Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 44 928 USD
At reservation · July 2025
Paid to the date: 10% · 44 928 USD
Remaining due payment: 404 356 USD
2
10% · 44 928 USD
September 2025
Paid to the date: 20% · 89 857 USD
Remaining due payment: 359 428 USD
3
1% · 4 493 USD
November 2025
Paid to the date: 21% · 94 350 USD
Remaining due payment: 354 935 USD
4
1% · 4 493 USD
December 2025
Paid to the date: 22% · 98 843 USD
Remaining due payment: 350 442 USD
5
1% · 4 493 USD
January 2026
Paid to the date: 23% · 103 335 USD
Remaining due payment: 345 949 USD
6
1% · 4 493 USD
February 2026
Paid to the date: 24% · 107 828 USD
Remaining due payment: 341 456 USD
Resale is available
7
10% · 44 928 USD
March 2026
Paid to the date: 34% · 152 757 USD
Remaining due payment: 296 528 USD
8
1% · 4 493 USD
April 2026
Paid to the date: 35% · 157 250 USD
Remaining due payment: 292 035 USD
9
1% · 4 493 USD
May 2026
Paid to the date: 36% · 161 743 USD
Remaining due payment: 287 542 USD
10
1% · 4 493 USD
June 2026
Paid to the date: 37% · 166 235 USD
Remaining due payment: 283 049 USD
11
1% · 4 493 USD
July 2026
Paid to the date: 38% · 170 728 USD
Remaining due payment: 278 557 USD
12
1% · 4 493 USD
August 2026
Paid to the date: 39% · 175 221 USD
Remaining due payment: 274 064 USD
13
1% · 4 493 USD
September 2026
Paid to the date: 40% · 179 714 USD
Remaining due payment: 269 571 USD
14
10% · 44 928 USD
October 2026
Paid to the date: 50% · 224 642 USD
Remaining due payment: 224 642 USD
15
1% · 4 493 USD
November 2026
Paid to the date: 51% · 229 135 USD
Remaining due payment: 220 150 USD
16
9% · 40 436 USD
December 2026
Paid to the date: 60% · 269 571 USD
Remaining due payment: 179 714 USD
17
1% · 4 493 USD
January 2027
Paid to the date: 61% · 274 064 USD
Remaining due payment: 175 221 USD
18
1% · 4 493 USD
February 2027
Paid to the date: 62% · 278 557 USD
Remaining due payment: 170 728 USD
19
1% · 4 493 USD
March 2027
Paid to the date: 63% · 283 049 USD
Remaining due payment: 166 235 USD
20
1% · 4 493 USD
April 2027
Paid to the date: 64% · 287 542 USD
Remaining due payment: 161 743 USD
21
1% · 4 493 USD
May 2027
Paid to the date: 65% · 292 035 USD
Remaining due payment: 157 250 USD
22
1% · 4 493 USD
June 2027
Paid to the date: 66% · 296 528 USD
Remaining due payment: 152 757 USD
23
1% · 4 493 USD
July 2027
Paid to the date: 67% · 301 021 USD
Remaining due payment: 148 264 USD
24
1% · 4 493 USD
August 2027
Paid to the date: 68% · 305 514 USD
Remaining due payment: 143 771 USD
25
1% · 4 493 USD
September 2027
Paid to the date: 69% · 310 006 USD
Remaining due payment: 139 278 USD
26
1% · 4 493 USD
October 2027
Paid to the date: 70% · 314 499 USD
Remaining due payment: 134 785 USD
27
1% · 4 493 USD
November 2027
Paid to the date: 71% · 318 992 USD
Remaining due payment: 130 293 USD
28
1% · 4 493 USD
December 2027
Paid to the date: 72% · 323 485 USD
Remaining due payment: 125 800 USD
29
1% · 4 493 USD
January 2028
Paid to the date: 73% · 327 978 USD
Remaining due payment: 121 307 USD
30
1% · 4 493 USD
February 2028
Paid to the date: 74% · 332 471 USD
Remaining due payment: 116 814 USD
31
1% · 4 493 USD
March 2028
Paid to the date: 75% · 336 964 USD
Remaining due payment: 112 321 USD
32
1% · 4 493 USD
April 2028
Paid to the date: 76% · 341 456 USD
Remaining due payment: 107 828 USD
33
1% · 4 493 USD
May 2028
Paid to the date: 77% · 345 949 USD
Remaining due payment: 103 335 USD
34
1% · 4 493 USD
June 2028
Paid to the date: 78% · 350 442 USD
Remaining due payment: 98 843 USD
35
1% · 4 493 USD
July 2028
Paid to the date: 79% · 354 935 USD
Remaining due payment: 94 350 USD
36
1% · 4 493 USD
August 2028
Paid to the date: 80% · 359 428 USD
Remaining due payment: 89 857 USD
37
1% · 4 493 USD
September 2028
Paid to the date: 81% · 363 921 USD
Remaining due payment: 85 364 USD
38
1% · 4 493 USD
October 2028
Paid to the date: 82% · 368 413 USD
Remaining due payment: 80 871 USD
39
1% · 4 493 USD
November 2028
Paid to the date: 83% · 372 906 USD
Remaining due payment: 76 378 USD
40
1% · 4 493 USD
December 2028
Paid to the date: 84% · 377 399 USD
Remaining due payment: 71 886 USD
41
1% · 4 493 USD
January 2029
Paid to the date: 85% · 381 892 USD
Remaining due payment: 67 393 USD
42
1% · 4 493 USD
February 2029
Paid to the date: 86% · 386 385 USD
Remaining due payment: 62 900 USD
43
1% · 4 493 USD
March 2029
Paid to the date: 87% · 390 878 USD
Remaining due payment: 58 407 USD
44
1% · 4 493 USD
April 2029
Paid to the date: 88% · 395 371 USD
Remaining due payment: 53 914 USD
45
1% · 4 493 USD
May 2029
Paid to the date: 89% · 399 863 USD
Remaining due payment: 49 421 USD
46
1% · 4 493 USD
June 2029
Paid to the date: 90% · 404 356 USD
Remaining due payment: 44 928 USD
47
1% · 4 493 USD
July 2029
Paid to the date: 91% · 408 849 USD
Remaining due payment: 40 436 USD
48
1% · 4 493 USD
August 2029
Paid to the date: 92% · 413 342 USD
Remaining due payment: 35 943 USD
49
1% · 4 493 USD
September 2029
Paid to the date: 93% · 417 835 USD
Remaining due payment: 31 450 USD
50
1% · 4 493 USD
October 2029
Paid to the date: 94% · 422 328 USD
Remaining due payment: 26 957 USD
51
1% · 4 493 USD
November 2029
Paid to the date: 95% · 426 821 USD
Remaining due payment: 22 464 USD
52
1% · 4 493 USD
December 2029
Paid to the date: 96% · 431 313 USD
Remaining due payment: 17 971 USD
53
1% · 4 493 USD
January 2030
Paid to the date: 97% · 435 806 USD
Remaining due payment: 13 479 USD
54
1% · 4 493 USD
February 2030
Paid to the date: 98% · 440 299 USD
Remaining due payment: 8 986 USD
55
1% · 4 493 USD
March 2030
Paid to the date: 99% · 444 792 USD
Remaining due payment: 4 493 USD
56
1% · 4 493 USD
April 2030
Paid to the date: 100% · 449 285 USD
Remaining due payment: 0.0000 USD