 1 082 USD
August 2031
Paid to the date: 89% · 192 608 USD
Remaining due payment: 23 805 USD
74
0.5% · 1 082 USD
September 2031
Paid to the date: 89.5% · 193 690 USD
Remaining due payment: 22 723 USD
75
0.5% · 1 082 USD
October 2031
Paid to the date: 90% · 194 772 USD
Remaining due payment: 21 641 USD
76
0.5% · 1 082 USD
November 2031
Paid to the date: 90.5% · 195 854 USD
Remaining due payment: 20 559 USD
77
0.5% · 1 082 USD
December 2031
Paid to the date: 91% · 196 936 USD
Remaining due payment: 19 477 USD
78
0.5% · 1 082 USD
January 2032
Paid to the date: 91.5% · 198 018 USD
Remaining due payment: 18 395 USD
79
0.5% · 1 082 USD
February 2032
Paid to the date: 92% · 199 100 USD
Remaining due payment: 17 313 USD
80
0.5% · 1 082 USD
March 2032
Paid to the date: 92.5% · 200 182 USD
Remaining due payment: 16 231 USD
81
0.5% · 1 082 USD
April 2032
Paid to the date: 93% · 201 264 USD
Remaining due payment: 15 149 USD
82
0.5% · 1 082 USD
May 2032
Paid to the date: 93.5% · 202 346 USD
Remaining due payment: 14 067 USD
83
0.5% · 1 082 USD
June 2032
Paid to the date: 94% · 203 428 USD
Remaining due payment: 12 985 USD
84
0.5% · 1 082 USD
July 2032
Paid to the date: 94.5% · 204 510 USD
Remaining due payment: 11 903 USD
85
0.5% · 1 082 USD
August 2032
Paid to the date: 95% · 205 592 USD
Remaining due payment: 10 821 USD
86
0.5% · 1 082 USD
September 2032
Paid to the date: 95.5% · 206 674 USD
Remaining due payment: 9 739 USD
87
0.5% · 1 082 USD
October 2032
Paid to the date: 96% · 207 756 USD
Remaining due payment: 8 657 USD
88
0.5% · 1 082 USD
November 2032
Paid to the date: 96.5% · 208 839 USD
Remaining due payment: 7 574 USD
89
0.5% · 1 082 USD
December 2032
Paid to the date: 97% · 209 921 USD
Remaining due payment: 6 492 USD
90
0.5% · 1 082 USD
January 2033
Paid to the date: 97.5% · 211 003 USD
Remaining due payment: 5 410 USD
91
0.5% · 1 082 USD
February 2033
Paid to the date: 98% · 212 085 USD
Remaining due payment: 4 328 USD
92
0.5% · 1 082 USD
March 2033
Paid to the date: 98.5% · 213 167 USD
Remaining due payment: 3 246 USD
93
0.5% · 1 082 USD
April 2033
Paid to the date: 99% · 214 249 USD
Remaining due payment: 2 164 USD
94
0.5% · 1 082 USD
May 2033
Paid to the date: 99.5% · 215 331 USD
Remaining due payment: 1 082 USD
95
0.5% · 1 082 USD
June 2033
Paid to the date: 100% · 216 413 USD
Remaining due payment: 0.0000 USD