'/%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-3cd97564d - Samana Lake Views - SAMANA
Unit type:
Price:640000.0 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% · 34 849 USD
At reservation · November 2025
Paid to the date: 20% · 34 849 USD
Remaining due payment: 139 394 USD
2
1% · 1 742 USD
December 2025
Paid to the date: 21% · 36 591 USD
Remaining due payment: 137 652 USD
3
1% · 1 742 USD
January 2026
Paid to the date: 22% · 38 333 USD
Remaining due payment: 135 909 USD
4
1% · 1 742 USD
February 2026
Paid to the date: 23% · 40 076 USD
Remaining due payment: 134 167 USD
5
1% · 1 742 USD
March 2026
Paid to the date: 24% · 41 818 USD
Remaining due payment: 132 424 USD
6
1% · 1 742 USD
April 2026
Paid to the date: 25% · 43 561 USD
Remaining due payment: 130 682 USD
7
1% · 1 742 USD
May 2026
Paid to the date: 26% · 45 303 USD
Remaining due payment: 128 939 USD
8
1% · 1 742 USD
June 2026
Paid to the date: 27% · 47 045 USD
Remaining due payment: 127 197 USD
9
1% · 1 742 USD
July 2026
Paid to the date: 28% · 48 788 USD
Remaining due payment: 125 455 USD
10
1% · 1 742 USD
August 2026
Paid to the date: 29% · 50 530 USD
Remaining due payment: 123 712 USD
11
1% · 1 742 USD
September 2026
Paid to the date: 30% · 52 273 USD
Remaining due payment: 121 970 USD
12
1% · 1 742 USD
October 2026
Paid to the date: 31% · 54 015 USD
Remaining due payment: 120 227 USD
13
6.5% · 11 326 USD
November 2026
Paid to the date: 37.5% · 65 341 USD
Remaining due payment: 108 902 USD
14
1% · 1 742 USD
December 2026
Paid to the date: 38.5% · 67 083 USD
Remaining due payment: 107 159 USD
15
1% · 1 742 USD
January 2027
Paid to the date: 39.5% · 68 826 USD
Remaining due payment: 105 417 USD
Resale is available
16
1% · 1 742 USD
February 2027
Paid to the date: 40.5% · 70 568 USD
Remaining due payment: 103 674 USD
17
1% · 1 742 USD
March 2027
Paid to the date: 41.5% · 72 311 USD
Remaining due payment: 101 932 USD
18
1% · 1 742 USD
April 2027
Paid to the date: 42.5% · 74 053 USD
Remaining due payment: 100 189 USD
19
6.5% · 11 326 USD
May 2027
Paid to the date: 49% · 85 379 USD
Remaining due payment: 88 864 USD
20
1% · 1 742 USD
June 2027
Paid to the date: 50% · 87 121 USD
Remaining due payment: 87 121 USD
21
1% · 1 742 USD
July 2027
Paid to the date: 51% · 88 864 USD
Remaining due payment: 85 379 USD
22
1% · 1 742 USD
August 2027
Paid to the date: 52% · 90 606 USD
Remaining due payment: 83 636 USD
23
1% · 1 742 USD
September 2027
Paid to the date: 53% · 92 349 USD
Remaining due payment: 81 894 USD
24
1% · 1 742 USD
October 2027
Paid to the date: 54% · 94 091 USD
Remaining due payment: 80 152 USD
25
1% · 1 742 USD
November 2027
Paid to the date: 55% · 95 833 USD
Remaining due payment: 78 409 USD
26
1% · 1 742 USD
December 2027
Paid to the date: 56% · 97 576 USD
Remaining due payment: 76 667 USD
27
1% · 1 742 USD
January 2028
Paid to the date: 57% · 99 318 USD
Remaining due payment: 74 924 USD
28
1% · 1 742 USD
February 2028
Paid to the date: 58% · 101 061 USD
Remaining due payment: 73 182 USD
29
1% · 1 742 USD
March 2028
Paid to the date: 59% · 102 803 USD
Remaining due payment: 71 439 USD
30
1% · 1 742 USD
April 2028
Paid to the date: 60% · 104 546 USD
Remaining due payment: 69 697 USD
31
1% · 1 742 USD
May 2028
