Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 306 USD
At reservation · August 2025
Paid to the date: 10% · 19 306 USD
Remaining due payment: 173 751 USD
2
10% · 19 306 USD
October 2025
Paid to the date: 20% · 38 611 USD
Remaining due payment: 154 445 USD
3
1% · 1 931 USD
December 2025
Paid to the date: 21% · 40 542 USD
Remaining due payment: 152 515 USD
4
1% · 1 931 USD
January 2026
Paid to the date: 22% · 42 472 USD
Remaining due payment: 150 584 USD
5
1% · 1 931 USD
February 2026
Paid to the date: 23% · 44 403 USD
Remaining due payment: 148 654 USD
6
1% · 1 931 USD
March 2026
Paid to the date: 24% · 46 334 USD
Remaining due payment: 146 723 USD
Resale is available
7
10% · 19 306 USD
April 2026
Paid to the date: 34% · 65 639 USD
Remaining due payment: 127 417 USD
8
1% · 1 931 USD
May 2026
Paid to the date: 35% · 67 570 USD
Remaining due payment: 125 487 USD
9
1% · 1 931 USD
June 2026
Paid to the date: 36% · 69 500 USD
Remaining due payment: 123 556 USD
10
1% · 1 931 USD
July 2026
Paid to the date: 37% · 71 431 USD
Remaining due payment: 121 626 USD
11
1% · 1 931 USD
August 2026
Paid to the date: 38% · 73 362 USD
Remaining due payment: 119 695 USD
12
1% · 1 931 USD
September 2026
Paid to the date: 39% · 75 292 USD
Remaining due payment: 117 765 USD
13
1% · 1 931 USD
October 2026
Paid to the date: 40% · 77 223 USD
Remaining due payment: 115 834 USD
14
10% · 19 306 USD
November 2026
Paid to the date: 50% · 96 528 USD
Remaining due payment: 96 528 USD
15
1% · 1 931 USD
December 2026
Paid to the date: 51% · 98 459 USD
Remaining due payment: 94 598 USD
16
9% · 17 375 USD
January 2027
Paid to the date: 60% · 115 834 USD
Remaining due payment: 77 223 USD
17
1% · 1 931 USD
February 2027
Paid to the date: 61% · 117 765 USD
Remaining due payment: 75 292 USD
18
1% · 1 931 USD
March 2027
Paid to the date: 62% · 119 695 USD
Remaining due payment: 73 362 USD
19
1% · 1 931 USD
April 2027
Paid to the date: 63% · 121 626 USD
Remaining due payment: 71 431 USD
20
1% · 1 931 USD
May 2027
Paid to the date: 64% · 123 556 USD
Remaining due payment: 69 500 USD
21
1% · 1 931 USD
June 2027
Paid to the date: 65% · 125 487 USD
Remaining due payment: 67 570 USD
22
1% · 1 931 USD
July 2027
Paid to the date: 66% · 127 417 USD
Remaining due payment: 65 639 USD
23
1% · 1 931 USD
August 2027
Paid to the date: 67% · 129 348 USD
Remaining due payment: 63 709 USD
24
1% · 1 931 USD
September 2027
Paid to the date: 68% · 131 278 USD
Remaining due payment: 61 778 USD
25
1% · 1 931 USD
October 2027
Paid to the date: 69% · 133 209 USD
Remaining due payment: 59 848 USD
26
1% · 1 931 USD
November 2027
Paid to the date: 70% · 135 140 USD
Remaining due payment: 57 917 USD
27
1% · 1 931 USD
December 2027
Paid to the date: 71% · 137 070 USD
Remaining due payment: 55 986 USD
28
1% · 1 931 USD
January 2028
Paid to the date: 72% · 139 001 USD
Remaining due payment: 54 056 USD
29
1% · 1 931 USD
February 2028
Paid to the date: 73% · 140 931 USD
Remaining due payment: 52 125 USD
30
1% · 1 931 USD
March 2028
Paid to the date: 74% · 142 862 USD
Remaining due payment: 50 195 USD
31
1% · 1 931 USD
April 2028
Paid to the date: 75% · 144 792 USD
Remaining due payment: 48 264 USD
32
1% · 1 931 USD
May 2028
Paid to the date: 76% · 146 723 USD
Remaining due payment: 46 334 USD
33
1% · 1 931 USD
June 2028
Paid to the date: 77% · 148 654 USD
Remaining due payment: 44 403 USD
34
1% · 1 931 USD
July 2028
Paid to the date: 78% · 150 584 USD
Remaining due payment: 42 472 USD
35
1% · 1 931 USD
August 2028
Paid to the date: 79% · 152 515 USD
Remaining due payment: 40 542 USD
36
1% · 1 931 USD
September 2028
Paid to the date: 80% · 154 445 USD
Remaining due payment: 38 611 USD
37
1% · 1 931 USD
October 2028
Paid to the date: 81% · 156 376 USD
Remaining due payment: 36 681 USD
38
1% · 1 931 USD
November 2028
Paid to the date: 82% · 158 306 USD
Remaining due payment: 34 750 USD
39
1% · 1 931 USD
December 2028
Paid to the date: 83% · 160 237 USD
Remaining due payment: 32 820 USD
40
1% · 1 931 USD
January 2029
Paid to the date: 84% · 162 168 USD
Remaining due payment: 30 889 USD
41
1% · 1 931 USD
February 2029
Paid to the date: 85% · 164 098 USD
Remaining due payment: 28 958 USD
42
1% · 1 931 USD
March 2029
Paid to the date: 86% · 166 029 USD
Remaining due payment: 27 028 USD
43
1% · 1 931 USD
April 2029
Paid to the date: 87% · 167 959 USD
Remaining due payment: 25 097 USD
44
1% · 1 931 USD
May 2029
Paid to the date: 88% · 169 890 USD
Remaining due payment: 23 167 USD
45
1% · 1 931 USD
June 2029
Paid to the date: 89% · 171 820 USD
Remaining due payment: 21 236 USD
46
1% · 1 931 USD
July 2029
Paid to the date: 90% · 173 751 USD
Remaining due payment: 19 306 USD
47
1% · 1 931 USD
August 2029
Paid to the date: 91% · 175 682 USD
Remaining due payment: 17 375 USD
48
1% · 1 931 USD
September 2029
Paid to the date: 92% · 177 612 USD
Remaining due payment: 15 445 USD
49
1% · 1 931 USD
October 2029
Paid to the date: 93% · 179 543 USD
Remaining due payment: 13 514 USD
50
1% · 1 931 USD
November 2029
Paid to the date: 94% · 181 473 USD
Remaining due payment: 11 583 USD
51
1% · 1 931 USD
December 2029
Paid to the date: 95% · 183 404 USD
Remaining due payment: 9 653 USD
52
1% · 1 931 USD
January 2030
Paid to the date: 96% · 185 334 USD
Remaining due payment: 7 722 USD
53
1% · 1 931 USD
February 2030
Paid to the date: 97% · 187 265 USD
Remaining due payment: 5 792 USD
54
1% · 1 931 USD
March 2030
Paid to the date: 98% · 189 195 USD
Remaining due payment: 3 861 USD
55
1% · 1 931 USD
April 2030
Paid to the date: 99% · 191 126 USD
Remaining due payment: 1 931 USD
56
1% · 1 931 USD
May 2030
Paid to the date: 100% · 193 057 USD
Remaining due payment: 0.0000 USD