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