Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 26 385 USD
At reservation · August 2025
Paid to the date: 10% · 26 385 USD
Remaining due payment: 237 467 USD
2
10% · 26 385 USD
October 2025
Paid to the date: 20% · 52 771 USD
Remaining due payment: 211 082 USD
3
1% · 2 639 USD
December 2025
Paid to the date: 21% · 55 409 USD
Remaining due payment: 208 444 USD
4
1% · 2 639 USD
January 2026
Paid to the date: 22% · 58 048 USD
Remaining due payment: 205 805 USD
5
1% · 2 639 USD
February 2026
Paid to the date: 23% · 60 686 USD
Remaining due payment: 203 167 USD
6
1% · 2 639 USD
March 2026
Paid to the date: 24% · 63 325 USD
Remaining due payment: 200 528 USD
Resale is available
7
10% · 26 385 USD
April 2026
Paid to the date: 34% · 89 710 USD
Remaining due payment: 174 143 USD
8
1% · 2 639 USD
May 2026
Paid to the date: 35% · 92 348 USD
Remaining due payment: 171 504 USD
9
1% · 2 639 USD
June 2026
Paid to the date: 36% · 94 987 USD
Remaining due payment: 168 866 USD
10
1% · 2 639 USD
July 2026
Paid to the date: 37% · 97 625 USD
Remaining due payment: 166 227 USD
11
1% · 2 639 USD
August 2026
Paid to the date: 38% · 100 264 USD
Remaining due payment: 163 589 USD
12
1% · 2 639 USD
September 2026
Paid to the date: 39% · 102 903 USD
Remaining due payment: 160 950 USD
13
1% · 2 639 USD
October 2026
Paid to the date: 40% · 105 541 USD
Remaining due payment: 158 312 USD
14
10% · 26 385 USD
November 2026
Paid to the date: 50% · 131 926 USD
Remaining due payment: 131 926 USD
15
1% · 2 639 USD
December 2026
Paid to the date: 51% · 134 565 USD
Remaining due payment: 129 288 USD
16
9% · 23 747 USD
January 2027
Paid to the date: 60% · 158 312 USD
Remaining due payment: 105 541 USD
17
1% · 2 639 USD
February 2027
Paid to the date: 61% · 160 950 USD
Remaining due payment: 102 903 USD
18
1% · 2 639 USD
March 2027
Paid to the date: 62% · 163 589 USD
Remaining due payment: 100 264 USD
19
1% · 2 639 USD
April 2027
Paid to the date: 63% · 166 227 USD
Remaining due payment: 97 625 USD
20
1% · 2 639 USD
May 2027
Paid to the date: 64% · 168 866 USD
Remaining due payment: 94 987 USD
21
1% · 2 639 USD
June 2027
Paid to the date: 65% · 171 504 USD
Remaining due payment: 92 348 USD
22
1% · 2 639 USD
July 2027
Paid to the date: 66% · 174 143 USD
Remaining due payment: 89 710 USD
23
1% · 2 639 USD
August 2027
Paid to the date: 67% · 176 781 USD
Remaining due payment: 87 071 USD
24
1% · 2 639 USD
September 2027
Paid to the date: 68% · 179 420 USD
Remaining due payment: 84 433 USD
25
1% · 2 639 USD
October 2027
Paid to the date: 69% · 182 058 USD
Remaining due payment: 81 794 USD
26
1% · 2 639 USD
November 2027
Paid to the date: 70% · 184 697 USD
Remaining due payment: 79 156 USD
27
1% · 2 639 USD
December 2027
Paid to the date: 71% · 187 335 USD
Remaining due payment: 76 517 USD
28
1% · 2 639 USD
January 2028
Paid to the date: 72% · 189 974 USD
Remaining due payment: 73 879 USD
29
1% · 2 639 USD
February 2028
Paid to the date: 73% · 192 612 USD
Remaining due payment: 71 240 USD
30
1% · 2 639 USD
March 2028
Paid to the date: 74% · 195 251 USD
Remaining due payment: 68 602 USD
31
1% · 2 639 USD
April 2028
Paid to the date: 75% · 197 890 USD
Remaining due payment: 65 963 USD
32
1% · 2 639 USD
May 2028
Paid to the date: 76% · 200 528 USD
Remaining due payment: 63 325 USD
33
1% · 2 639 USD
June 2028
Paid to the date: 77% · 203 167 USD
Remaining due payment: 60 686 USD
34
1% · 2 639 USD
July 2028
Paid to the date: 78% · 205 805 USD
Remaining due payment: 58 048 USD
35
1% · 2 639 USD
August 2028
Paid to the date: 79% · 208 444 USD
Remaining due payment: 55 409 USD
36
1% · 2 639 USD
September 2028
Paid to the date: 80% · 211 082 USD
Remaining due payment: 52 771 USD
37
1% · 2 639 USD
October 2028
Paid to the date: 81% · 213 721 USD
Remaining due payment: 50 132 USD
38
1% · 2 639 USD
November 2028
Paid to the date: 82% · 216 359 USD
Remaining due payment: 47 493 USD
39
1% · 2 639 USD
December 2028
Paid to the date: 83% · 218 998 USD
Remaining due payment: 44 855 USD
40
1% · 2 639 USD
January 2029
Paid to the date: 84% · 221 636 USD
Remaining due payment: 42 216 USD
41
1% · 2 639 USD
February 2029
Paid to the date: 85% · 224 275 USD
Remaining due payment: 39 578 USD
42
1% · 2 639 USD
March 2029
Paid to the date: 86% · 226 913 USD
Remaining due payment: 36 939 USD
43
1% · 2 639 USD
April 2029
Paid to the date: 87% · 229 552 USD
Remaining due payment: 34 301 USD
44
1% · 2 639 USD
May 2029
Paid to the date: 88% · 232 190 USD
Remaining due payment: 31 662 USD
45
1% · 2 639 USD
June 2029
Paid to the date: 89% · 234 829 USD
Remaining due payment: 29 024 USD
46
1% · 2 639 USD
July 2029
Paid to the date: 90% · 237 467 USD
Remaining due payment: 26 385 USD
47
1% · 2 639 USD
August 2029
Paid to the date: 91% · 240 106 USD
Remaining due payment: 23 747 USD
48
1% · 2 639 USD
September 2029
Paid to the date: 92% · 242 744 USD
Remaining due payment: 21 108 USD
49
1% · 2 639 USD
October 2029
Paid to the date: 93% · 245 383 USD
Remaining due payment: 18 470 USD
50
1% · 2 639 USD
November 2029
Paid to the date: 94% · 248 022 USD
Remaining due payment: 15 831 USD
51
1% · 2 639 USD
December 2029
Paid to the date: 95% · 250 660 USD
Remaining due payment: 13 193 USD
52
1% · 2 639 USD
January 2030
Paid to the date: 96% · 253 299 USD
Remaining due payment: 10 554 USD
53
1% · 2 639 USD
February 2030
Paid to the date: 97% · 255 937 USD
Remaining due payment: 7 916 USD
54
1% · 2 639 USD
March 2030
Paid to the date: 98% · 258 576 USD
Remaining due payment: 5 277 USD
55
1% · 2 639 USD
April 2030
Paid to the date: 99% · 261 214 USD
Remaining due payment: 2 639 USD
56
1% · 2 639 USD
May 2030
Paid to the date: 100% · 263 853 USD
Remaining due payment: 0.0000 USD