Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 51 600 USD
At reservation · December 2025
Paid to the date: 10% · 51 600 USD
Remaining due payment: 464 397 USD
2
10% · 51 600 USD
February 2026
Paid to the date: 20% · 103 199 USD
Remaining due payment: 412 797 USD
3
1% · 5 160 USD
April 2026
Paid to the date: 21% · 108 359 USD
Remaining due payment: 407 637 USD
4
1% · 5 160 USD
May 2026
Paid to the date: 22% · 113 519 USD
Remaining due payment: 402 477 USD
5
1% · 5 160 USD
June 2026
Paid to the date: 23% · 118 679 USD
Remaining due payment: 397 317 USD
6
1% · 5 160 USD
July 2026
Paid to the date: 24% · 123 839 USD
Remaining due payment: 392 158 USD
Resale is available
7
10% · 51 600 USD
August 2026
Paid to the date: 34% · 175 439 USD
Remaining due payment: 340 558 USD
8
1% · 5 160 USD
September 2026
Paid to the date: 35% · 180 599 USD
Remaining due payment: 335 398 USD
9
1% · 5 160 USD
October 2026
Paid to the date: 36% · 185 759 USD
Remaining due payment: 330 238 USD
10
1% · 5 160 USD
November 2026
Paid to the date: 37% · 190 919 USD
Remaining due payment: 325 078 USD
11
1% · 5 160 USD
December 2026
Paid to the date: 38% · 196 079 USD
Remaining due payment: 319 918 USD
12
1% · 5 160 USD
January 2027
Paid to the date: 39% · 201 239 USD
Remaining due payment: 314 758 USD
13
1% · 5 160 USD
February 2027
Paid to the date: 40% · 206 399 USD
Remaining due payment: 309 598 USD
14
10% · 51 600 USD
March 2027
Paid to the date: 50% · 257 998 USD
Remaining due payment: 257 998 USD
15
1% · 5 160 USD
April 2027
Paid to the date: 51% · 263 158 USD
Remaining due payment: 252 838 USD
16
9% · 46 440 USD
May 2027
Paid to the date: 60% · 309 598 USD
Remaining due payment: 206 399 USD
17
1% · 5 160 USD
June 2027
Paid to the date: 61% · 314 758 USD
Remaining due payment: 201 239 USD
18
1% · 5 160 USD
July 2027
Paid to the date: 62% · 319 918 USD
Remaining due payment: 196 079 USD
19
1% · 5 160 USD
August 2027
Paid to the date: 63% · 325 078 USD
Remaining due payment: 190 919 USD
20
1% · 5 160 USD
September 2027
Paid to the date: 64% · 330 238 USD
Remaining due payment: 185 759 USD
21
1% · 5 160 USD
October 2027
Paid to the date: 65% · 335 398 USD
Remaining due payment: 180 599 USD
22
1% · 5 160 USD
November 2027
Paid to the date: 66% · 340 558 USD
Remaining due payment: 175 439 USD
23
1% · 5 160 USD
December 2027
Paid to the date: 67% · 345 718 USD
Remaining due payment: 170 279 USD
24
1% · 5 160 USD
January 2028
Paid to the date: 68% · 350 878 USD
Remaining due payment: 165 119 USD
25
1% · 5 160 USD
February 2028
Paid to the date: 69% · 356 038 USD
Remaining due payment: 159 959 USD
26
1% · 5 160 USD
March 2028
Paid to the date: 70% · 361 198 USD
Remaining due payment: 154 799 USD
27
1% · 5 160 USD
April 2028
Paid to the date: 71% · 366 358 USD
Remaining due payment: 149 639 USD
28
1% · 5 160 USD
May 2028
Paid to the date: 72% · 371 518 USD
Remaining due payment: 144 479 USD
29
1% · 5 160 USD
June 2028
Paid to the date: 73% · 376 678 USD
Remaining due payment: 139 319 USD
30
1% · 5 160 USD
July 2028
Paid to the date: 74% · 381 838 USD
Remaining due payment: 134 159 USD
31
1% · 5 160 USD
August 2028
Paid to the date: 75% · 386 998 USD
Remaining due payment: 128 999 USD
32
1% · 5 160 USD
September 2028
Paid to the date: 76% · 392 158 USD
Remaining due payment: 123 839 USD
33
1% · 5 160 USD
October 2028
Paid to the date: 77% · 397 317 USD
Remaining due payment: 118 679 USD
34
1% · 5 160 USD
November 2028
Paid to the date: 78% · 402 477 USD
Remaining due payment: 113 519 USD
35
1% · 5 160 USD
December 2028
Paid to the date: 79% · 407 637 USD
Remaining due payment: 108 359 USD
36
1% · 5 160 USD
January 2029
Paid to the date: 80% · 412 797 USD
Remaining due payment: 103 199 USD
37
1% · 5 160 USD
February 2029
Paid to the date: 81% · 417 957 USD
Remaining due payment: 98 039 USD
38
1% · 5 160 USD
March 2029
Paid to the date: 82% · 423 117 USD
Remaining due payment: 92 879 USD
39
1% · 5 160 USD
April 2029
Paid to the date: 83% · 428 277 USD
Remaining due payment: 87 719 USD
40
1% · 5 160 USD
May 2029
Paid to the date: 84% · 433 437 USD
Remaining due payment: 82 559 USD
41
1% · 5 160 USD
June 2029
Paid to the date: 85% · 438 597 USD
Remaining due payment: 77 400 USD
42
1% · 5 160 USD
July 2029
Paid to the date: 86% · 443 757 USD
Remaining due payment: 72 240 USD
43
1% · 5 160 USD
August 2029
Paid to the date: 87% · 448 917 USD
Remaining due payment: 67 080 USD
44
1% · 5 160 USD
September 2029
Paid to the date: 88% · 454 077 USD
Remaining due payment: 61 920 USD
45
1% · 5 160 USD
October 2029
Paid to the date: 89% · 459 237 USD
Remaining due payment: 56 760 USD
46
1% · 5 160 USD
November 2029
Paid to the date: 90% · 464 397 USD
Remaining due payment: 51 600 USD
47
1% · 5 160 USD
December 2029
Paid to the date: 91% · 469 557 USD
Remaining due payment: 46 440 USD
48
1% · 5 160 USD
January 2030
Paid to the date: 92% · 474 717 USD
Remaining due payment: 41 280 USD
49
1% · 5 160 USD
February 2030
Paid to the date: 93% · 479 877 USD
Remaining due payment: 36 120 USD
50
1% · 5 160 USD
March 2030
Paid to the date: 94% · 485 037 USD
Remaining due payment: 30 960 USD
51
1% · 5 160 USD
April 2030
Paid to the date: 95% · 490 197 USD
Remaining due payment: 25 800 USD
52
1% · 5 160 USD
May 2030
Paid to the date: 96% · 495 357 USD
Remaining due payment: 20 640 USD
53
1% · 5 160 USD
June 2030
Paid to the date: 97% · 500 517 USD
Remaining due payment: 15 480 USD
54
1% · 5 160 USD
July 2030
Paid to the date: 98% · 505 677 USD
Remaining due payment: 10 320 USD
55
1% · 5 160 USD
August 2030
Paid to the date: 99% · 510 837 USD
Remaining due payment: 5 160 USD
56
1% · 5 160 USD
September 2030
Paid to the date: 100% · 515 997 USD
Remaining due payment: 0.0000 USD