Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 38 607 USD
At reservation · August 2025
Paid to the date: 10% · 38 607 USD
Remaining due payment: 347 459 USD
2
10% · 38 607 USD
October 2025
Paid to the date: 20% · 77 213 USD
Remaining due payment: 308 853 USD
3
1% · 3 861 USD
December 2025
Paid to the date: 21% · 81 074 USD
Remaining due payment: 304 992 USD
4
1% · 3 861 USD
January 2026
Paid to the date: 22% · 84 934 USD
Remaining due payment: 301 131 USD
5
1% · 3 861 USD
February 2026
Paid to the date: 23% · 88 795 USD
Remaining due payment: 297 271 USD
6
1% · 3 861 USD
March 2026
Paid to the date: 24% · 92 656 USD
Remaining due payment: 293 410 USD
Resale is available
7
10% · 38 607 USD
April 2026
Paid to the date: 34% · 131 262 USD
Remaining due payment: 254 803 USD
8
1% · 3 861 USD
May 2026
Paid to the date: 35% · 135 123 USD
Remaining due payment: 250 943 USD
9
1% · 3 861 USD
June 2026
Paid to the date: 36% · 138 984 USD
Remaining due payment: 247 082 USD
10
1% · 3 861 USD
July 2026
Paid to the date: 37% · 142 844 USD
Remaining due payment: 243 221 USD
11
1% · 3 861 USD
August 2026
Paid to the date: 38% · 146 705 USD
Remaining due payment: 239 361 USD
12
1% · 3 861 USD
September 2026
Paid to the date: 39% · 150 566 USD
Remaining due payment: 235 500 USD
13
1% · 3 861 USD
October 2026
Paid to the date: 40% · 154 426 USD
Remaining due payment: 231 639 USD
14
10% · 38 607 USD
November 2026
Paid to the date: 50% · 193 033 USD
Remaining due payment: 193 033 USD
15
1% · 3 861 USD
December 2026
Paid to the date: 51% · 196 894 USD
Remaining due payment: 189 172 USD
16
9% · 34 746 USD
January 2027
Paid to the date: 60% · 231 639 USD
Remaining due payment: 154 426 USD
17
1% · 3 861 USD
February 2027
Paid to the date: 61% · 235 500 USD
Remaining due payment: 150 566 USD
18
1% · 3 861 USD
March 2027
Paid to the date: 62% · 239 361 USD
Remaining due payment: 146 705 USD
19
1% · 3 861 USD
April 2027
Paid to the date: 63% · 243 221 USD
Remaining due payment: 142 844 USD
20
1% · 3 861 USD
May 2027
Paid to the date: 64% · 247 082 USD
Remaining due payment: 138 984 USD
21
1% · 3 861 USD
June 2027
Paid to the date: 65% · 250 943 USD
Remaining due payment: 135 123 USD
22
1% · 3 861 USD
July 2027
Paid to the date: 66% · 254 803 USD
Remaining due payment: 131 262 USD
23
1% · 3 861 USD
August 2027
Paid to the date: 67% · 258 664 USD
Remaining due payment: 127 402 USD
24
1% · 3 861 USD
September 2027
Paid to the date: 68% · 262 525 USD
Remaining due payment: 123 541 USD
25
1% · 3 861 USD
October 2027
Paid to the date: 69% · 266 385 USD
Remaining due payment: 119 680 USD
26
1% · 3 861 USD
November 2027
Paid to the date: 70% · 270 246 USD
Remaining due payment: 115 820 USD
27
1% · 3 861 USD
December 2027
Paid to the date: 71% · 274 107 USD
Remaining due payment: 111 959 USD
28
1% · 3 861 USD
January 2028
Paid to the date: 72% · 277 967 USD
Remaining due payment: 108 098 USD
29
1% · 3 861 USD
February 2028
Paid to the date: 73% · 281 828 USD
Remaining due payment: 104 238 USD
30
1% · 3 861 USD
March 2028
Paid to the date: 74% · 285 689 USD
Remaining due payment: 100 377 USD
31
1% · 3 861 USD
April 2028
Paid to the date: 75% · 289 549 USD
Remaining due payment: 96 516 USD
32
1% · 3 861 USD
May 2028
Paid to the date: 76% · 293 410 USD
Remaining due payment: 92 656 USD
33
1% · 3 861 USD
June 2028
Paid to the date: 77% · 297 271 USD
Remaining due payment: 88 795 USD
34
1% · 3 861 USD
July 2028
Paid to the date: 78% · 301 131 USD
Remaining due payment: 84 934 USD
35
1% · 3 861 USD
August 2028
Paid to the date: 79% · 304 992 USD
Remaining due payment: 81 074 USD
36
1% · 3 861 USD
September 2028
Paid to the date: 80% · 308 853 USD
Remaining due payment: 77 213 USD
37
1% · 3 861 USD
October 2028
Paid to the date: 81% · 312 713 USD
Remaining due payment: 73 352 USD
38
1% · 3 861 USD
November 2028
Paid to the date: 82% · 316 574 USD
Remaining due payment: 69 492 USD
39
1% · 3 861 USD
December 2028
Paid to the date: 83% · 320 435 USD
Remaining due payment: 65 631 USD
40
1% · 3 861 USD
January 2029
Paid to the date: 84% · 324 295 USD
Remaining due payment: 61 771 USD
41
1% · 3 861 USD
February 2029
Paid to the date: 85% · 328 156 USD
Remaining due payment: 57 910 USD
42
1% · 3 861 USD
March 2029
Paid to the date: 86% · 332 017 USD
Remaining due payment: 54 049 USD
43
1% · 3 861 USD
April 2029
Paid to the date: 87% · 335 877 USD
Remaining due payment: 50 189 USD
44
1% · 3 861 USD
May 2029
Paid to the date: 88% · 339 738 USD
Remaining due payment: 46 328 USD
45
1% · 3 861 USD
June 2029
Paid to the date: 89% · 343 598 USD
Remaining due payment: 42 467 USD
46
1% · 3 861 USD
July 2029
Paid to the date: 90% · 347 459 USD
Remaining due payment: 38 607 USD
47
1% · 3 861 USD
August 2029
Paid to the date: 91% · 351 320 USD
Remaining due payment: 34 746 USD
48
1% · 3 861 USD
September 2029
Paid to the date: 92% · 355 180 USD
Remaining due payment: 30 885 USD
49
1% · 3 861 USD
October 2029
Paid to the date: 93% · 359 041 USD
Remaining due payment: 27 025 USD
50
1% · 3 861 USD
November 2029
Paid to the date: 94% · 362 902 USD
Remaining due payment: 23 164 USD
51
1% · 3 861 USD
December 2029
Paid to the date: 95% · 366 762 USD
Remaining due payment: 19 303 USD
52
1% · 3 861 USD
January 2030
Paid to the date: 96% · 370 623 USD
Remaining due payment: 15 443 USD
53
1% · 3 861 USD
February 2030
Paid to the date: 97% · 374 484 USD
Remaining due payment: 11 582 USD
54
1% · 3 861 USD
March 2030
Paid to the date: 98% · 378 344 USD
Remaining due payment: 7 721 USD
55
1% · 3 861 USD
April 2030
Paid to the date: 99% · 382 205 USD
Remaining due payment: 3 861 USD
56
1% · 3 861 USD
May 2030
Paid to the date: 100% · 386 066 USD
Remaining due payment: 0.0000 USD