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% · 21 103 USD
At reservation · August 2025
Paid to the date: 10% · 21 103 USD
Remaining due payment: 189 925 USD
2
10% · 21 103 USD
October 2025
Paid to the date: 20% · 42 206 USD
Remaining due payment: 168 822 USD
3
1% · 2 110 USD
December 2025
Paid to the date: 21% · 44 316 USD
Remaining due payment: 166 712 USD
4
1% · 2 110 USD
January 2026
Paid to the date: 22% · 46 426 USD
Remaining due payment: 164 602 USD
5
1% · 2 110 USD
February 2026
Paid to the date: 23% · 48 536 USD
Remaining due payment: 162 492 USD
6
1% · 2 110 USD
March 2026
Paid to the date: 24% · 50 647 USD
Remaining due payment: 160 381 USD
Resale is available
7
10% · 21 103 USD
April 2026
Paid to the date: 34% · 71 750 USD
Remaining due payment: 139 279 USD
8
1% · 2 110 USD
May 2026
Paid to the date: 35% · 73 860 USD
Remaining due payment: 137 168 USD
9
1% · 2 110 USD
June 2026
Paid to the date: 36% · 75 970 USD
Remaining due payment: 135 058 USD
10
1% · 2 110 USD
July 2026
Paid to the date: 37% · 78 080 USD
Remaining due payment: 132 948 USD
11
1% · 2 110 USD
August 2026
Paid to the date: 38% · 80 191 USD
Remaining due payment: 130 837 USD
12
1% · 2 110 USD
September 2026
Paid to the date: 39% · 82 301 USD
Remaining due payment: 128 727 USD
13
1% · 2 110 USD
October 2026
Paid to the date: 40% · 84 411 USD
Remaining due payment: 126 617 USD
14
10% · 21 103 USD
November 2026
Paid to the date: 50% · 105 514 USD
Remaining due payment: 105 514 USD
15
1% · 2 110 USD
December 2026
Paid to the date: 51% · 107 624 USD
Remaining due payment: 103 404 USD
16
9% · 18 993 USD
January 2027
Paid to the date: 60% · 126 617 USD
Remaining due payment: 84 411 USD
17
1% · 2 110 USD
February 2027
Paid to the date: 61% · 128 727 USD
Remaining due payment: 82 301 USD
18
1% · 2 110 USD
March 2027
Paid to the date: 62% · 130 837 USD
Remaining due payment: 80 191 USD
19
1% · 2 110 USD
April 2027
Paid to the date: 63% · 132 948 USD
Remaining due payment: 78 080 USD
20
1% · 2 110 USD
May 2027
Paid to the date: 64% · 135 058 USD
Remaining due payment: 75 970 USD
21
1% · 2 110 USD
June 2027
Paid to the date: 65% · 137 168 USD
Remaining due payment: 73 860 USD
22
1% · 2 110 USD
July 2027
Paid to the date: 66% · 139 279 USD
Remaining due payment: 71 750 USD
23
1% · 2 110 USD
August 2027
Paid to the date: 67% · 141 389 USD
Remaining due payment: 69 639 USD
24
1% · 2 110 USD
September 2027
Paid to the date: 68% · 143 499 USD
Remaining due payment: 67 529 USD
25
1% · 2 110 USD
October 2027
Paid to the date: 69% · 145 609 USD
Remaining due payment: 65 419 USD
26
1% · 2 110 USD
November 2027
Paid to the date: 70% · 147 720 USD
Remaining due payment: 63 308 USD
27
1% · 2 110 USD
December 2027
Paid to the date: 71% · 149 830 USD
Remaining due payment: 61 198 USD
28
1% · 2 110 USD
January 2028
Paid to the date: 72% · 151 940 USD
Remaining due payment: 59 088 USD
29
1% · 2 110 USD
February 2028
Paid to the date: 73% · 154 050 USD
Remaining due payment: 56 978 USD
30
1% · 2 110 USD
March 2028
Paid to the date: 74% · 156 161 USD
Remaining due payment: 54 867 USD
31
1% · 2 110 USD
April 2028
Paid to the date: 75% · 158 271 USD
Remaining due payment: 52 757 USD
32
1% · 2 110 USD
May 2028
Paid to the date: 76% · 160 381 USD
Remaining due payment: 50 647 USD
33
1% · 2 110 USD
June 2028
Paid to the date: 77% · 162 492 USD
Remaining due payment: 48 536 USD
34
1% · 2 110 USD
July 2028
Paid to the date: 78% · 164 602 USD
Remaining due payment: 46 426 USD
35
1% · 2 110 USD
August 2028
Paid to the date: 79% · 166 712 USD
Remaining due payment: 44 316 USD
36
1% · 2 110 USD
September 2028
Paid to the date: 80% · 168 822 USD
Remaining due payment: 42 206 USD
37
1% · 2 110 USD
October 2028
Paid to the date: 81% · 170 933 USD
Remaining due payment: 40 095 USD
38
1% · 2 110 USD
November 2028
Paid to the date: 82% · 173 043 USD
Remaining due payment: 37 985 USD
39
1% · 2 110 USD
December 2028
Paid to the date: 83% · 175 153 USD
Remaining due payment: 35 875 USD
40
1% · 2 110 USD
January 2029
Paid to the date: 84% · 177 264 USD
Remaining due payment: 33 764 USD
41
1% · 2 110 USD
February 2029
Paid to the date: 85% · 179 374 USD
Remaining due payment: 31 654 USD
42
1% · 2 110 USD
March 2029
Paid to the date: 86% · 181 484 USD
Remaining due payment: 29 544 USD
43
1% · 2 110 USD
April 2029
Paid to the date: 87% · 183 594 USD
Remaining due payment: 27 434 USD
44
1% · 2 110 USD
May 2029
Paid to the date: 88% · 185 705 USD
Remaining due payment: 25 323 USD
45
1% · 2 110 USD
June 2029
Paid to the date: 89% · 187 815 USD
Remaining due payment: 23 213 USD
46
1% · 2 110 USD
July 2029
Paid to the date: 90% · 189 925 USD
Remaining due payment: 21 103 USD
47
1% · 2 110 USD
August 2029
Paid to the date: 91% · 192 036 USD
Remaining due payment: 18 993 USD
48
1% · 2 110 USD
September 2029
Paid to the date: 92% · 194 146 USD
Remaining due payment: 16 882 USD
49
1% · 2 110 USD
October 2029
Paid to the date: 93% · 196 256 USD
Remaining due payment: 14 772 USD
50
1% · 2 110 USD
November 2029
Paid to the date: 94% · 198 366 USD
Remaining due payment: 12 662 USD
51
1% · 2 110 USD
December 2029
Paid to the date: 95% · 200 477 USD
Remaining due payment: 10 551 USD
52
1% · 2 110 USD
January 2030
Paid to the date: 96% · 202 587 USD
Remaining due payment: 8 441 USD
53
1% · 2 110 USD
February 2030
Paid to the date: 97% · 204 697 USD
Remaining due payment: 6 331 USD
54
1% · 2 110 USD
March 2030
Paid to the date: 98% · 206 807 USD
Remaining due payment: 4 221 USD
55
1% · 2 110 USD
April 2030
Paid to the date: 99% · 208 918 USD
Remaining due payment: 2 110 USD
56
1% · 2 110 USD
May 2030
Paid to the date: 100% · 211 028 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