Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 24 506 USD
At reservation · July 2025
Paid to the date: 10% · 24 506 USD
Remaining due payment: 220 558 USD
2
10% · 24 506 USD
September 2025
Paid to the date: 20% · 49 013 USD
Remaining due payment: 196 052 USD
3
1% · 2 451 USD
November 2025
Paid to the date: 21% · 51 464 USD
Remaining due payment: 193 601 USD
4
1% · 2 451 USD
December 2025
Paid to the date: 22% · 53 914 USD
Remaining due payment: 191 150 USD
5
1% · 2 451 USD
January 2026
Paid to the date: 23% · 56 365 USD
Remaining due payment: 188 700 USD
6
1% · 2 451 USD
February 2026
Paid to the date: 24% · 58 815 USD
Remaining due payment: 186 249 USD
Resale is available
7
10% · 24 506 USD
March 2026
Paid to the date: 34% · 83 322 USD
Remaining due payment: 161 743 USD
8
1% · 2 451 USD
April 2026
Paid to the date: 35% · 85 773 USD
Remaining due payment: 159 292 USD
9
1% · 2 451 USD
May 2026
Paid to the date: 36% · 88 223 USD
Remaining due payment: 156 841 USD
10
1% · 2 451 USD
June 2026
Paid to the date: 37% · 90 674 USD
Remaining due payment: 154 391 USD
11
1% · 2 451 USD
July 2026
Paid to the date: 38% · 93 124 USD
Remaining due payment: 151 940 USD
12
1% · 2 451 USD
August 2026
Paid to the date: 39% · 95 575 USD
Remaining due payment: 149 489 USD
13
1% · 2 451 USD
September 2026
Paid to the date: 40% · 98 026 USD
Remaining due payment: 147 039 USD
14
10% · 24 506 USD
October 2026
Paid to the date: 50% · 122 532 USD
Remaining due payment: 122 532 USD
15
1% · 2 451 USD
November 2026
Paid to the date: 51% · 124 983 USD
Remaining due payment: 120 082 USD
16
9% · 22 056 USD
December 2026
Paid to the date: 60% · 147 039 USD
Remaining due payment: 98 026 USD
17
1% · 2 451 USD
January 2027
Paid to the date: 61% · 149 489 USD
Remaining due payment: 95 575 USD
18
1% · 2 451 USD
February 2027
Paid to the date: 62% · 151 940 USD
Remaining due payment: 93 124 USD
19
1% · 2 451 USD
March 2027
Paid to the date: 63% · 154 391 USD
Remaining due payment: 90 674 USD
20
1% · 2 451 USD
April 2027
Paid to the date: 64% · 156 841 USD
Remaining due payment: 88 223 USD
21
1% · 2 451 USD
May 2027
Paid to the date: 65% · 159 292 USD
Remaining due payment: 85 773 USD
22
1% · 2 451 USD
June 2027
Paid to the date: 66% · 161 743 USD
Remaining due payment: 83 322 USD
23
1% · 2 451 USD
July 2027
Paid to the date: 67% · 164 193 USD
Remaining due payment: 80 871 USD
24
1% · 2 451 USD
August 2027
Paid to the date: 68% · 166 644 USD
Remaining due payment: 78 421 USD
25
1% · 2 451 USD
September 2027
Paid to the date: 69% · 169 094 USD
Remaining due payment: 75 970 USD
26
1% · 2 451 USD
October 2027
Paid to the date: 70% · 171 545 USD
Remaining due payment: 73 519 USD
27
1% · 2 451 USD
November 2027
Paid to the date: 71% · 173 996 USD
Remaining due payment: 71 069 USD
28
1% · 2 451 USD
December 2027
Paid to the date: 72% · 176 446 USD
Remaining due payment: 68 618 USD
29
1% · 2 451 USD
January 2028
Paid to the date: 73% · 178 897 USD
Remaining due payment: 66 167 USD
30
1% · 2 451 USD
February 2028
Paid to the date: 74% · 181 348 USD
Remaining due payment: 63 717 USD
31
1% · 2 451 USD
March 2028
Paid to the date: 75% · 183 798 USD
Remaining due payment: 61 266 USD
32
1% · 2 451 USD
April 2028
Paid to the date: 76% · 186 249 USD
Remaining due payment: 58 815 USD
33
1% · 2 451 USD
May 2028
Paid to the date: 77% · 188 700 USD
Remaining due payment: 56 365 USD
34
1% · 2 451 USD
June 2028
Paid to the date: 78% · 191 150 USD
Remaining due payment: 53 914 USD
35
1% · 2 451 USD
July 2028
Paid to the date: 79% · 193 601 USD
Remaining due payment: 51 464 USD
36
1% · 2 451 USD
August 2028
Paid to the date: 80% · 196 052 USD
Remaining due payment: 49 013 USD
37
1% · 2 451 USD
September 2028
Paid to the date: 81% · 198 502 USD
Remaining due payment: 46 562 USD
38
1% · 2 451 USD
October 2028
Paid to the date: 82% · 200 953 USD
Remaining due payment: 44 112 USD
39
1% · 2 451 USD
November 2028
Paid to the date: 83% · 203 403 USD
Remaining due payment: 41 661 USD
40
1% · 2 451 USD
December 2028
Paid to the date: 84% · 205 854 USD
Remaining due payment: 39 210 USD
41
1% · 2 451 USD
January 2029
Paid to the date: 85% · 208 305 USD
Remaining due payment: 36 760 USD
42
1% · 2 451 USD
February 2029
Paid to the date: 86% · 210 755 USD
Remaining due payment: 34 309 USD
43
1% · 2 451 USD
March 2029
Paid to the date: 87% · 213 206 USD
Remaining due payment: 31 858 USD
44
1% · 2 451 USD
April 2029
Paid to the date: 88% · 215 657 USD
Remaining due payment: 29 408 USD
45
1% · 2 451 USD
May 2029
Paid to the date: 89% · 218 107 USD
Remaining due payment: 26 957 USD
46
1% · 2 451 USD
June 2029
Paid to the date: 90% · 220 558 USD
Remaining due payment: 24 506 USD
47
1% · 2 451 USD
July 2029
Paid to the date: 91% · 223 009 USD
Remaining due payment: 22 056 USD
48
1% · 2 451 USD
August 2029
Paid to the date: 92% · 225 459 USD
Remaining due payment: 19 605 USD
49
1% · 2 451 USD
September 2029
Paid to the date: 93% · 227 910 USD
Remaining due payment: 17 155 USD
50
1% · 2 451 USD
October 2029
Paid to the date: 94% · 230 361 USD
Remaining due payment: 14 704 USD
51
1% · 2 451 USD
November 2029
Paid to the date: 95% · 232 811 USD
Remaining due payment: 12 253 USD
52
1% · 2 451 USD
December 2029
Paid to the date: 96% · 235 262 USD
Remaining due payment: 9 803 USD
53
1% · 2 451 USD
January 2030
Paid to the date: 97% · 237 712 USD
Remaining due payment: 7 352 USD
54
1% · 2 451 USD
February 2030
Paid to the date: 98% · 240 163 USD
Remaining due payment: 4 901 USD
55
1% · 2 451 USD
March 2030
Paid to the date: 99% · 242 614 USD
Remaining due payment: 2 451 USD
56
1% · 2 451 USD
April 2030
Paid to the date: 100% · 245 064 USD
Remaining due payment: 0.0000 USD