Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 44 924 USD
At reservation · August 2025
Paid to the date: 10% · 44 924 USD
Remaining due payment: 404 312 USD
2
10% · 44 924 USD
October 2025
Paid to the date: 20% · 89 847 USD
Remaining due payment: 359 389 USD
3
1% · 4 492 USD
December 2025
Paid to the date: 21% · 94 339 USD
Remaining due payment: 354 896 USD
4
1% · 4 492 USD
January 2026
Paid to the date: 22% · 98 832 USD
Remaining due payment: 350 404 USD
5
1% · 4 492 USD
February 2026
Paid to the date: 23% · 103 324 USD
Remaining due payment: 345 911 USD
6
1% · 4 492 USD
March 2026
Paid to the date: 24% · 107 817 USD
Remaining due payment: 341 419 USD
Resale is available
7
10% · 44 924 USD
April 2026
Paid to the date: 34% · 152 740 USD
Remaining due payment: 296 496 USD
8
1% · 4 492 USD
May 2026
Paid to the date: 35% · 157 232 USD
Remaining due payment: 292 003 USD
9
1% · 4 492 USD
June 2026
Paid to the date: 36% · 161 725 USD
Remaining due payment: 287 511 USD
10
1% · 4 492 USD
July 2026
Paid to the date: 37% · 166 217 USD
Remaining due payment: 283 018 USD
11
1% · 4 492 USD
August 2026
Paid to the date: 38% · 170 710 USD
Remaining due payment: 278 526 USD
12
1% · 4 492 USD
September 2026
Paid to the date: 39% · 175 202 USD
Remaining due payment: 274 034 USD
13
1% · 4 492 USD
October 2026
Paid to the date: 40% · 179 694 USD
Remaining due payment: 269 541 USD
14
10% · 44 924 USD
November 2026
Paid to the date: 50% · 224 618 USD
Remaining due payment: 224 618 USD
15
1% · 4 492 USD
December 2026
Paid to the date: 51% · 229 110 USD
Remaining due payment: 220 125 USD
16
9% · 40 431 USD
January 2027
Paid to the date: 60% · 269 541 USD
Remaining due payment: 179 694 USD
17
1% · 4 492 USD
February 2027
Paid to the date: 61% · 274 034 USD
Remaining due payment: 175 202 USD
18
1% · 4 492 USD
March 2027
Paid to the date: 62% · 278 526 USD
Remaining due payment: 170 710 USD
19
1% · 4 492 USD
April 2027
Paid to the date: 63% · 283 018 USD
Remaining due payment: 166 217 USD
20
1% · 4 492 USD
May 2027
Paid to the date: 64% · 287 511 USD
Remaining due payment: 161 725 USD
21
1% · 4 492 USD
June 2027
Paid to the date: 65% · 292 003 USD
Remaining due payment: 157 232 USD
22
1% · 4 492 USD
July 2027
Paid to the date: 66% · 296 496 USD
Remaining due payment: 152 740 USD
23
1% · 4 492 USD
August 2027
Paid to the date: 67% · 300 988 USD
Remaining due payment: 148 248 USD
24
1% · 4 492 USD
September 2027
Paid to the date: 68% · 305 480 USD
Remaining due payment: 143 755 USD
25
1% · 4 492 USD
October 2027
Paid to the date: 69% · 309 973 USD
Remaining due payment: 139 263 USD
26
1% · 4 492 USD
November 2027
Paid to the date: 70% · 314 465 USD
Remaining due payment: 134 771 USD
27
1% · 4 492 USD
December 2027
Paid to the date: 71% · 318 957 USD
Remaining due payment: 130 278 USD
28
1% · 4 492 USD
January 2028
Paid to the date: 72% · 323 450 USD
Remaining due payment: 125 786 USD
29
1% · 4 492 USD
February 2028
Paid to the date: 73% · 327 942 USD
Remaining due payment: 121 294 USD
30
1% · 4 492 USD
March 2028
Paid to the date: 74% · 332 434 USD
Remaining due payment: 116 801 USD
31
1% · 4 492 USD
April 2028
Paid to the date: 75% · 336 927 USD
Remaining due payment: 112 309 USD
32
1% · 4 492 USD
May 2028
Paid to the date: 76% · 341 419 USD
Remaining due payment: 107 817 USD
33
1% · 4 492 USD
June 2028
Paid to the date: 77% · 345 911 USD
Remaining due payment: 103 324 USD
34
1% · 4 492 USD
July 2028
Paid to the date: 78% · 350 404 USD
Remaining due payment: 98 832 USD
35
1% · 4 492 USD
August 2028
Paid to the date: 79% · 354 896 USD
Remaining due payment: 94 340 USD
36
1% · 4 492 USD
September 2028
Paid to the date: 80% · 359 389 USD
Remaining due payment: 89 847 USD
37
1% · 4 492 USD
October 2028
Paid to the date: 81% · 363 881 USD
Remaining due payment: 85 355 USD
38
1% · 4 492 USD
November 2028
Paid to the date: 82% · 368 373 USD
Remaining due payment: 80 862 USD
39
1% · 4 492 USD
December 2028
Paid to the date: 83% · 372 866 USD
Remaining due payment: 76 370 USD
40
1% · 4 492 USD
January 2029
Paid to the date: 84% · 377 358 USD
Remaining due payment: 71 878 USD
41
1% · 4 492 USD
February 2029
Paid to the date: 85% · 381 850 USD
Remaining due payment: 67 385 USD
42
1% · 4 492 USD
March 2029
Paid to the date: 86% · 386 343 USD
Remaining due payment: 62 893 USD
43
1% · 4 492 USD
April 2029
Paid to the date: 87% · 390 835 USD
Remaining due payment: 58 401 USD
44
1% · 4 492 USD
May 2029
Paid to the date: 88% · 395 327 USD
Remaining due payment: 53 908 USD
45
1% · 4 492 USD
June 2029
Paid to the date: 89% · 399 820 USD
Remaining due payment: 49 416 USD
46
1% · 4 492 USD
July 2029
Paid to the date: 90% · 404 312 USD
Remaining due payment: 44 924 USD
47
1% · 4 492 USD
August 2029
Paid to the date: 91% · 408 804 USD
Remaining due payment: 40 431 USD
48
1% · 4 492 USD
September 2029
Paid to the date: 92% · 413 297 USD
Remaining due payment: 35 939 USD
49
1% · 4 492 USD
October 2029
Paid to the date: 93% · 417 789 USD
Remaining due payment: 31 447 USD
50
1% · 4 492 USD
November 2029
Paid to the date: 94% · 422 282 USD
Remaining due payment: 26 954 USD
51
1% · 4 492 USD
December 2029
Paid to the date: 95% · 426 774 USD
Remaining due payment: 22 462 USD
52
1% · 4 492 USD
January 2030
Paid to the date: 96% · 431 266 USD
Remaining due payment: 17 969 USD
53
1% · 4 492 USD
February 2030
Paid to the date: 97% · 435 759 USD
Remaining due payment: 13 477 USD
54
1% · 4 492 USD
March 2030
Paid to the date: 98% · 440 251 USD
Remaining due payment: 8 985 USD
55
1% · 4 492 USD
April 2030
Paid to the date: 99% · 444 743 USD
Remaining due payment: 4 492 USD
56
1% · 4 492 USD
May 2030
Paid to the date: 100% · 449 236 USD
Remaining due payment: 0.0000 USD