Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 38 693 USD
At reservation · July 2025
Paid to the date: 10% · 38 693 USD
Remaining due payment: 348 237 USD
2
10% · 38 693 USD
September 2025
Paid to the date: 20% · 77 386 USD
Remaining due payment: 309 544 USD
3
1% · 3 869 USD
November 2025
Paid to the date: 21% · 81 255 USD
Remaining due payment: 305 674 USD
4
1% · 3 869 USD
December 2025
Paid to the date: 22% · 85 124 USD
Remaining due payment: 301 805 USD
5
1% · 3 869 USD
January 2026
Paid to the date: 23% · 88 994 USD
Remaining due payment: 297 936 USD
6
1% · 3 869 USD
February 2026
Paid to the date: 24% · 92 863 USD
Remaining due payment: 294 066 USD
Resale is available
7
10% · 38 693 USD
March 2026
Paid to the date: 34% · 131 556 USD
Remaining due payment: 255 373 USD
8
1% · 3 869 USD
April 2026
Paid to the date: 35% · 135 425 USD
Remaining due payment: 251 504 USD
9
1% · 3 869 USD
May 2026
Paid to the date: 36% · 139 295 USD
Remaining due payment: 247 635 USD
10
1% · 3 869 USD
June 2026
Paid to the date: 37% · 143 164 USD
Remaining due payment: 243 766 USD
11
1% · 3 869 USD
July 2026
Paid to the date: 38% · 147 033 USD
Remaining due payment: 239 896 USD
12
1% · 3 869 USD
August 2026
Paid to the date: 39% · 150 902 USD
Remaining due payment: 236 027 USD
13
1% · 3 869 USD
September 2026
Paid to the date: 40% · 154 772 USD
Remaining due payment: 232 158 USD
14
10% · 38 693 USD
October 2026
Paid to the date: 50% · 193 465 USD
Remaining due payment: 193 465 USD
15
1% · 3 869 USD
November 2026
Paid to the date: 51% · 197 334 USD
Remaining due payment: 189 595 USD
16
9% · 34 824 USD
December 2026
Paid to the date: 60% · 232 158 USD
Remaining due payment: 154 772 USD
17
1% · 3 869 USD
January 2027
Paid to the date: 61% · 236 027 USD
Remaining due payment: 150 902 USD
18
1% · 3 869 USD
February 2027
Paid to the date: 62% · 239 896 USD
Remaining due payment: 147 033 USD
19
1% · 3 869 USD
March 2027
Paid to the date: 63% · 243 766 USD
Remaining due payment: 143 164 USD
20
1% · 3 869 USD
April 2027
Paid to the date: 64% · 247 635 USD
Remaining due payment: 139 295 USD
21
1% · 3 869 USD
May 2027
Paid to the date: 65% · 251 504 USD
Remaining due payment: 135 425 USD
22
1% · 3 869 USD
June 2027
Paid to the date: 66% · 255 373 USD
Remaining due payment: 131 556 USD
23
1% · 3 869 USD
July 2027
Paid to the date: 67% · 259 243 USD
Remaining due payment: 127 687 USD
24
1% · 3 869 USD
August 2027
Paid to the date: 68% · 263 112 USD
Remaining due payment: 123 817 USD
25
1% · 3 869 USD
September 2027
Paid to the date: 69% · 266 981 USD
Remaining due payment: 119 948 USD
26
1% · 3 869 USD
October 2027
Paid to the date: 70% · 270 851 USD
Remaining due payment: 116 079 USD
27
1% · 3 869 USD
November 2027
Paid to the date: 71% · 274 720 USD
Remaining due payment: 112 210 USD
28
1% · 3 869 USD
December 2027
Paid to the date: 72% · 278 589 USD
Remaining due payment: 108 340 USD
29
1% · 3 869 USD
January 2028
Paid to the date: 73% · 282 459 USD
Remaining due payment: 104 471 USD
30
1% · 3 869 USD
February 2028
Paid to the date: 74% · 286 328 USD
Remaining due payment: 100 602 USD
31
1% · 3 869 USD
March 2028
Paid to the date: 75% · 290 197 USD
Remaining due payment: 96 732 USD
32
1% · 3 869 USD
April 2028
Paid to the date: 76% · 294 066 USD
Remaining due payment: 92 863 USD
33
1% · 3 869 USD
May 2028
Paid to the date: 77% · 297 936 USD
Remaining due payment: 88 994 USD
34
1% · 3 869 USD
June 2028
Paid to the date: 78% · 301 805 USD
Remaining due payment: 85 124 USD
35
1% · 3 869 USD
July 2028
Paid to the date: 79% · 305 674 USD
Remaining due payment: 81 255 USD
36
1% · 3 869 USD
August 2028
Paid to the date: 80% · 309 544 USD
Remaining due payment: 77 386 USD
37
1% · 3 869 USD
September 2028
Paid to the date: 81% · 313 413 USD
Remaining due payment: 73 517 USD
38
1% · 3 869 USD
October 2028
Paid to the date: 82% · 317 282 USD
Remaining due payment: 69 647 USD
39
1% · 3 869 USD
November 2028
Paid to the date: 83% · 321 151 USD
Remaining due payment: 65 778 USD
40
1% · 3 869 USD
December 2028
Paid to the date: 84% · 325 021 USD
Remaining due payment: 61 909 USD
41
1% · 3 869 USD
January 2029
Paid to the date: 85% · 328 890 USD
Remaining due payment: 58 039 USD
42
1% · 3 869 USD
February 2029
Paid to the date: 86% · 332 759 USD
Remaining due payment: 54 170 USD
43
1% · 3 869 USD
March 2029
Paid to the date: 87% · 336 629 USD
Remaining due payment: 50 301 USD
44
1% · 3 869 USD
April 2029
Paid to the date: 88% · 340 498 USD
Remaining due payment: 46 432 USD
45
1% · 3 869 USD
May 2029
Paid to the date: 89% · 344 367 USD
Remaining due payment: 42 562 USD
46
1% · 3 869 USD
June 2029
Paid to the date: 90% · 348 237 USD
Remaining due payment: 38 693 USD
47
1% · 3 869 USD
July 2029
Paid to the date: 91% · 352 106 USD
Remaining due payment: 34 824 USD
48
1% · 3 869 USD
August 2029
Paid to the date: 92% · 355 975 USD
Remaining due payment: 30 954 USD
49
1% · 3 869 USD
September 2029
Paid to the date: 93% · 359 844 USD
Remaining due payment: 27 085 USD
50
1% · 3 869 USD
October 2029
Paid to the date: 94% · 363 714 USD
Remaining due payment: 23 216 USD
51
1% · 3 869 USD
November 2029
Paid to the date: 95% · 367 583 USD
Remaining due payment: 19 346 USD
52
1% · 3 869 USD
December 2029
Paid to the date: 96% · 371 452 USD
Remaining due payment: 15 477 USD
53
1% · 3 869 USD
January 2030
Paid to the date: 97% · 375 322 USD
Remaining due payment: 11 608 USD
54
1% · 3 869 USD
February 2030
Paid to the date: 98% · 379 191 USD
Remaining due payment: 7 739 USD
55
1% · 3 869 USD
March 2030
Paid to the date: 99% · 383 060 USD
Remaining due payment: 3 869 USD
56
1% · 3 869 USD
April 2030
Paid to the date: 100% · 386 929 USD
Remaining due payment: 0.0000 USD