Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 44 187 USD
At reservation · July 2025
Paid to the date: 10% · 44 187 USD
Remaining due payment: 397 687 USD
2
10% · 44 187 USD
September 2025
Paid to the date: 20% · 88 375 USD
Remaining due payment: 353 499 USD
3
1% · 4 419 USD
November 2025
Paid to the date: 21% · 92 794 USD
Remaining due payment: 349 081 USD
4
1% · 4 419 USD
December 2025
Paid to the date: 22% · 97 212 USD
Remaining due payment: 344 662 USD
5
1% · 4 419 USD
January 2026
Paid to the date: 23% · 101 631 USD
Remaining due payment: 340 243 USD
6
1% · 4 419 USD
February 2026
Paid to the date: 24% · 106 050 USD
Remaining due payment: 335 824 USD
Resale is available
7
10% · 44 187 USD
March 2026
Paid to the date: 34% · 150 237 USD
Remaining due payment: 291 637 USD
8
1% · 4 419 USD
April 2026
Paid to the date: 35% · 154 656 USD
Remaining due payment: 287 218 USD
9
1% · 4 419 USD
May 2026
Paid to the date: 36% · 159 075 USD
Remaining due payment: 282 799 USD
10
1% · 4 419 USD
June 2026
Paid to the date: 37% · 163 493 USD
Remaining due payment: 278 381 USD
11
1% · 4 419 USD
July 2026
Paid to the date: 38% · 167 912 USD
Remaining due payment: 273 962 USD
12
1% · 4 419 USD
August 2026
Paid to the date: 39% · 172 331 USD
Remaining due payment: 269 543 USD
13
1% · 4 419 USD
September 2026
Paid to the date: 40% · 176 750 USD
Remaining due payment: 265 125 USD
14
10% · 44 187 USD
October 2026
Paid to the date: 50% · 220 937 USD
Remaining due payment: 220 937 USD
15
1% · 4 419 USD
November 2026
Paid to the date: 51% · 225 356 USD
Remaining due payment: 216 518 USD
16
9% · 39 769 USD
December 2026
Paid to the date: 60% · 265 125 USD
Remaining due payment: 176 750 USD
17
1% · 4 419 USD
January 2027
Paid to the date: 61% · 269 543 USD
Remaining due payment: 172 331 USD
18
1% · 4 419 USD
February 2027
Paid to the date: 62% · 273 962 USD
Remaining due payment: 167 912 USD
19
1% · 4 419 USD
March 2027
Paid to the date: 63% · 278 381 USD
Remaining due payment: 163 493 USD
20
1% · 4 419 USD
April 2027
Paid to the date: 64% · 282 800 USD
Remaining due payment: 159 075 USD
21
1% · 4 419 USD
May 2027
Paid to the date: 65% · 287 218 USD
Remaining due payment: 154 656 USD
22
1% · 4 419 USD
June 2027
Paid to the date: 66% · 291 637 USD
Remaining due payment: 150 237 USD
23
1% · 4 419 USD
July 2027
Paid to the date: 67% · 296 056 USD
Remaining due payment: 145 818 USD
24
1% · 4 419 USD
August 2027
Paid to the date: 68% · 300 474 USD
Remaining due payment: 141 400 USD
25
1% · 4 419 USD
September 2027
Paid to the date: 69% · 304 893 USD
Remaining due payment: 136 981 USD
26
1% · 4 419 USD
October 2027
Paid to the date: 70% · 309 312 USD
Remaining due payment: 132 562 USD
27
1% · 4 419 USD
November 2027
Paid to the date: 71% · 313 731 USD
Remaining due payment: 128 144 USD
28
1% · 4 419 USD
December 2027
Paid to the date: 72% · 318 149 USD
Remaining due payment: 123 725 USD
29
1% · 4 419 USD
January 2028
Paid to the date: 73% · 322 568 USD
Remaining due payment: 119 306 USD
30
1% · 4 419 USD
February 2028
Paid to the date: 74% · 326 987 USD
Remaining due payment: 114 887 USD
31
1% · 4 419 USD
March 2028
Paid to the date: 75% · 331 406 USD
Remaining due payment: 110 469 USD
32
1% · 4 419 USD
April 2028
Paid to the date: 76% · 335 824 USD
Remaining due payment: 106 050 USD
33
1% · 4 419 USD
May 2028
Paid to the date: 77% · 340 243 USD
Remaining due payment: 101 631 USD
34
1% · 4 419 USD
June 2028
Paid to the date: 78% · 344 662 USD
Remaining due payment: 97 212 USD
35
1% · 4 419 USD
July 2028
Paid to the date: 79% · 349 081 USD
Remaining due payment: 92 794 USD
36
1% · 4 419 USD
August 2028
Paid to the date: 80% · 353 499 USD
Remaining due payment: 88 375 USD
37
1% · 4 419 USD
September 2028
Paid to the date: 81% · 357 918 USD
Remaining due payment: 83 956 USD
38
1% · 4 419 USD
October 2028
Paid to the date: 82% · 362 337 USD
Remaining due payment: 79 537 USD
39
1% · 4 419 USD
November 2028
Paid to the date: 83% · 366 756 USD
Remaining due payment: 75 119 USD
40
1% · 4 419 USD
December 2028
Paid to the date: 84% · 371 174 USD
Remaining due payment: 70 700 USD
41
1% · 4 419 USD
January 2029
Paid to the date: 85% · 375 593 USD
Remaining due payment: 66 281 USD
42
1% · 4 419 USD
February 2029
Paid to the date: 86% · 380 012 USD
Remaining due payment: 61 862 USD
43
1% · 4 419 USD
March 2029
Paid to the date: 87% · 384 431 USD
Remaining due payment: 57 444 USD
44
1% · 4 419 USD
April 2029
Paid to the date: 88% · 388 849 USD
Remaining due payment: 53 025 USD
45
1% · 4 419 USD
May 2029
Paid to the date: 89% · 393 268 USD
Remaining due payment: 48 606 USD
46
1% · 4 419 USD
June 2029
Paid to the date: 90% · 397 687 USD
Remaining due payment: 44 187 USD
47
1% · 4 419 USD
July 2029
Paid to the date: 91% · 402 106 USD
Remaining due payment: 39 769 USD
48
1% · 4 419 USD
August 2029
Paid to the date: 92% · 406 524 USD
Remaining due payment: 35 350 USD
49
1% · 4 419 USD
September 2029
Paid to the date: 93% · 410 943 USD
Remaining due payment: 30 931 USD
50
1% · 4 419 USD
October 2029
Paid to the date: 94% · 415 362 USD
Remaining due payment: 26 512 USD
51
1% · 4 419 USD
November 2029
Paid to the date: 95% · 419 781 USD
Remaining due payment: 22 094 USD
52
1% · 4 419 USD
December 2029
Paid to the date: 96% · 424 199 USD
Remaining due payment: 17 675 USD
53
1% · 4 419 USD
January 2030
Paid to the date: 97% · 428 618 USD
Remaining due payment: 13 256 USD
54
1% · 4 419 USD
February 2030
Paid to the date: 98% · 433 037 USD
Remaining due payment: 8 837 USD
55
1% · 4 419 USD
March 2030
Paid to the date: 99% · 437 455 USD
Remaining due payment: 4 419 USD
56
1% · 4 419 USD
April 2030
Paid to the date: 100% · 441 874 USD
Remaining due payment: 0.0000 USD