Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 32 675 USD
At reservation · December 2025
Paid to the date: 10% · 32 675 USD
Remaining due payment: 294 078 USD
2
10% · 32 675 USD
February 2026
Paid to the date: 20% · 65 351 USD
Remaining due payment: 261 403 USD
3
1% · 3 268 USD
April 2026
Paid to the date: 21% · 68 618 USD
Remaining due payment: 258 135 USD
4
1% · 3 268 USD
May 2026
Paid to the date: 22% · 71 886 USD
Remaining due payment: 254 868 USD
5
1% · 3 268 USD
June 2026
Paid to the date: 23% · 75 153 USD
Remaining due payment: 251 600 USD
6
1% · 3 268 USD
July 2026
Paid to the date: 24% · 78 421 USD
Remaining due payment: 248 332 USD
Resale is available
7
10% · 32 675 USD
August 2026
Paid to the date: 34% · 111 096 USD
Remaining due payment: 215 657 USD
8
1% · 3 268 USD
September 2026
Paid to the date: 35% · 114 364 USD
Remaining due payment: 212 390 USD
9
1% · 3 268 USD
October 2026
Paid to the date: 36% · 117 631 USD
Remaining due payment: 209 122 USD
10
1% · 3 268 USD
November 2026
Paid to the date: 37% · 120 899 USD
Remaining due payment: 205 855 USD
11
1% · 3 268 USD
December 2026
Paid to the date: 38% · 124 166 USD
Remaining due payment: 202 587 USD
12
1% · 3 268 USD
January 2027
Paid to the date: 39% · 127 434 USD
Remaining due payment: 199 319 USD
13
1% · 3 268 USD
February 2027
Paid to the date: 40% · 130 701 USD
Remaining due payment: 196 052 USD
14
10% · 32 675 USD
March 2027
Paid to the date: 50% · 163 377 USD
Remaining due payment: 163 377 USD
15
1% · 3 268 USD
April 2027
Paid to the date: 51% · 166 644 USD
Remaining due payment: 160 109 USD
16
9% · 29 408 USD
May 2027
Paid to the date: 60% · 196 052 USD
Remaining due payment: 130 701 USD
17
1% · 3 268 USD
June 2027
Paid to the date: 61% · 199 319 USD
Remaining due payment: 127 434 USD
18
1% · 3 268 USD
July 2027
Paid to the date: 62% · 202 587 USD
Remaining due payment: 124 166 USD
19
1% · 3 268 USD
August 2027
Paid to the date: 63% · 205 855 USD
Remaining due payment: 120 899 USD
20
1% · 3 268 USD
September 2027
Paid to the date: 64% · 209 122 USD
Remaining due payment: 117 631 USD
21
1% · 3 268 USD
October 2027
Paid to the date: 65% · 212 390 USD
Remaining due payment: 114 364 USD
22
1% · 3 268 USD
November 2027
Paid to the date: 66% · 215 657 USD
Remaining due payment: 111 096 USD
23
1% · 3 268 USD
December 2027
Paid to the date: 67% · 218 925 USD
Remaining due payment: 107 829 USD
24
1% · 3 268 USD
January 2028
Paid to the date: 68% · 222 192 USD
Remaining due payment: 104 561 USD
25
1% · 3 268 USD
February 2028
Paid to the date: 69% · 225 460 USD
Remaining due payment: 101 294 USD
26
1% · 3 268 USD
March 2028
Paid to the date: 70% · 228 727 USD
Remaining due payment: 98 026 USD
27
1% · 3 268 USD
April 2028
Paid to the date: 71% · 231 995 USD
Remaining due payment: 94 758 USD
28
1% · 3 268 USD
May 2028
Paid to the date: 72% · 235 262 USD
Remaining due payment: 91 491 USD
29
1% · 3 268 USD
June 2028
Paid to the date: 73% · 238 530 USD
Remaining due payment: 88 223 USD
30
1% · 3 268 USD
July 2028
Paid to the date: 74% · 241 797 USD
Remaining due payment: 84 956 USD
31
1% · 3 268 USD
August 2028
Paid to the date: 75% · 245 065 USD
Remaining due payment: 81 688 USD
32
1% · 3 268 USD
September 2028
Paid to the date: 76% · 248 332 USD
Remaining due payment: 78 421 USD
33
1% · 3 268 USD
October 2028
Paid to the date: 77% · 251 600 USD
Remaining due payment: 75 153 USD
34
1% · 3 268 USD
November 2028
Paid to the date: 78% · 254 868 USD
Remaining due payment: 71 886 USD
35
1% · 3 268 USD
December 2028
Paid to the date: 79% · 258 135 USD
Remaining due payment: 68 618 USD
36
1% · 3 268 USD
January 2029
Paid to the date: 80% · 261 403 USD
Remaining due payment: 65 351 USD
37
1% · 3 268 USD
February 2029
Paid to the date: 81% · 264 670 USD
Remaining due payment: 62 083 USD
38
1% · 3 268 USD
March 2029
Paid to the date: 82% · 267 938 USD
Remaining due payment: 58 816 USD
39
1% · 3 268 USD
April 2029
Paid to the date: 83% · 271 205 USD
Remaining due payment: 55 548 USD
40
1% · 3 268 USD
May 2029
Paid to the date: 84% · 274 473 USD
Remaining due payment: 52 281 USD
41
1% · 3 268 USD
June 2029
Paid to the date: 85% · 277 740 USD
Remaining due payment: 49 013 USD
42
1% · 3 268 USD
July 2029
Paid to the date: 86% · 281 008 USD
Remaining due payment: 45 745 USD
43
1% · 3 268 USD
August 2029
Paid to the date: 87% · 284 275 USD
Remaining due payment: 42 478 USD
44
1% · 3 268 USD
September 2029
Paid to the date: 88% · 287 543 USD
Remaining due payment: 39 210 USD
45
1% · 3 268 USD
October 2029
Paid to the date: 89% · 290 810 USD
Remaining due payment: 35 943 USD
46
1% · 3 268 USD
November 2029
Paid to the date: 90% · 294 078 USD
Remaining due payment: 32 675 USD
47
1% · 3 268 USD
December 2029
Paid to the date: 91% · 297 345 USD
Remaining due payment: 29 408 USD
48
1% · 3 268 USD
January 2030
Paid to the date: 92% · 300 613 USD
Remaining due payment: 26 140 USD
49
1% · 3 268 USD
February 2030
Paid to the date: 93% · 303 881 USD
Remaining due payment: 22 873 USD
50
1% · 3 268 USD
March 2030
Paid to the date: 94% · 307 148 USD
Remaining due payment: 19 605 USD
51
1% · 3 268 USD
April 2030
Paid to the date: 95% · 310 416 USD
Remaining due payment: 16 338 USD
52
1% · 3 268 USD
May 2030
Paid to the date: 96% · 313 683 USD
Remaining due payment: 13 070 USD
53
1% · 3 268 USD
June 2030
Paid to the date: 97% · 316 951 USD
Remaining due payment: 9 803 USD
54
1% · 3 268 USD
July 2030
Paid to the date: 98% · 320 218 USD
Remaining due payment: 6 535 USD
55
1% · 3 268 USD
August 2030
Paid to the date: 99% · 323 486 USD
Remaining due payment: 3 268 USD
56
1% · 3 268 USD
September 2030
Paid to the date: 100% · 326 753 USD
Remaining due payment: 0.0000 USD