Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 44 275 USD
At reservation · July 2025
Paid to the date: 10% · 44 275 USD
Remaining due payment: 398 475 USD
2
10% · 44 275 USD
September 2025
Paid to the date: 20% · 88 550 USD
Remaining due payment: 354 200 USD
3
1% · 4 428 USD
November 2025
Paid to the date: 21% · 92 977 USD
Remaining due payment: 349 772 USD
4
1% · 4 428 USD
December 2025
Paid to the date: 22% · 97 405 USD
Remaining due payment: 345 345 USD
5
1% · 4 428 USD
January 2026
Paid to the date: 23% · 101 832 USD
Remaining due payment: 340 917 USD
6
1% · 4 428 USD
February 2026
Paid to the date: 24% · 106 260 USD
Remaining due payment: 336 490 USD
Resale is available
7
10% · 44 275 USD
March 2026
Paid to the date: 34% · 150 535 USD
Remaining due payment: 292 215 USD
8
1% · 4 428 USD
April 2026
Paid to the date: 35% · 154 962 USD
Remaining due payment: 287 787 USD
9
1% · 4 428 USD
May 2026
Paid to the date: 36% · 159 390 USD
Remaining due payment: 283 360 USD
10
1% · 4 428 USD
June 2026
Paid to the date: 37% · 163 817 USD
Remaining due payment: 278 932 USD
11
1% · 4 428 USD
July 2026
Paid to the date: 38% · 168 245 USD
Remaining due payment: 274 505 USD
12
1% · 4 428 USD
August 2026
Paid to the date: 39% · 172 672 USD
Remaining due payment: 270 077 USD
13
1% · 4 428 USD
September 2026
Paid to the date: 40% · 177 100 USD
Remaining due payment: 265 650 USD
14
10% · 44 275 USD
October 2026
Paid to the date: 50% · 221 375 USD
Remaining due payment: 221 375 USD
15
1% · 4 428 USD
November 2026
Paid to the date: 51% · 225 802 USD
Remaining due payment: 216 947 USD
16
9% · 39 847 USD
December 2026
Paid to the date: 60% · 265 650 USD
Remaining due payment: 177 100 USD
17
1% · 4 428 USD
January 2027
Paid to the date: 61% · 270 077 USD
Remaining due payment: 172 672 USD
18
1% · 4 428 USD
February 2027
Paid to the date: 62% · 274 505 USD
Remaining due payment: 168 245 USD
19
1% · 4 428 USD
March 2027
Paid to the date: 63% · 278 932 USD
Remaining due payment: 163 817 USD
20
1% · 4 428 USD
April 2027
Paid to the date: 64% · 283 360 USD
Remaining due payment: 159 390 USD
21
1% · 4 428 USD
May 2027
Paid to the date: 65% · 287 787 USD
Remaining due payment: 154 962 USD
22
1% · 4 428 USD
June 2027
Paid to the date: 66% · 292 215 USD
Remaining due payment: 150 535 USD
23
1% · 4 428 USD
July 2027
Paid to the date: 67% · 296 642 USD
Remaining due payment: 146 107 USD
24
1% · 4 428 USD
August 2027
Paid to the date: 68% · 301 070 USD
Remaining due payment: 141 680 USD
25
1% · 4 428 USD
September 2027
Paid to the date: 69% · 305 497 USD
Remaining due payment: 137 252 USD
26
1% · 4 428 USD
October 2027
Paid to the date: 70% · 309 925 USD
Remaining due payment: 132 825 USD
27
1% · 4 428 USD
November 2027
Paid to the date: 71% · 314 352 USD
Remaining due payment: 128 397 USD
28
1% · 4 428 USD
December 2027
Paid to the date: 72% · 318 780 USD
Remaining due payment: 123 970 USD
29
1% · 4 428 USD
January 2028
Paid to the date: 73% · 323 207 USD
Remaining due payment: 119 542 USD
30
1% · 4 428 USD
February 2028
Paid to the date: 74% · 327 635 USD
Remaining due payment: 115 115 USD
31
1% · 4 428 USD
March 2028
Paid to the date: 75% · 332 062 USD
Remaining due payment: 110 687 USD
32
1% · 4 428 USD
April 2028
Paid to the date: 76% · 336 490 USD
Remaining due payment: 106 260 USD
33
1% · 4 428 USD
May 2028
Paid to the date: 77% · 340 917 USD
Remaining due payment: 101 832 USD
34
1% · 4 428 USD
June 2028
Paid to the date: 78% · 345 345 USD
Remaining due payment: 97 405 USD
35
1% · 4 428 USD
July 2028
Paid to the date: 79% · 349 772 USD
Remaining due payment: 92 977 USD
36
1% · 4 428 USD
August 2028
Paid to the date: 80% · 354 200 USD
Remaining due payment: 88 550 USD
37
1% · 4 428 USD
September 2028
Paid to the date: 81% · 358 627 USD
Remaining due payment: 84 122 USD
38
1% · 4 428 USD
October 2028
Paid to the date: 82% · 363 055 USD
Remaining due payment: 79 695 USD
39
1% · 4 428 USD
November 2028
Paid to the date: 83% · 367 482 USD
Remaining due payment: 75 267 USD
40
1% · 4 428 USD
December 2028
Paid to the date: 84% · 371 910 USD
Remaining due payment: 70 840 USD
41
1% · 4 428 USD
January 2029
Paid to the date: 85% · 376 337 USD
Remaining due payment: 66 412 USD
42
1% · 4 428 USD
February 2029
Paid to the date: 86% · 380 765 USD
Remaining due payment: 61 985 USD
43
1% · 4 428 USD
March 2029
Paid to the date: 87% · 385 192 USD
Remaining due payment: 57 557 USD
44
1% · 4 428 USD
April 2029
Paid to the date: 88% · 389 620 USD
Remaining due payment: 53 130 USD
45
1% · 4 428 USD
May 2029
Paid to the date: 89% · 394 047 USD
Remaining due payment: 48 702 USD
46
1% · 4 428 USD
June 2029
Paid to the date: 90% · 398 475 USD
Remaining due payment: 44 275 USD
47
1% · 4 428 USD
July 2029
Paid to the date: 91% · 402 902 USD
Remaining due payment: 39 847 USD
48
1% · 4 428 USD
August 2029
Paid to the date: 92% · 407 330 USD
Remaining due payment: 35 420 USD
49
1% · 4 428 USD
September 2029
Paid to the date: 93% · 411 757 USD
Remaining due payment: 30 992 USD
50
1% · 4 428 USD
October 2029
Paid to the date: 94% · 416 185 USD
Remaining due payment: 26 565 USD
51
1% · 4 428 USD
November 2029
Paid to the date: 95% · 420 612 USD
Remaining due payment: 22 137 USD
52
1% · 4 428 USD
December 2029
Paid to the date: 96% · 425 040 USD
Remaining due payment: 17 710 USD
53
1% · 4 428 USD
January 2030
Paid to the date: 97% · 429 467 USD
Remaining due payment: 13 282 USD
54
1% · 4 428 USD
February 2030
Paid to the date: 98% · 433 895 USD
Remaining due payment: 8 855 USD
55
1% · 4 428 USD
March 2030
Paid to the date: 99% · 438 322 USD
Remaining due payment: 4 428 USD
56
1% · 4 428 USD
April 2030
Paid to the date: 100% · 442 750 USD
Remaining due payment: 0.0000 USD