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% · 19 303 USD
At reservation · July 2025
Paid to the date: 10% · 19 303 USD
Remaining due payment: 173 725 USD
2
10% · 19 303 USD
September 2025
Paid to the date: 20% · 38 606 USD
Remaining due payment: 154 422 USD
3
1% · 1 930 USD
November 2025
Paid to the date: 21% · 40 536 USD
Remaining due payment: 152 492 USD
4
1% · 1 930 USD
December 2025
Paid to the date: 22% · 42 466 USD
Remaining due payment: 150 562 USD
5
1% · 1 930 USD
January 2026
Paid to the date: 23% · 44 396 USD
Remaining due payment: 148 632 USD
6
1% · 1 930 USD
February 2026
Paid to the date: 24% · 46 327 USD
Remaining due payment: 146 701 USD
Resale is available
7
10% · 19 303 USD
March 2026
Paid to the date: 34% · 65 630 USD
Remaining due payment: 127 398 USD
8
1% · 1 930 USD
April 2026
Paid to the date: 35% · 67 560 USD
Remaining due payment: 125 468 USD
9
1% · 1 930 USD
May 2026
Paid to the date: 36% · 69 490 USD
Remaining due payment: 123 538 USD
10
1% · 1 930 USD
June 2026
Paid to the date: 37% · 71 420 USD
Remaining due payment: 121 608 USD
11
1% · 1 930 USD
July 2026
Paid to the date: 38% · 73 351 USD
Remaining due payment: 119 677 USD
12
1% · 1 930 USD
August 2026
Paid to the date: 39% · 75 281 USD
Remaining due payment: 117 747 USD
13
1% · 1 930 USD
September 2026
Paid to the date: 40% · 77 211 USD
Remaining due payment: 115 817 USD
14
10% · 19 303 USD
October 2026
Paid to the date: 50% · 96 514 USD
Remaining due payment: 96 514 USD
15
1% · 1 930 USD
November 2026
Paid to the date: 51% · 98 444 USD
Remaining due payment: 94 584 USD
16
9% · 17 373 USD
December 2026
Paid to the date: 60% · 115 817 USD
Remaining due payment: 77 211 USD
17
1% · 1 930 USD
January 2027
Paid to the date: 61% · 117 747 USD
Remaining due payment: 75 281 USD
18
1% · 1 930 USD
February 2027
Paid to the date: 62% · 119 677 USD
Remaining due payment: 73 351 USD
19
1% · 1 930 USD
March 2027
Paid to the date: 63% · 121 608 USD
Remaining due payment: 71 420 USD
20
1% · 1 930 USD
April 2027
Paid to the date: 64% · 123 538 USD
Remaining due payment: 69 490 USD
21
1% · 1 930 USD
May 2027
Paid to the date: 65% · 125 468 USD
Remaining due payment: 67 560 USD
22
1% · 1 930 USD
June 2027
Paid to the date: 66% · 127 398 USD
Remaining due payment: 65 630 USD
23
1% · 1 930 USD
July 2027
Paid to the date: 67% · 129 329 USD
Remaining due payment: 63 699 USD
24
1% · 1 930 USD
August 2027
Paid to the date: 68% · 131 259 USD
Remaining due payment: 61 769 USD
25
1% · 1 930 USD
September 2027
Paid to the date: 69% · 133 189 USD
Remaining due payment: 59 839 USD
26
1% · 1 930 USD
October 2027
Paid to the date: 70% · 135 120 USD
Remaining due payment: 57 908 USD
27
1% · 1 930 USD
November 2027
Paid to the date: 71% · 137 050 USD
Remaining due payment: 55 978 USD
28
1% · 1 930 USD
December 2027
Paid to the date: 72% · 138 980 USD
Remaining due payment: 54 048 USD
29
1% · 1 930 USD
January 2028
Paid to the date: 73% · 140 910 USD
Remaining due payment: 52 118 USD
30
1% · 1 930 USD
February 2028
Paid to the date: 74% · 142 841 USD
Remaining due payment: 50 187 USD
31
1% · 1 930 USD
March 2028
Paid to the date: 75% · 144 771 USD
Remaining due payment: 48 257 USD
32
1% · 1 930 USD
April 2028
Paid to the date: 76% · 146 701 USD
Remaining due payment: 46 327 USD
33
1% · 1 930 USD
May 2028
Paid to the date: 77% · 148 632 USD
Remaining due payment: 44 396 USD
34
1% · 1 930 USD
June 2028
Paid to the date: 78% · 150 562 USD
Remaining due payment: 42 466 USD
35
1% · 1 930 USD
July 2028
Paid to the date: 79% · 152 492 USD
Remaining due payment: 40 536 USD
36
1% · 1 930 USD
August 2028
Paid to the date: 80% · 154 422 USD
Remaining due payment: 38 606 USD
37
1% · 1 930 USD
September 2028
Paid to the date: 81% · 156 353 USD
Remaining due payment: 36 675 USD
38
1% · 1 930 USD
October 2028
Paid to the date: 82% · 158 283 USD
Remaining due payment: 34 745 USD
39
1% · 1 930 USD
November 2028
Paid to the date: 83% · 160 213 USD
Remaining due payment: 32 815 USD
40
1% · 1 930 USD
December 2028
Paid to the date: 84% · 162 144 USD
Remaining due payment: 30 884 USD
41
1% · 1 930 USD
January 2029
Paid to the date: 85% · 164 074 USD
Remaining due payment: 28 954 USD
42
1% · 1 930 USD
February 2029
Paid to the date: 86% · 166 004 USD
Remaining due payment: 27 024 USD
43
1% · 1 930 USD
March 2029
Paid to the date: 87% · 167 934 USD
Remaining due payment: 25 094 USD
44
1% · 1 930 USD
April 2029
Paid to the date: 88% · 169 865 USD
Remaining due payment: 23 163 USD
45
1% · 1 930 USD
May 2029
Paid to the date: 89% · 171 795 USD
Remaining due payment: 21 233 USD
46
1% · 1 930 USD
June 2029
Paid to the date: 90% · 173 725 USD
Remaining due payment: 19 303 USD
47
1% · 1 930 USD
July 2029
Paid to the date: 91% · 175 655 USD
Remaining due payment: 17 373 USD
48
1% · 1 930 USD
August 2029
Paid to the date: 92% · 177 586 USD
Remaining due payment: 15 442 USD
49
1% · 1 930 USD
September 2029
Paid to the date: 93% · 179 516 USD
Remaining due payment: 13 512 USD
50
1% · 1 930 USD
October 2029
Paid to the date: 94% · 181 446 USD
Remaining due payment: 11 582 USD
51
1% · 1 930 USD
November 2029
Paid to the date: 95% · 183 377 USD
Remaining due payment: 9 651 USD
52
1% · 1 930 USD
December 2029
Paid to the date: 96% · 185 307 USD
Remaining due payment: 7 721 USD
53
1% · 1 930 USD
January 2030
Paid to the date: 97% · 187 237 USD
Remaining due payment: 5 791 USD
54
1% · 1 930 USD
February 2030
Paid to the date: 98% · 189 167 USD
Remaining due payment: 3 861 USD
55
1% · 1 930 USD
March 2030
Paid to the date: 99% · 191 098 USD
Remaining due payment: 1 930 USD
56
1% · 1 930 USD
April 2030
Paid to the date: 100% · 193 028 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