Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 22 600 USD
At reservation · August 2025
Paid to the date: 10% · 22 600 USD
Remaining due payment: 203 403 USD
2
10% · 22 600 USD
October 2025
Paid to the date: 20% · 45 201 USD
Remaining due payment: 180 803 USD
3
1% · 2 260 USD
December 2025
Paid to the date: 21% · 47 461 USD
Remaining due payment: 178 543 USD
4
1% · 2 260 USD
January 2026
Paid to the date: 22% · 49 721 USD
Remaining due payment: 176 283 USD
5
1% · 2 260 USD
February 2026
Paid to the date: 23% · 51 981 USD
Remaining due payment: 174 023 USD
6
1% · 2 260 USD
March 2026
Paid to the date: 24% · 54 241 USD
Remaining due payment: 171 763 USD
Resale is available
7
10% · 22 600 USD
April 2026
Paid to the date: 34% · 76 841 USD
Remaining due payment: 149 163 USD
8
1% · 2 260 USD
May 2026
Paid to the date: 35% · 79 101 USD
Remaining due payment: 146 903 USD
9
1% · 2 260 USD
June 2026
Paid to the date: 36% · 81 361 USD
Remaining due payment: 144 642 USD
10
1% · 2 260 USD
July 2026
Paid to the date: 37% · 83 621 USD
Remaining due payment: 142 382 USD
11
1% · 2 260 USD
August 2026
Paid to the date: 38% · 85 881 USD
Remaining due payment: 140 122 USD
12
1% · 2 260 USD
September 2026
Paid to the date: 39% · 88 142 USD
Remaining due payment: 137 862 USD
13
1% · 2 260 USD
October 2026
Paid to the date: 40% · 90 402 USD
Remaining due payment: 135 602 USD
14
10% · 22 600 USD
November 2026
Paid to the date: 50% · 113 002 USD
Remaining due payment: 113 002 USD
15
1% · 2 260 USD
December 2026
Paid to the date: 51% · 115 262 USD
Remaining due payment: 110 742 USD
16
9% · 20 340 USD
January 2027
Paid to the date: 60% · 135 602 USD
Remaining due payment: 90 402 USD
17
1% · 2 260 USD
February 2027
Paid to the date: 61% · 137 862 USD
Remaining due payment: 88 142 USD
18
1% · 2 260 USD
March 2027
Paid to the date: 62% · 140 122 USD
Remaining due payment: 85 881 USD
19
1% · 2 260 USD
April 2027
Paid to the date: 63% · 142 382 USD
Remaining due payment: 83 621 USD
20
1% · 2 260 USD
May 2027
Paid to the date: 64% · 144 642 USD
Remaining due payment: 81 361 USD
21
1% · 2 260 USD
June 2027
Paid to the date: 65% · 146 902 USD
Remaining due payment: 79 101 USD
22
1% · 2 260 USD
July 2027
Paid to the date: 66% · 149 163 USD
Remaining due payment: 76 841 USD
23
1% · 2 260 USD
August 2027
Paid to the date: 67% · 151 423 USD
Remaining due payment: 74 581 USD
24
1% · 2 260 USD
September 2027
Paid to the date: 68% · 153 683 USD
Remaining due payment: 72 321 USD
25
1% · 2 260 USD
October 2027
Paid to the date: 69% · 155 943 USD
Remaining due payment: 70 061 USD
26
1% · 2 260 USD
November 2027
Paid to the date: 70% · 158 203 USD
Remaining due payment: 67 801 USD
27
1% · 2 260 USD
December 2027
Paid to the date: 71% · 160 463 USD
Remaining due payment: 65 541 USD
28
1% · 2 260 USD
January 2028
Paid to the date: 72% · 162 723 USD
Remaining due payment: 63 281 USD
29
1% · 2 260 USD
February 2028
Paid to the date: 73% · 164 983 USD
Remaining due payment: 61 021 USD
30
1% · 2 260 USD
March 2028
Paid to the date: 74% · 167 243 USD
Remaining due payment: 58 761 USD
31
1% · 2 260 USD
April 2028
Paid to the date: 75% · 169 503 USD
Remaining due payment: 56 501 USD
32
1% · 2 260 USD
May 2028
Paid to the date: 76% · 171 763 USD
Remaining due payment: 54 241 USD
33
1% · 2 260 USD
June 2028
Paid to the date: 77% · 174 023 USD
Remaining due payment: 51 981 USD
34
1% · 2 260 USD
July 2028
Paid to the date: 78% · 176 283 USD
Remaining due payment: 49 721 USD
35
1% · 2 260 USD
August 2028
Paid to the date: 79% · 178 543 USD
Remaining due payment: 47 461 USD
36
1% · 2 260 USD
September 2028
Paid to the date: 80% · 180 803 USD
Remaining due payment: 45 201 USD
37
1% · 2 260 USD
October 2028
Paid to the date: 81% · 183 063 USD
Remaining due payment: 42 941 USD
38
1% · 2 260 USD
November 2028
Paid to the date: 82% · 185 323 USD
Remaining due payment: 40 681 USD
39
1% · 2 260 USD
December 2028
Paid to the date: 83% · 187 583 USD
Remaining due payment: 38 421 USD
40
1% · 2 260 USD
January 2029
Paid to the date: 84% · 189 843 USD
Remaining due payment: 36 161 USD
41
1% · 2 260 USD
February 2029
Paid to the date: 85% · 192 103 USD
Remaining due payment: 33 901 USD
42
1% · 2 260 USD
March 2029
Paid to the date: 86% · 194 363 USD
Remaining due payment: 31 641 USD
43
1% · 2 260 USD
April 2029
Paid to the date: 87% · 196 623 USD
Remaining due payment: 29 381 USD
44
1% · 2 260 USD
May 2029
Paid to the date: 88% · 198 883 USD
Remaining due payment: 27 120 USD
45
1% · 2 260 USD
June 2029
Paid to the date: 89% · 201 143 USD
Remaining due payment: 24 860 USD
46
1% · 2 260 USD
July 2029
Paid to the date: 90% · 203 403 USD
Remaining due payment: 22 600 USD
47
1% · 2 260 USD
August 2029
Paid to the date: 91% · 205 663 USD
Remaining due payment: 20 340 USD
48
1% · 2 260 USD
September 2029
Paid to the date: 92% · 207 924 USD
Remaining due payment: 18 080 USD
49
1% · 2 260 USD
October 2029
Paid to the date: 93% · 210 184 USD
Remaining due payment: 15 820 USD
50
1% · 2 260 USD
November 2029
Paid to the date: 94% · 212 444 USD
Remaining due payment: 13 560 USD
51
1% · 2 260 USD
December 2029
Paid to the date: 95% · 214 704 USD
Remaining due payment: 11 300 USD
52
1% · 2 260 USD
January 2030
Paid to the date: 96% · 216 964 USD
Remaining due payment: 9 040 USD
53
1% · 2 260 USD
February 2030
Paid to the date: 97% · 219 224 USD
Remaining due payment: 6 780 USD
54
1% · 2 260 USD
March 2030
Paid to the date: 98% · 221 484 USD
Remaining due payment: 4 520 USD
55
1% · 2 260 USD
April 2030
Paid to the date: 99% · 223 744 USD
Remaining due payment: 2 260 USD
56
1% · 2 260 USD
May 2030
Paid to the date: 100% · 226 004 USD
Remaining due payment: 0.0000 USD