Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 38 611 USD
At reservation · July 2025
Paid to the date: 10% · 38 611 USD
Remaining due payment: 347 501 USD
2
10% · 38 611 USD
September 2025
Paid to the date: 20% · 77 223 USD
Remaining due payment: 308 890 USD
3
1% · 3 861 USD
November 2025
Paid to the date: 21% · 81 084 USD
Remaining due payment: 305 029 USD
4
1% · 3 861 USD
December 2025
Paid to the date: 22% · 84 945 USD
Remaining due payment: 301 168 USD
5
1% · 3 861 USD
January 2026
Paid to the date: 23% · 88 806 USD
Remaining due payment: 297 307 USD
6
1% · 3 861 USD
February 2026
Paid to the date: 24% · 92 667 USD
Remaining due payment: 293 446 USD
Resale is available
7
10% · 38 611 USD
March 2026
Paid to the date: 34% · 131 278 USD
Remaining due payment: 254 834 USD
8
1% · 3 861 USD
April 2026
Paid to the date: 35% · 135 139 USD
Remaining due payment: 250 973 USD
9
1% · 3 861 USD
May 2026
Paid to the date: 36% · 139 001 USD
Remaining due payment: 247 112 USD
10
1% · 3 861 USD
June 2026
Paid to the date: 37% · 142 862 USD
Remaining due payment: 243 251 USD
11
1% · 3 861 USD
July 2026
Paid to the date: 38% · 146 723 USD
Remaining due payment: 239 390 USD
12
1% · 3 861 USD
August 2026
Paid to the date: 39% · 150 584 USD
Remaining due payment: 235 529 USD
13
1% · 3 861 USD
September 2026
Paid to the date: 40% · 154 445 USD
Remaining due payment: 231 668 USD
14
10% · 38 611 USD
October 2026
Paid to the date: 50% · 193 056 USD
Remaining due payment: 193 056 USD
15
1% · 3 861 USD
November 2026
Paid to the date: 51% · 196 917 USD
Remaining due payment: 189 195 USD
16
9% · 34 750 USD
December 2026
Paid to the date: 60% · 231 668 USD
Remaining due payment: 154 445 USD
17
1% · 3 861 USD
January 2027
Paid to the date: 61% · 235 529 USD
Remaining due payment: 150 584 USD
18
1% · 3 861 USD
February 2027
Paid to the date: 62% · 239 390 USD
Remaining due payment: 146 723 USD
19
1% · 3 861 USD
March 2027
Paid to the date: 63% · 243 251 USD
Remaining due payment: 142 862 USD
20
1% · 3 861 USD
April 2027
Paid to the date: 64% · 247 112 USD
Remaining due payment: 139 001 USD
21
1% · 3 861 USD
May 2027
Paid to the date: 65% · 250 973 USD
Remaining due payment: 135 139 USD
22
1% · 3 861 USD
June 2027
Paid to the date: 66% · 254 834 USD
Remaining due payment: 131 278 USD
23
1% · 3 861 USD
July 2027
Paid to the date: 67% · 258 695 USD
Remaining due payment: 127 417 USD
24
1% · 3 861 USD
August 2027
Paid to the date: 68% · 262 557 USD
Remaining due payment: 123 556 USD
25
1% · 3 861 USD
September 2027
Paid to the date: 69% · 266 418 USD
Remaining due payment: 119 695 USD
26
1% · 3 861 USD
October 2027
Paid to the date: 70% · 270 279 USD
Remaining due payment: 115 834 USD
27
1% · 3 861 USD
November 2027
Paid to the date: 71% · 274 140 USD
Remaining due payment: 111 973 USD
28
1% · 3 861 USD
December 2027
Paid to the date: 72% · 278 001 USD
Remaining due payment: 108 112 USD
29
1% · 3 861 USD
January 2028
Paid to the date: 73% · 281 862 USD
Remaining due payment: 104 250 USD
30
1% · 3 861 USD
February 2028
Paid to the date: 74% · 285 723 USD
Remaining due payment: 100 389 USD
31
1% · 3 861 USD
March 2028
Paid to the date: 75% · 289 584 USD
Remaining due payment: 96 528 USD
32
1% · 3 861 USD
April 2028
Paid to the date: 76% · 293 446 USD
Remaining due payment: 92 667 USD
33
1% · 3 861 USD
May 2028
Paid to the date: 77% · 297 307 USD
Remaining due payment: 88 806 USD
34
1% · 3 861 USD
June 2028
Paid to the date: 78% · 301 168 USD
Remaining due payment: 84 945 USD
35
1% · 3 861 USD
July 2028
Paid to the date: 79% · 305 029 USD
Remaining due payment: 81 084 USD
36
1% · 3 861 USD
August 2028
Paid to the date: 80% · 308 890 USD
Remaining due payment: 77 223 USD
37
1% · 3 861 USD
September 2028
Paid to the date: 81% · 312 751 USD
Remaining due payment: 73 361 USD
38
1% · 3 861 USD
October 2028
Paid to the date: 82% · 316 612 USD
Remaining due payment: 69 500 USD
39
1% · 3 861 USD
November 2028
Paid to the date: 83% · 320 473 USD
Remaining due payment: 65 639 USD
40
1% · 3 861 USD
December 2028
Paid to the date: 84% · 324 335 USD
Remaining due payment: 61 778 USD
41
1% · 3 861 USD
January 2029
Paid to the date: 85% · 328 196 USD
Remaining due payment: 57 917 USD
42
1% · 3 861 USD
February 2029
Paid to the date: 86% · 332 057 USD
Remaining due payment: 54 056 USD
43
1% · 3 861 USD
March 2029
Paid to the date: 87% · 335 918 USD
Remaining due payment: 50 195 USD
44
1% · 3 861 USD
April 2029
Paid to the date: 88% · 339 779 USD
Remaining due payment: 46 334 USD
45
1% · 3 861 USD
May 2029
Paid to the date: 89% · 343 640 USD
Remaining due payment: 42 472 USD
46
1% · 3 861 USD
June 2029
Paid to the date: 90% · 347 501 USD
Remaining due payment: 38 611 USD
47
1% · 3 861 USD
July 2029
Paid to the date: 91% · 351 362 USD
Remaining due payment: 34 750 USD
48
1% · 3 861 USD
August 2029
Paid to the date: 92% · 355 224 USD
Remaining due payment: 30 889 USD
49
1% · 3 861 USD
September 2029
Paid to the date: 93% · 359 085 USD
Remaining due payment: 27 028 USD
50
1% · 3 861 USD
October 2029
Paid to the date: 94% · 362 946 USD
Remaining due payment: 23 167 USD
51
1% · 3 861 USD
November 2029
Paid to the date: 95% · 366 807 USD
Remaining due payment: 19 306 USD
52
1% · 3 861 USD
December 2029
Paid to the date: 96% · 370 668 USD
Remaining due payment: 15 445 USD
53
1% · 3 861 USD
January 2030
Paid to the date: 97% · 374 529 USD
Remaining due payment: 11 583 USD
54
1% · 3 861 USD
February 2030
Paid to the date: 98% · 378 390 USD
Remaining due payment: 7 722 USD
55
1% · 3 861 USD
March 2030
Paid to the date: 99% · 382 251 USD
Remaining due payment: 3 861 USD
56
1% · 3 861 USD
April 2030
Paid to the date: 100% · 386 113 USD
Remaining due payment: 0.0000 USD