Contact via WhatsApp
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

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use