Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 32 668 USD
At reservation · August 2025
Paid to the date: 10% · 32 668 USD
Remaining due payment: 294 015 USD
2
10% · 32 668 USD
October 2025
Paid to the date: 20% · 65 337 USD
Remaining due payment: 261 347 USD
3
1% · 3 267 USD
December 2025
Paid to the date: 21% · 68 604 USD
Remaining due payment: 258 080 USD
4
1% · 3 267 USD
January 2026
Paid to the date: 22% · 71 870 USD
Remaining due payment: 254 813 USD
5
1% · 3 267 USD
February 2026
Paid to the date: 23% · 75 137 USD
Remaining due payment: 251 546 USD
6
1% · 3 267 USD
March 2026
Paid to the date: 24% · 78 404 USD
Remaining due payment: 248 279 USD
Resale is available
7
10% · 32 668 USD
April 2026
Paid to the date: 34% · 111 072 USD
Remaining due payment: 215 611 USD
8
1% · 3 267 USD
May 2026
Paid to the date: 35% · 114 339 USD
Remaining due payment: 212 344 USD
9
1% · 3 267 USD
June 2026
Paid to the date: 36% · 117 606 USD
Remaining due payment: 209 077 USD
10
1% · 3 267 USD
July 2026
Paid to the date: 37% · 120 873 USD
Remaining due payment: 205 811 USD
11
1% · 3 267 USD
August 2026
Paid to the date: 38% · 124 140 USD
Remaining due payment: 202 544 USD
12
1% · 3 267 USD
September 2026
Paid to the date: 39% · 127 407 USD
Remaining due payment: 199 277 USD
13
1% · 3 267 USD
October 2026
Paid to the date: 40% · 130 673 USD
Remaining due payment: 196 010 USD
14
10% · 32 668 USD
November 2026
Paid to the date: 50% · 163 342 USD
Remaining due payment: 163 342 USD
15
1% · 3 267 USD
December 2026
Paid to the date: 51% · 166 609 USD
Remaining due payment: 160 075 USD
16
9% · 29 402 USD
January 2027
Paid to the date: 60% · 196 010 USD
Remaining due payment: 130 673 USD
17
1% · 3 267 USD
February 2027
Paid to the date: 61% · 199 277 USD
Remaining due payment: 127 407 USD
18
1% · 3 267 USD
March 2027
Paid to the date: 62% · 202 544 USD
Remaining due payment: 124 140 USD
19
1% · 3 267 USD
April 2027
Paid to the date: 63% · 205 811 USD
Remaining due payment: 120 873 USD
20
1% · 3 267 USD
May 2027
Paid to the date: 64% · 209 077 USD
Remaining due payment: 117 606 USD
21
1% · 3 267 USD
June 2027
Paid to the date: 65% · 212 344 USD
Remaining due payment: 114 339 USD
22
1% · 3 267 USD
July 2027
Paid to the date: 66% · 215 611 USD
Remaining due payment: 111 072 USD
23
1% · 3 267 USD
August 2027
Paid to the date: 67% · 218 878 USD
Remaining due payment: 107 806 USD
24
1% · 3 267 USD
September 2027
Paid to the date: 68% · 222 145 USD
Remaining due payment: 104 539 USD
25
1% · 3 267 USD
October 2027
Paid to the date: 69% · 225 412 USD
Remaining due payment: 101 272 USD
26
1% · 3 267 USD
November 2027
Paid to the date: 70% · 228 678 USD
Remaining due payment: 98 005 USD
27
1% · 3 267 USD
December 2027
Paid to the date: 71% · 231 945 USD
Remaining due payment: 94 738 USD
28
1% · 3 267 USD
January 2028
Paid to the date: 72% · 235 212 USD
Remaining due payment: 91 471 USD
29
1% · 3 267 USD
February 2028
Paid to the date: 73% · 238 479 USD
Remaining due payment: 88 205 USD
30
1% · 3 267 USD
March 2028
Paid to the date: 74% · 241 746 USD
Remaining due payment: 84 938 USD
31
1% · 3 267 USD
April 2028
Paid to the date: 75% · 245 013 USD
Remaining due payment: 81 671 USD
32
1% · 3 267 USD
May 2028
Paid to the date: 76% · 248 279 USD
Remaining due payment: 78 404 USD
33
1% · 3 267 USD
June 2028
Paid to the date: 77% · 251 546 USD
Remaining due payment: 75 137 USD
34
1% · 3 267 USD
July 2028
Paid to the date: 78% · 254 813 USD
Remaining due payment: 71 870 USD
35
1% · 3 267 USD
August 2028
Paid to the date: 79% · 258 080 USD
Remaining due payment: 68 604 USD
36
1% · 3 267 USD
September 2028
Paid to the date: 80% · 261 347 USD
Remaining due payment: 65 337 USD
37
1% · 3 267 USD
October 2028
Paid to the date: 81% · 264 614 USD
Remaining due payment: 62 070 USD
38
1% · 3 267 USD
November 2028
Paid to the date: 82% · 267 880 USD
Remaining due payment: 58 803 USD
39
1% · 3 267 USD
December 2028
Paid to the date: 83% · 271 147 USD
Remaining due payment: 55 536 USD
40
1% · 3 267 USD
January 2029
Paid to the date: 84% · 274 414 USD
Remaining due payment: 52 269 USD
41
1% · 3 267 USD
February 2029
Paid to the date: 85% · 277 681 USD
Remaining due payment: 49 003 USD
42
1% · 3 267 USD
March 2029
Paid to the date: 86% · 280 948 USD
Remaining due payment: 45 736 USD
43
1% · 3 267 USD
April 2029
Paid to the date: 87% · 284 215 USD
Remaining due payment: 42 469 USD
44
1% · 3 267 USD
May 2029
Paid to the date: 88% · 287 481 USD
Remaining due payment: 39 202 USD
45
1% · 3 267 USD
June 2029
Paid to the date: 89% · 290 748 USD
Remaining due payment: 35 935 USD
46
1% · 3 267 USD
July 2029
Paid to the date: 90% · 294 015 USD
Remaining due payment: 32 668 USD
47
1% · 3 267 USD
August 2029
Paid to the date: 91% · 297 282 USD
Remaining due payment: 29 402 USD
48
1% · 3 267 USD
September 2029
Paid to the date: 92% · 300 549 USD
Remaining due payment: 26 135 USD
49
1% · 3 267 USD
October 2029
Paid to the date: 93% · 303 816 USD
Remaining due payment: 22 868 USD
50
1% · 3 267 USD
November 2029
Paid to the date: 94% · 307 082 USD
Remaining due payment: 19 601 USD
51
1% · 3 267 USD
December 2029
Paid to the date: 95% · 310 349 USD
Remaining due payment: 16 334 USD
52
1% · 3 267 USD
January 2030
Paid to the date: 96% · 313 616 USD
Remaining due payment: 13 067 USD
53
1% · 3 267 USD
February 2030
Paid to the date: 97% · 316 883 USD
Remaining due payment: 9 801 USD
54
1% · 3 267 USD
March 2030
Paid to the date: 98% · 320 150 USD
Remaining due payment: 6 534 USD
55
1% · 3 267 USD
April 2030
Paid to the date: 99% · 323 417 USD
Remaining due payment: 3 267 USD
56
1% · 3 267 USD
May 2030
Paid to the date: 100% · 326 683 USD
Remaining due payment: 0.0000 USD