Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 44 193 USD
At reservation · July 2025
Paid to the date: 10% · 44 193 USD
Remaining due payment: 397 740 USD
2
10% · 44 193 USD
September 2025
Paid to the date: 20% · 88 387 USD
Remaining due payment: 353 546 USD
3
1% · 4 419 USD
November 2025
Paid to the date: 21% · 92 806 USD
Remaining due payment: 349 127 USD
4
1% · 4 419 USD
December 2025
Paid to the date: 22% · 97 225 USD
Remaining due payment: 344 708 USD
5
1% · 4 419 USD
January 2026
Paid to the date: 23% · 101 645 USD
Remaining due payment: 340 288 USD
6
1% · 4 419 USD
February 2026
Paid to the date: 24% · 106 064 USD
Remaining due payment: 335 869 USD
Resale is available
7
10% · 44 193 USD
March 2026
Paid to the date: 34% · 150 257 USD
Remaining due payment: 291 676 USD
8
1% · 4 419 USD
April 2026
Paid to the date: 35% · 154 676 USD
Remaining due payment: 287 256 USD
9
1% · 4 419 USD
May 2026
Paid to the date: 36% · 159 096 USD
Remaining due payment: 282 837 USD
10
1% · 4 419 USD
June 2026
Paid to the date: 37% · 163 515 USD
Remaining due payment: 278 418 USD
11
1% · 4 419 USD
July 2026
Paid to the date: 38% · 167 934 USD
Remaining due payment: 273 998 USD
12
1% · 4 419 USD
August 2026
Paid to the date: 39% · 172 354 USD
Remaining due payment: 269 579 USD
13
1% · 4 419 USD
September 2026
Paid to the date: 40% · 176 773 USD
Remaining due payment: 265 160 USD
14
10% · 44 193 USD
October 2026
Paid to the date: 50% · 220 966 USD
Remaining due payment: 220 966 USD
15
1% · 4 419 USD
November 2026
Paid to the date: 51% · 225 386 USD
Remaining due payment: 216 547 USD
16
9% · 39 774 USD
December 2026
Paid to the date: 60% · 265 160 USD
Remaining due payment: 176 773 USD
17
1% · 4 419 USD
January 2027
Paid to the date: 61% · 269 579 USD
Remaining due payment: 172 354 USD
18
1% · 4 419 USD
February 2027
Paid to the date: 62% · 273 998 USD
Remaining due payment: 167 934 USD
19
1% · 4 419 USD
March 2027
Paid to the date: 63% · 278 418 USD
Remaining due payment: 163 515 USD
20
1% · 4 419 USD
April 2027
Paid to the date: 64% · 282 837 USD
Remaining due payment: 159 096 USD
21
1% · 4 419 USD
May 2027
Paid to the date: 65% · 287 256 USD
Remaining due payment: 154 676 USD
22
1% · 4 419 USD
June 2027
Paid to the date: 66% · 291 676 USD
Remaining due payment: 150 257 USD
23
1% · 4 419 USD
July 2027
Paid to the date: 67% · 296 095 USD
Remaining due payment: 145 838 USD
24
1% · 4 419 USD
August 2027
Paid to the date: 68% · 300 514 USD
Remaining due payment: 141 419 USD
25
1% · 4 419 USD
September 2027
Paid to the date: 69% · 304 934 USD
Remaining due payment: 136 999 USD
26
1% · 4 419 USD
October 2027
Paid to the date: 70% · 309 353 USD
Remaining due payment: 132 580 USD
27
1% · 4 419 USD
November 2027
Paid to the date: 71% · 313 772 USD
Remaining due payment: 128 161 USD
28
1% · 4 419 USD
December 2027
Paid to the date: 72% · 318 192 USD
Remaining due payment: 123 741 USD
29
1% · 4 419 USD
January 2028
Paid to the date: 73% · 322 611 USD
Remaining due payment: 119 322 USD
30
1% · 4 419 USD
February 2028
Paid to the date: 74% · 327 030 USD
Remaining due payment: 114 903 USD
31
1% · 4 419 USD
March 2028
Paid to the date: 75% · 331 450 USD
Remaining due payment: 110 483 USD
32
1% · 4 419 USD
April 2028
Paid to the date: 76% · 335 869 USD
Remaining due payment: 106 064 USD
33
1% · 4 419 USD
May 2028
Paid to the date: 77% · 340 288 USD
Remaining due payment: 101 645 USD
34
1% · 4 419 USD
June 2028
Paid to the date: 78% · 344 708 USD
Remaining due payment: 97 225 USD
35
1% · 4 419 USD
July 2028
Paid to the date: 79% · 349 127 USD
Remaining due payment: 92 806 USD
36
1% · 4 419 USD
August 2028
Paid to the date: 80% · 353 546 USD
Remaining due payment: 88 387 USD
37
1% · 4 419 USD
September 2028
Paid to the date: 81% · 357 966 USD
Remaining due payment: 83 967 USD
38
1% · 4 419 USD
October 2028
Paid to the date: 82% · 362 385 USD
Remaining due payment: 79 548 USD
39
1% · 4 419 USD
November 2028
Paid to the date: 83% · 366 804 USD
Remaining due payment: 75 129 USD
40
1% · 4 419 USD
December 2028
Paid to the date: 84% · 371 224 USD
Remaining due payment: 70 709 USD
41
1% · 4 419 USD
January 2029
Paid to the date: 85% · 375 643 USD
Remaining due payment: 66 290 USD
42
1% · 4 419 USD
February 2029
Paid to the date: 86% · 380 062 USD
Remaining due payment: 61 871 USD
43
1% · 4 419 USD
March 2029
Paid to the date: 87% · 384 482 USD
Remaining due payment: 57 451 USD
44
1% · 4 419 USD
April 2029
Paid to the date: 88% · 388 901 USD
Remaining due payment: 53 032 USD
45
1% · 4 419 USD
May 2029
Paid to the date: 89% · 393 320 USD
Remaining due payment: 48 613 USD
46
1% · 4 419 USD
June 2029
Paid to the date: 90% · 397 740 USD
Remaining due payment: 44 193 USD
47
1% · 4 419 USD
July 2029
Paid to the date: 91% · 402 159 USD
Remaining due payment: 39 774 USD
48
1% · 4 419 USD
August 2029
Paid to the date: 92% · 406 578 USD
Remaining due payment: 35 355 USD
49
1% · 4 419 USD
September 2029
Paid to the date: 93% · 410 998 USD
Remaining due payment: 30 935 USD
50
1% · 4 419 USD
October 2029
Paid to the date: 94% · 415 417 USD
Remaining due payment: 26 516 USD
51
1% · 4 419 USD
November 2029
Paid to the date: 95% · 419 836 USD
Remaining due payment: 22 097 USD
52
1% · 4 419 USD
December 2029
Paid to the date: 96% · 424 255 USD
Remaining due payment: 17 677 USD
53
1% · 4 419 USD
January 2030
Paid to the date: 97% · 428 675 USD
Remaining due payment: 13 258 USD
54
1% · 4 419 USD
February 2030
Paid to the date: 98% · 433 094 USD
Remaining due payment: 8 839 USD
55
1% · 4 419 USD
March 2030
Paid to the date: 99% · 437 513 USD
Remaining due payment: 4 419 USD
56
1% · 4 419 USD
April 2030
Paid to the date: 100% · 441 933 USD
Remaining due payment: 0.0000 USD