Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 32 671 USD
At reservation · August 2025
Paid to the date: 10% · 32 671 USD
Remaining due payment: 294 043 USD
2
10% · 32 671 USD
October 2025
Paid to the date: 20% · 65 343 USD
Remaining due payment: 261 371 USD
3
1% · 3 267 USD
December 2025
Paid to the date: 21% · 68 610 USD
Remaining due payment: 258 104 USD
4
1% · 3 267 USD
January 2026
Paid to the date: 22% · 71 877 USD
Remaining due payment: 254 837 USD
5
1% · 3 267 USD
February 2026
Paid to the date: 23% · 75 144 USD
Remaining due payment: 251 570 USD
6
1% · 3 267 USD
March 2026
Paid to the date: 24% · 78 411 USD
Remaining due payment: 248 303 USD
Resale is available
7
10% · 32 671 USD
April 2026
Paid to the date: 34% · 111 083 USD
Remaining due payment: 215 631 USD
8
1% · 3 267 USD
May 2026
Paid to the date: 35% · 114 350 USD
Remaining due payment: 212 364 USD
9
1% · 3 267 USD
June 2026
Paid to the date: 36% · 117 617 USD
Remaining due payment: 209 097 USD
10
1% · 3 267 USD
July 2026
Paid to the date: 37% · 120 884 USD
Remaining due payment: 205 830 USD
11
1% · 3 267 USD
August 2026
Paid to the date: 38% · 124 151 USD
Remaining due payment: 202 563 USD
12
1% · 3 267 USD
September 2026
Paid to the date: 39% · 127 419 USD
Remaining due payment: 199 296 USD
13
1% · 3 267 USD
October 2026
Paid to the date: 40% · 130 686 USD
Remaining due payment: 196 029 USD
14
10% · 32 671 USD
November 2026
Paid to the date: 50% · 163 357 USD
Remaining due payment: 163 357 USD
15
1% · 3 267 USD
December 2026
Paid to the date: 51% · 166 624 USD
Remaining due payment: 160 090 USD
16
9% · 29 404 USD
January 2027
Paid to the date: 60% · 196 029 USD
Remaining due payment: 130 686 USD
17
1% · 3 267 USD
February 2027
Paid to the date: 61% · 199 296 USD
Remaining due payment: 127 419 USD
18
1% · 3 267 USD
March 2027
Paid to the date: 62% · 202 563 USD
Remaining due payment: 124 151 USD
19
1% · 3 267 USD
April 2027
Paid to the date: 63% · 205 830 USD
Remaining due payment: 120 884 USD
20
1% · 3 267 USD
May 2027
Paid to the date: 64% · 209 097 USD
Remaining due payment: 117 617 USD
21
1% · 3 267 USD
June 2027
Paid to the date: 65% · 212 364 USD
Remaining due payment: 114 350 USD
22
1% · 3 267 USD
July 2027
Paid to the date: 66% · 215 631 USD
Remaining due payment: 111 083 USD
23
1% · 3 267 USD
August 2027
Paid to the date: 67% · 218 899 USD
Remaining due payment: 107 816 USD
24
1% · 3 267 USD
September 2027
Paid to the date: 68% · 222 166 USD
Remaining due payment: 104 549 USD
25
1% · 3 267 USD
October 2027
Paid to the date: 69% · 225 433 USD
Remaining due payment: 101 281 USD
26
1% · 3 267 USD
November 2027
Paid to the date: 70% · 228 700 USD
Remaining due payment: 98 014 USD
27
1% · 3 267 USD
December 2027
Paid to the date: 71% · 231 967 USD
Remaining due payment: 94 747 USD
28
1% · 3 267 USD
January 2028
Paid to the date: 72% · 235 234 USD
Remaining due payment: 91 480 USD
29
1% · 3 267 USD
February 2028
Paid to the date: 73% · 238 501 USD
Remaining due payment: 88 213 USD
30
1% · 3 267 USD
March 2028
Paid to the date: 74% · 241 769 USD
Remaining due payment: 84 946 USD
31
1% · 3 267 USD
April 2028
Paid to the date: 75% · 245 036 USD
Remaining due payment: 81 679 USD
32
1% · 3 267 USD
May 2028
Paid to the date: 76% · 248 303 USD
Remaining due payment: 78 411 USD
33
1% · 3 267 USD
June 2028
Paid to the date: 77% · 251 570 USD
Remaining due payment: 75 144 USD
34
1% · 3 267 USD
July 2028
Paid to the date: 78% · 254 837 USD
Remaining due payment: 71 877 USD
35
1% · 3 267 USD
August 2028
Paid to the date: 79% · 258 104 USD
Remaining due payment: 68 610 USD
36
1% · 3 267 USD
September 2028
Paid to the date: 80% · 261 371 USD
Remaining due payment: 65 343 USD
37
1% · 3 267 USD
October 2028
Paid to the date: 81% · 264 639 USD
Remaining due payment: 62 076 USD
38
1% · 3 267 USD
November 2028
Paid to the date: 82% · 267 906 USD
Remaining due payment: 58 809 USD
39
1% · 3 267 USD
December 2028
Paid to the date: 83% · 271 173 USD
Remaining due payment: 55 541 USD
40
1% · 3 267 USD
January 2029
Paid to the date: 84% · 274 440 USD
Remaining due payment: 52 274 USD
41
1% · 3 267 USD
February 2029
Paid to the date: 85% · 277 707 USD
Remaining due payment: 49 007 USD
42
1% · 3 267 USD
March 2029
Paid to the date: 86% · 280 974 USD
Remaining due payment: 45 740 USD
43
1% · 3 267 USD
April 2029
Paid to the date: 87% · 284 241 USD
Remaining due payment: 42 473 USD
44
1% · 3 267 USD
May 2029
Paid to the date: 88% · 287 508 USD
Remaining due payment: 39 206 USD
45
1% · 3 267 USD
June 2029
Paid to the date: 89% · 290 776 USD
Remaining due payment: 35 939 USD
46
1% · 3 267 USD
July 2029
Paid to the date: 90% · 294 043 USD
Remaining due payment: 32 671 USD
47
1% · 3 267 USD
August 2029
Paid to the date: 91% · 297 310 USD
Remaining due payment: 29 404 USD
48
1% · 3 267 USD
September 2029
Paid to the date: 92% · 300 577 USD
Remaining due payment: 26 137 USD
49
1% · 3 267 USD
October 2029
Paid to the date: 93% · 303 844 USD
Remaining due payment: 22 870 USD
50
1% · 3 267 USD
November 2029
Paid to the date: 94% · 307 111 USD
Remaining due payment: 19 603 USD
51
1% · 3 267 USD
December 2029
Paid to the date: 95% · 310 378 USD
Remaining due payment: 16 336 USD
52
1% · 3 267 USD
January 2030
Paid to the date: 96% · 313 646 USD
Remaining due payment: 13 069 USD
53
1% · 3 267 USD
February 2030
Paid to the date: 97% · 316 913 USD
Remaining due payment: 9 801 USD
54
1% · 3 267 USD
March 2030
Paid to the date: 98% · 320 180 USD
Remaining due payment: 6 534 USD
55
1% · 3 267 USD
April 2030
Paid to the date: 99% · 323 447 USD
Remaining due payment: 3 267 USD
56
1% · 3 267 USD
May 2030
Paid to the date: 100% · 326 714 USD
Remaining due payment: 0.0000 USD