Paid to the date: 61% · 106 288 USD
Remaining due payment: 67 955 USD
32
1% · 1 742 USD
June 2028
Paid to the date: 62% · 108 030 USD
Remaining due payment: 66 212 USD
33
1% · 1 742 USD
July 2028
Paid to the date: 63% · 109 773 USD
Remaining due payment: 64 470 USD
34
1% · 1 742 USD
August 2028
Paid to the date: 64% · 111 515 USD
Remaining due payment: 62 727 USD
35
1% · 1 742 USD
September 2028
Paid to the date: 65% · 113 258 USD
Remaining due payment: 60 985 USD
36
1% · 1 742 USD
October 2028
Paid to the date: 66% · 115 000 USD
Remaining due payment: 59 242 USD
37
1% · 1 742 USD
November 2028
Paid to the date: 67% · 116 742 USD
Remaining due payment: 57 500 USD
38
1% · 1 742 USD
December 2028
Paid to the date: 68% · 118 485 USD
Remaining due payment: 55 758 USD
39
1% · 1 742 USD
January 2029
Paid to the date: 69% · 120 227 USD
Remaining due payment: 54 015 USD
40
1% · 1 742 USD
February 2029
Paid to the date: 70% · 121 970 USD
Remaining due payment: 52 273 USD
41
1% · 1 742 USD
March 2029
Paid to the date: 71% · 123 712 USD
Remaining due payment: 50 530 USD
42
1% · 1 742 USD
April 2029
Paid to the date: 72% · 125 455 USD
Remaining due payment: 48 788 USD
43
1% · 1 742 USD
May 2029
Paid to the date: 73% · 127 197 USD
Remaining due payment: 47 045 USD
44
1% · 1 742 USD
June 2029
Paid to the date: 74% · 128 939 USD
Remaining due payment: 45 303 USD
45
1% · 1 742 USD
July 2029
Paid to the date: 75% · 130 682 USD
Remaining due payment: 43 561 USD
46
0.5% · 871 USD
August 2029
Paid to the date: 75.5% · 131 553 USD
Remaining due payment: 42 689 USD
47
0.5% · 871 USD
September 2029
Paid to the date: 76% · 132 424 USD
Remaining due payment: 41 818 USD
48
0.5% · 871 USD
October 2029
Paid to the date: 76.5% · 133 296 USD
Remaining due payment: 40 947 USD
49
0.5% · 871 USD
November 2029
Paid to the date: 77% · 134 167 USD
Remaining due payment: 40 076 USD
50
0.5% · 871 USD
December 2029
Paid to the date: 77.5% · 135 038 USD
Remaining due payment: 39 205 USD
51
0.5% · 871 USD
January 2030
Paid to the date: 78% · 135 909 USD
Remaining due payment: 38 333 USD
52
0.5% · 871 USD
February 2030
Paid to the date: 78.5% · 136 780 USD
Remaining due payment: 37 462 USD
53
0.5% · 871 USD
March 2030
Paid to the date: 79% · 137 652 USD
Remaining due payment: 36 591 USD
54
0.5% · 871 USD
April 2030
Paid to the date: 79.5% · 138 523 USD
Remaining due payment: 35 720 USD
55
0.5% · 871 USD
May 2030
Paid to the date: 80% · 139 394 USD
Remaining due payment: 34 848 USD
56
0.5% · 871 USD
June 2030
Paid to the date: 80.5% · 140 265 USD
Remaining due payment: 33 977 USD
57
0.5% · 871 USD
July 2030
Paid to the date: 81% · 141 136 USD
Remaining due payment: 33 106 USD
58
0.5% · 871 USD
August 2030
Paid to the date: 81.5% · 142 008 USD
Remaining due payment: 32 235 USD
59
0.5% · 871 USD
September 2030
Paid to the date: 82% · 142 879 USD
Remaining due payment: 31 364 USD
60
0.5% · 871 USD
October 2030
Paid to the date: 82.5% · 143 750 USD
Remaining due payment: 30 492 USD
61
0.5% · 871 USD
November 2030
Paid to the date: 83% · 144 621 USD
Remaining due payment: 29 621 USD
62
0.5% · 871 USD
December 2030
Paid to the date: 83.5% · 145 492 USD
Remaining due payment: 28 750 USD
63
0.5% · 871 USD
January 2031
Paid to the date: 84% · 146 364 USD
