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% · 16 324 USD
At reservation · December 2025
Paid to the date: 10% · 16 324 USD
Remaining due payment: 146 916 USD
2
10% · 16 324 USD
February 2026
Paid to the date: 20% · 32 648 USD
Remaining due payment: 130 592 USD
3
1% · 1 632 USD
April 2026
Paid to the date: 21% · 34 280 USD
Remaining due payment: 128 960 USD
4
1% · 1 632 USD
May 2026
Paid to the date: 22% · 35 913 USD
Remaining due payment: 127 327 USD
5
1% · 1 632 USD
June 2026
Paid to the date: 23% · 37 545 USD
Remaining due payment: 125 695 USD
6
1% · 1 632 USD
July 2026
Paid to the date: 24% · 39 178 USD
Remaining due payment: 124 063 USD
Resale is available
7
10% · 16 324 USD
August 2026
Paid to the date: 34% · 55 502 USD
Remaining due payment: 107 739 USD
8
1% · 1 632 USD
September 2026
Paid to the date: 35% · 57 134 USD
Remaining due payment: 106 106 USD
9
1% · 1 632 USD
October 2026
Paid to the date: 36% · 58 767 USD
Remaining due payment: 104 474 USD
10
1% · 1 632 USD
November 2026
Paid to the date: 37% · 60 399 USD
Remaining due payment: 102 841 USD
11
1% · 1 632 USD
December 2026
Paid to the date: 38% · 62 031 USD
Remaining due payment: 101 209 USD
12
1% · 1 632 USD
January 2027
Paid to the date: 39% · 63 664 USD
Remaining due payment: 99 577 USD
13
1% · 1 632 USD
February 2027
Paid to the date: 40% · 65 296 USD
Remaining due payment: 97 944 USD
14
10% · 16 324 USD
March 2027
Paid to the date: 50% · 81 620 USD
Remaining due payment: 81 620 USD
15
1% · 1 632 USD
April 2027
Paid to the date: 51% · 83 253 USD
Remaining due payment: 79 988 USD
16
9% · 14 692 USD
May 2027
Paid to the date: 60% · 97 944 USD
Remaining due payment: 65 296 USD
17
1% · 1 632 USD
June 2027
Paid to the date: 61% · 99 577 USD
Remaining due payment: 63 664 USD
18
1% · 1 632 USD
July 2027
Paid to the date: 62% · 101 209 USD
Remaining due payment: 62 031 USD
19
1% · 1 632 USD
August 2027
Paid to the date: 63% · 102 841 USD
Remaining due payment: 60 399 USD
20
1% · 1 632 USD
September 2027
Paid to the date: 64% · 104 474 USD
Remaining due payment: 58 767 USD
21
1% · 1 632 USD
October 2027
Paid to the date: 65% · 106 106 USD
Remaining due payment: 57 134 USD
22
1% · 1 632 USD
November 2027
Paid to the date: 66% · 107 739 USD
Remaining due payment: 55 502 USD
23
1% · 1 632 USD
December 2027
Paid to the date: 67% · 109 371 USD
Remaining due payment: 53 869 USD
24
1% · 1 632 USD
January 2028
Paid to the date: 68% · 111 003 USD
Remaining due payment: 52 237 USD
25
1% · 1 632 USD
February 2028
Paid to the date: 69% · 112 636 USD
Remaining due payment: 50 604 USD
26
1% · 1 632 USD
March 2028
Paid to the date: 70% · 114 268 USD
Remaining due payment: 48 972 USD
27
1% · 1 632 USD
April 2028
Paid to the date: 71% · 115 901 USD
Remaining due payment: 47 340 USD
28
1% · 1 632 USD
May 2028
Paid to the date: 72% · 117 533 USD
Remaining due payment: 45 707 USD
29
1% · 1 632 USD
June 2028
Paid to the date: 73% · 119 165 USD
Remaining due payment: 44 075 USD
30
1% · 1 632 USD
July 2028
Paid to the date: 74% · 120 798 USD
Remaining due payment: 42 442 USD
31
1% · 1 632 USD
August 2028
Paid to the date: 75% · 122 430 USD
Remaining due payment: 40 810 USD
32
1% · 1 632 USD
September 2028
Paid to the date: 76% · 124 063 USD
Remaining due payment: 39 178 USD
33
1% · 1 632 USD
October 2028
Paid to the date: 77% · 125 695 USD
Remaining due payment: 37 545 USD
34
1% · 1 632 USD
November 2028
Paid to the date: 78% · 127 327 USD
Remaining due payment: 35 913 USD
35
1% · 1 632 USD
December 2028
Paid to the date: 79% · 128 960 USD
Remaining due payment: 34 280 USD
36
1% · 1 632 USD
January 2029
Paid to the date: 80% · 130 592 USD
Remaining due payment: 32 648 USD
37
1% · 1 632 USD
February 2029
Paid to the date: 81% · 132 225 USD
Remaining due payment: 31 016 USD
38
1% · 1 632 USD
March 2029
Paid to the date: 82% · 133 857 USD
Remaining due payment: 29 383 USD
39
1% · 1 632 USD
April 2029
Paid to the date: 83% · 135 489 USD
Remaining due payment: 27 751 USD
40
1% · 1 632 USD
May 2029
Paid to the date: 84% · 137 122 USD
Remaining due payment: 26 118 USD
41
1% · 1 632 USD
June 2029
Paid to the date: 85% · 138 754 USD
Remaining due payment: 24 486 USD
42
1% · 1 632 USD
July 2029
Paid to the date: 86% · 140 387 USD
Remaining due payment: 22 854 USD
43
1% · 1 632 USD
August 2029
Paid to the date: 87% · 142 019 USD
Remaining due payment: 21 221 USD
44
1% · 1 632 USD
September 2029
Paid to the date: 88% · 143 651 USD
Remaining due payment: 19 589 USD
45
1% · 1 632 USD
October 2029
Paid to the date: 89% · 145 284 USD
Remaining due payment: 17 956 USD
46
1% · 1 632 USD
November 2029
Paid to the date: 90% · 146 916 USD
Remaining due payment: 16 324 USD
47
1% · 1 632 USD
December 2029
Paid to the date: 91% · 148 549 USD
Remaining due payment: 14 692 USD
48
1% · 1 632 USD
January 2030
Paid to the date: 92% · 150 181 USD
Remaining due payment: 13 059 USD
49
1% · 1 632 USD
February 2030
Paid to the date: 93% · 151 813 USD
Remaining due payment: 11 427 USD
50
1% · 1 632 USD
March 2030
Paid to the date: 94% · 153 446 USD
Remaining due payment: 9 794 USD
51
1% · 1 632 USD
April 2030
Paid to the date: 95% · 155 078 USD
Remaining due payment: 8 162 USD
52
1% · 1 632 USD
May 2030
Paid to the date: 96% · 156 711 USD
Remaining due payment: 6 530 USD
53
1% · 1 632 USD
June 2030
Paid to the date: 97% · 158 343 USD
Remaining due payment: 4 897 USD
54
1% · 1 632 USD
July 2030
Paid to the date: 98% · 159 975 USD
Remaining due payment: 3 265 USD
55
1% · 1 632 USD
August 2030
Paid to the date: 99% · 161 608 USD
Remaining due payment: 1 632 USD
56
1% · 1 632 USD
September 2030
Paid to the date: 100% · 163 240 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