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