Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 34 249 USD
At reservation · April 2026
Paid to the date: 20% · 34 249 USD
Remaining due payment: 136 994 USD
2
1% · 1 712 USD
June 2026
Paid to the date: 21% · 35 961 USD
Remaining due payment: 135 282 USD
3
1% · 1 712 USD
July 2026
Paid to the date: 22% · 37 673 USD
Remaining due payment: 133 569 USD
4
1% · 1 712 USD
August 2026
Paid to the date: 23% · 39 386 USD
Remaining due payment: 131 857 USD
5
1% · 1 712 USD
September 2026
Paid to the date: 24% · 41 098 USD
Remaining due payment: 130 144 USD
6
1% · 1 712 USD
October 2026
Paid to the date: 25% · 42 811 USD
Remaining due payment: 128 432 USD
7
1% · 1 712 USD
November 2026
Paid to the date: 26% · 44 523 USD
Remaining due payment: 126 720 USD
Resale is available
8
5% · 8 562 USD
December 2026
Paid to the date: 31% · 53 085 USD
Remaining due payment: 118 157 USD
9
1% · 1 712 USD
January 2027
Paid to the date: 32% · 54 798 USD
Remaining due payment: 116 445 USD
10
1% · 1 712 USD
February 2027
Paid to the date: 33% · 56 510 USD
Remaining due payment: 114 733 USD
11
1% · 1 712 USD
March 2027
Paid to the date: 34% · 58 223 USD
Remaining due payment: 113 020 USD
12
1% · 1 712 USD
April 2027
Paid to the date: 35% · 59 935 USD
Remaining due payment: 111 308 USD
13
1% · 1 712 USD
May 2027
Paid to the date: 36% · 61 647 USD
Remaining due payment: 109 595 USD
14
1% · 1 712 USD
June 2027
Paid to the date: 37% · 63 360 USD
Remaining due payment: 107 883 USD
15
1% · 1 712 USD
July 2027
Paid to the date: 38% · 65 072 USD
Remaining due payment: 106 170 USD
16
1% · 1 712 USD
August 2027
Paid to the date: 39% · 66 785 USD
Remaining due payment: 104 458 USD
17
5% · 8 562 USD
September 2027
Paid to the date: 44% · 75 347 USD
Remaining due payment: 95 896 USD
18
1% · 1 712 USD
October 2027
Paid to the date: 45% · 77 059 USD
Remaining due payment: 94 183 USD
19
1% · 1 712 USD
November 2027
Paid to the date: 46% · 78 772 USD
Remaining due payment: 92 471 USD
20
1% · 1 712 USD
December 2027
Paid to the date: 47% · 80 484 USD
Remaining due payment: 90 759 USD
21
1% · 1 712 USD
January 2028
Paid to the date: 48% · 82 196 USD
Remaining due payment: 89 046 USD
22
1% · 1 712 USD
February 2028
Paid to the date: 49% · 83 909 USD
Remaining due payment: 87 334 USD
23
1% · 1 712 USD
March 2028
Paid to the date: 50% · 85 621 USD
Remaining due payment: 85 621 USD
24
1% · 1 712 USD
April 2028
Paid to the date: 51% · 87 334 USD
Remaining due payment: 83 909 USD
25
1% · 1 712 USD
May 2028
Paid to the date: 52% · 89 046 USD
Remaining due payment: 82 196 USD
26
1% · 1 712 USD
June 2028
Paid to the date: 53% · 90 759 USD
Remaining due payment: 80 484 USD
27
1% · 1 712 USD
July 2028
Paid to the date: 54% · 92 471 USD
Remaining due payment: 78 772 USD
28
1% · 1 712 USD
August 2028
Paid to the date: 55% · 94 183 USD
Remaining due payment: 77 059 USD
29
1% · 1 712 USD
September 2028
Paid to the date: 56% · 95 896 USD
Remaining due payment: 75 347 USD
30
1% · 1 712 USD
October 2028
Paid to the date: 57% · 97 608 USD
Remaining due payment: 73 634 USD
31
1% · 1 712 USD
November 2028
Paid to the date: 58% · 99 321 USD
Remaining due payment: 71 922 USD
32
1% · 1 712 USD
December 2028
Paid to the date: 59% · 101 033 USD
Remaining due payment: 70 210 USD
33
1% · 1 712 USD
January 2029
Paid to the date: 60% · 102 746 USD
Remaining due payment: 68 497 USD
34
5% · 8 562 USD
February 2029
Paid to the date: 65% · 111 308 USD
Remaining due payment: 59 935 USD
35
5% · 8 562 USD
March 2029
Paid to the date: 70% · 119 870 USD
Remaining due payment: 51 373 USD
36
30% · 51 373 USD
June 2029
Paid to the date: 100% · 171 243 USD
Remaining due payment: 0.0000 USD