Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 33 329 USD
At reservation · July 2025
Paid to the date: 10% · 33 329 USD
Remaining due payment: 299 959 USD
2
10% · 33 329 USD
September 2025
Paid to the date: 20% · 66 658 USD
Remaining due payment: 266 630 USD
3
1% · 3 333 USD
November 2025
Paid to the date: 21% · 69 990 USD
Remaining due payment: 263 297 USD
4
1% · 3 333 USD
December 2025
Paid to the date: 22% · 73 323 USD
Remaining due payment: 259 964 USD
5
1% · 3 333 USD
January 2026
Paid to the date: 23% · 76 656 USD
Remaining due payment: 256 631 USD
6
1% · 3 333 USD
February 2026
Paid to the date: 24% · 79 989 USD
Remaining due payment: 253 299 USD
Resale is available
7
10% · 33 329 USD
March 2026
Paid to the date: 34% · 113 318 USD
Remaining due payment: 219 970 USD
8
1% · 3 333 USD
April 2026
Paid to the date: 35% · 116 651 USD
Remaining due payment: 216 637 USD
9
1% · 3 333 USD
May 2026
Paid to the date: 36% · 119 984 USD
Remaining due payment: 213 304 USD
10
1% · 3 333 USD
June 2026
Paid to the date: 37% · 123 316 USD
Remaining due payment: 209 971 USD
11
1% · 3 333 USD
July 2026
Paid to the date: 38% · 126 649 USD
Remaining due payment: 206 638 USD
12
1% · 3 333 USD
August 2026
Paid to the date: 39% · 129 982 USD
Remaining due payment: 203 305 USD
13
1% · 3 333 USD
September 2026
Paid to the date: 40% · 133 315 USD
Remaining due payment: 199 973 USD
14
10% · 33 329 USD
October 2026
Paid to the date: 50% · 166 644 USD
Remaining due payment: 166 644 USD
15
1% · 3 333 USD
November 2026
Paid to the date: 51% · 169 977 USD
Remaining due payment: 163 311 USD
16
9% · 29 996 USD
December 2026
Paid to the date: 60% · 199 973 USD
Remaining due payment: 133 315 USD
17
1% · 3 333 USD
January 2027
Paid to the date: 61% · 203 305 USD
Remaining due payment: 129 982 USD
18
1% · 3 333 USD
February 2027
Paid to the date: 62% · 206 638 USD
Remaining due payment: 126 649 USD
19
1% · 3 333 USD
March 2027
Paid to the date: 63% · 209 971 USD
Remaining due payment: 123 316 USD
20
1% · 3 333 USD
April 2027
Paid to the date: 64% · 213 304 USD
Remaining due payment: 119 984 USD
21
1% · 3 333 USD
May 2027
Paid to the date: 65% · 216 637 USD
Remaining due payment: 116 651 USD
22
1% · 3 333 USD
June 2027
Paid to the date: 66% · 219 970 USD
Remaining due payment: 113 318 USD
23
1% · 3 333 USD
July 2027
Paid to the date: 67% · 223 303 USD
Remaining due payment: 109 985 USD
24
1% · 3 333 USD
August 2027
Paid to the date: 68% · 226 636 USD
Remaining due payment: 106 652 USD
25
1% · 3 333 USD
September 2027
Paid to the date: 69% · 229 968 USD
Remaining due payment: 103 319 USD
26
1% · 3 333 USD
October 2027
Paid to the date: 70% · 233 301 USD
Remaining due payment: 99 986 USD
27
1% · 3 333 USD
November 2027
Paid to the date: 71% · 236 634 USD
Remaining due payment: 96 653 USD
28
1% · 3 333 USD
December 2027
Paid to the date: 72% · 239 967 USD
Remaining due payment: 93 321 USD
29
1% · 3 333 USD
January 2028
Paid to the date: 73% · 243 300 USD
Remaining due payment: 89 988 USD
30
1% · 3 333 USD
February 2028
Paid to the date: 74% · 246 633 USD
Remaining due payment: 86 655 USD
31
1% · 3 333 USD
March 2028
Paid to the date: 75% · 249 966 USD
Remaining due payment: 83 322 USD
32
1% · 3 333 USD
April 2028
Paid to the date: 76% · 253 299 USD
Remaining due payment: 79 989 USD
33
1% · 3 333 USD
May 2028
Paid to the date: 77% · 256 631 USD
Remaining due payment: 76 656 USD
34
1% · 3 333 USD
June 2028
Paid to the date: 78% · 259 964 USD
Remaining due payment: 73 323 USD
35
1% · 3 333 USD
July 2028
Paid to the date: 79% · 263 297 USD
Remaining due payment: 69 990 USD
36
1% · 3 333 USD
August 2028
Paid to the date: 80% · 266 630 USD
Remaining due payment: 66 658 USD
37
1% · 3 333 USD
September 2028
Paid to the date: 81% · 269 963 USD
Remaining due payment: 63 325 USD
38
1% · 3 333 USD
October 2028
Paid to the date: 82% · 273 296 USD
Remaining due payment: 59 992 USD
39
1% · 3 333 USD
November 2028
Paid to the date: 83% · 276 629 USD
Remaining due payment: 56 659 USD
40
1% · 3 333 USD
December 2028
Paid to the date: 84% · 279 962 USD
Remaining due payment: 53 326 USD
41
1% · 3 333 USD
January 2029
Paid to the date: 85% · 283 294 USD
Remaining due payment: 49 993 USD
42
1% · 3 333 USD
February 2029
Paid to the date: 86% · 286 627 USD
Remaining due payment: 46 660 USD
43
1% · 3 333 USD
March 2029
Paid to the date: 87% · 289 960 USD
Remaining due payment: 43 327 USD
44
1% · 3 333 USD
April 2029
Paid to the date: 88% · 293 293 USD
Remaining due payment: 39 995 USD
45
1% · 3 333 USD
May 2029
Paid to the date: 89% · 296 626 USD
Remaining due payment: 36 662 USD
46
1% · 3 333 USD
June 2029
Paid to the date: 90% · 299 959 USD
Remaining due payment: 33 329 USD
47
1% · 3 333 USD
July 2029
Paid to the date: 91% · 303 292 USD
Remaining due payment: 29 996 USD
48
1% · 3 333 USD
August 2029
Paid to the date: 92% · 306 625 USD
Remaining due payment: 26 663 USD
49
1% · 3 333 USD
September 2029
Paid to the date: 93% · 309 957 USD
Remaining due payment: 23 330 USD
50
1% · 3 333 USD
October 2029
Paid to the date: 94% · 313 290 USD
Remaining due payment: 19 997 USD
51
1% · 3 333 USD
November 2029
Paid to the date: 95% · 316 623 USD
Remaining due payment: 16 664 USD
52
1% · 3 333 USD
December 2029
Paid to the date: 96% · 319 956 USD
Remaining due payment: 13 332 USD
53
1% · 3 333 USD
January 2030
Paid to the date: 97% · 323 289 USD
Remaining due payment: 9 999 USD
54
1% · 3 333 USD
February 2030
Paid to the date: 98% · 326 622 USD
Remaining due payment: 6 666 USD
55
1% · 3 333 USD
March 2030
Paid to the date: 99% · 329 955 USD
Remaining due payment: 3 333 USD
56
1% · 3 333 USD
April 2030
Paid to the date: 100% · 333 288 USD
Remaining due payment: 0.0000 USD