Remaining due payment: 27 879 USD
64
0.5% · 871 USD
February 2031
Paid to the date: 84.5% · 147 235 USD
Remaining due payment: 27 008 USD
65
0.5% · 871 USD
March 2031
Paid to the date: 85% · 148 106 USD
Remaining due payment: 26 136 USD
66
0.5% · 871 USD
April 2031
Paid to the date: 85.5% · 148 977 USD
Remaining due payment: 25 265 USD
67
0.5% · 871 USD
May 2031
Paid to the date: 86% · 149 849 USD
Remaining due payment: 24 394 USD
68
0.5% · 871 USD
June 2031
Paid to the date: 86.5% · 150 720 USD
Remaining due payment: 23 523 USD
69
0.5% · 871 USD
July 2031
Paid to the date: 87% · 151 591 USD
Remaining due payment: 22 652 USD
70
0.5% · 871 USD
August 2031
Paid to the date: 87.5% · 152 462 USD
Remaining due payment: 21 780 USD
71
0.5% · 871 USD
September 2031
Paid to the date: 88% · 153 333 USD
Remaining due payment: 20 909 USD
72
0.5% · 871 USD
October 2031
Paid to the date: 88.5% · 154 205 USD
Remaining due payment: 20 038 USD
73
0.5% · 871 USD
November 2031
Paid to the date: 89% · 155 076 USD
Remaining due payment: 19 167 USD
74
0.5% · 871 USD
December 2031
Paid to the date: 89.5% · 155 947 USD
Remaining due payment: 18 295 USD
75
0.5% · 871 USD
January 2032
Paid to the date: 90% · 156 818 USD
Remaining due payment: 17 424 USD
76
0.5% · 871 USD
February 2032
Paid to the date: 90.5% · 157 689 USD
Remaining due payment: 16 553 USD
77
0.5% · 871 USD
March 2032
Paid to the date: 91% · 158 561 USD
Remaining due payment: 15 682 USD
78
0.5% · 871 USD
April 2032
Paid to the date: 91.5% · 159 432 USD
Remaining due payment: 14 811 USD
79
0.5% · 871 USD
May 2032
Paid to the date: 92% · 160 303 USD
Remaining due payment: 13 939 USD
80
0.5% · 871 USD
June 2032
Paid to the date: 92.5% · 161 174 USD
Remaining due payment: 13 068 USD
81
0.5% · 871 USD
July 2032
Paid to the date: 93% · 162 046 USD
Remaining due payment: 12 197 USD
82
0.5% · 871 USD
August 2032
Paid to the date: 93.5% · 162 917 USD
Remaining due payment: 11 326 USD
83
0.5% · 871 USD
September 2032
Paid to the date: 94% · 163 788 USD
Remaining due payment: 10 455 USD
84
0.5% · 871 USD
October 2032
Paid to the date: 94.5% · 164 659 USD
Remaining due payment: 9 583 USD
85
0.5% · 871 USD
November 2032
Paid to the date: 95% · 165 530 USD
Remaining due payment: 8 712 USD
86
0.5% · 871 USD
December 2032
Paid to the date: 95.5% · 166 402 USD
Remaining due payment: 7 841 USD
87
0.5% · 871 USD
January 2033
Paid to the date: 96% · 167 273 USD
Remaining due payment: 6 970 USD
88
0.5% · 871 USD
February 2033
Paid to the date: 96.5% · 168 144 USD
Remaining due payment: 6 098 USD
89
0.5% · 871 USD
March 2033
Paid to the date: 97% · 169 015 USD
Remaining due payment: 5 227 USD
90
0.5% · 871 USD
April 2033
Paid to the date: 97.5% · 169 886 USD
Remaining due payment: 4 356 USD
91
0.5% · 871 USD
May 2033
Paid to the date: 98% · 170 758 USD
Remaining due payment: 3 485 USD
92
0.5% · 871 USD
June 2033
Paid to the date: 98.5% · 171 629 USD
Remaining due payment: 2 614 USD
93
0.5% · 871 USD
July 2033
Paid to the date: 99% · 172 500 USD
Remaining due payment: 1 742 USD
94
0.5% · 871 USD
August 2033
Paid to the date: 99.5% · 173 371 USD
Remaining due payment: 871 USD
95
0.5% · 871 USD
September 2033
Paid to the date: 100% · 174 242 USD
Remaining due payment: 0.0000 USD