Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 33 324 USD
At reservation · July 2025
Paid to the date: 10% · 33 324 USD
Remaining due payment: 299 916 USD
2
10% · 33 324 USD
September 2025
Paid to the date: 20% · 66 648 USD
Remaining due payment: 266 592 USD
3
1% · 3 332 USD
November 2025
Paid to the date: 21% · 69 980 USD
Remaining due payment: 263 260 USD
4
1% · 3 332 USD
December 2025
Paid to the date: 22% · 73 313 USD
Remaining due payment: 259 927 USD
5
1% · 3 332 USD
January 2026
Paid to the date: 23% · 76 645 USD
Remaining due payment: 256 595 USD
6
1% · 3 332 USD
February 2026
Paid to the date: 24% · 79 978 USD
Remaining due payment: 253 263 USD
Resale is available
7
10% · 33 324 USD
March 2026
Paid to the date: 34% · 113 302 USD
Remaining due payment: 219 939 USD
8
1% · 3 332 USD
April 2026
Paid to the date: 35% · 116 634 USD
Remaining due payment: 216 606 USD
9
1% · 3 332 USD
May 2026
Paid to the date: 36% · 119 967 USD
Remaining due payment: 213 274 USD
10
1% · 3 332 USD
June 2026
Paid to the date: 37% · 123 299 USD
Remaining due payment: 209 941 USD
11
1% · 3 332 USD
July 2026
Paid to the date: 38% · 126 631 USD
Remaining due payment: 206 609 USD
12
1% · 3 332 USD
August 2026
Paid to the date: 39% · 129 964 USD
Remaining due payment: 203 277 USD
13
1% · 3 332 USD
September 2026
Paid to the date: 40% · 133 296 USD
Remaining due payment: 199 944 USD
14
10% · 33 324 USD
October 2026
Paid to the date: 50% · 166 620 USD
Remaining due payment: 166 620 USD
15
1% · 3 332 USD
November 2026
Paid to the date: 51% · 169 953 USD
Remaining due payment: 163 288 USD
16
9% · 29 992 USD
December 2026
Paid to the date: 60% · 199 944 USD
Remaining due payment: 133 296 USD
17
1% · 3 332 USD
January 2027
Paid to the date: 61% · 203 277 USD
Remaining due payment: 129 964 USD
18
1% · 3 332 USD
February 2027
Paid to the date: 62% · 206 609 USD
Remaining due payment: 126 631 USD
19
1% · 3 332 USD
March 2027
Paid to the date: 63% · 209 941 USD
Remaining due payment: 123 299 USD
20
1% · 3 332 USD
April 2027
Paid to the date: 64% · 213 274 USD
Remaining due payment: 119 967 USD
21
1% · 3 332 USD
May 2027
Paid to the date: 65% · 216 606 USD
Remaining due payment: 116 634 USD
22
1% · 3 332 USD
June 2027
Paid to the date: 66% · 219 939 USD
Remaining due payment: 113 302 USD
23
1% · 3 332 USD
July 2027
Paid to the date: 67% · 223 271 USD
Remaining due payment: 109 969 USD
24
1% · 3 332 USD
August 2027
Paid to the date: 68% · 226 603 USD
Remaining due payment: 106 637 USD
25
1% · 3 332 USD
September 2027
Paid to the date: 69% · 229 936 USD
Remaining due payment: 103 304 USD
26
1% · 3 332 USD
October 2027
Paid to the date: 70% · 233 268 USD
Remaining due payment: 99 972 USD
27
1% · 3 332 USD
November 2027
Paid to the date: 71% · 236 601 USD
Remaining due payment: 96 640 USD
28
1% · 3 332 USD
December 2027
Paid to the date: 72% · 239 933 USD
Remaining due payment: 93 307 USD
29
1% · 3 332 USD
January 2028
Paid to the date: 73% · 243 265 USD
Remaining due payment: 89 975 USD
30
1% · 3 332 USD
February 2028
Paid to the date: 74% · 246 598 USD
Remaining due payment: 86 642 USD
31
1% · 3 332 USD
March 2028
Paid to the date: 75% · 249 930 USD
Remaining due payment: 83 310 USD
32
1% · 3 332 USD
April 2028
Paid to the date: 76% · 253 263 USD
Remaining due payment: 79 978 USD
33
1% · 3 332 USD
May 2028
Paid to the date: 77% · 256 595 USD
Remaining due payment: 76 645 USD
34
1% · 3 332 USD
June 2028
Paid to the date: 78% · 259 927 USD
Remaining due payment: 73 313 USD
35
1% · 3 332 USD
July 2028
Paid to the date: 79% · 263 260 USD
Remaining due payment: 69 980 USD
36
1% · 3 332 USD
August 2028
Paid to the date: 80% · 266 592 USD
Remaining due payment: 66 648 USD
37
1% · 3 332 USD
September 2028
Paid to the date: 81% · 269 925 USD
Remaining due payment: 63 316 USD
38
1% · 3 332 USD
October 2028
Paid to the date: 82% · 273 257 USD
Remaining due payment: 59 983 USD
39
1% · 3 332 USD
November 2028
Paid to the date: 83% · 276 589 USD
Remaining due payment: 56 651 USD
40
1% · 3 332 USD
December 2028
Paid to the date: 84% · 279 922 USD
Remaining due payment: 53 318 USD
41
1% · 3 332 USD
January 2029
Paid to the date: 85% · 283 254 USD
Remaining due payment: 49 986 USD
42
1% · 3 332 USD
February 2029
Paid to the date: 86% · 286 587 USD
Remaining due payment: 46 654 USD
43
1% · 3 332 USD
March 2029
Paid to the date: 87% · 289 919 USD
Remaining due payment: 43 321 USD
44
1% · 3 332 USD
April 2029
Paid to the date: 88% · 293 251 USD
Remaining due payment: 39 989 USD
45
1% · 3 332 USD
May 2029
Paid to the date: 89% · 296 584 USD
Remaining due payment: 36 656 USD
46
1% · 3 332 USD
June 2029
Paid to the date: 90% · 299 916 USD
Remaining due payment: 33 324 USD
47
1% · 3 332 USD
July 2029
Paid to the date: 91% · 303 249 USD
Remaining due payment: 29 992 USD
48
1% · 3 332 USD
August 2029
Paid to the date: 92% · 306 581 USD
Remaining due payment: 26 659 USD
49
1% · 3 332 USD
September 2029
Paid to the date: 93% · 309 913 USD
Remaining due payment: 23 327 USD
50
1% · 3 332 USD
October 2029
Paid to the date: 94% · 313 246 USD
Remaining due payment: 19 994 USD
51
1% · 3 332 USD
November 2029
Paid to the date: 95% · 316 578 USD
Remaining due payment: 16 662 USD
52
1% · 3 332 USD
December 2029
Paid to the date: 96% · 319 911 USD
Remaining due payment: 13 330 USD
53
1% · 3 332 USD
January 2030
Paid to the date: 97% · 323 243 USD
Remaining due payment: 9 997 USD
54
1% · 3 332 USD
February 2030
Paid to the date: 98% · 326 576 USD
Remaining due payment: 6 665 USD
55
1% · 3 332 USD
March 2030
Paid to the date: 99% · 329 908 USD
Remaining due payment: 3 332 USD
56
1% · 3 332 USD
April 2030
Paid to the date: 100% · 333 240 USD
Remaining due payment: 0.0000 USD