Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 47 651 USD
At reservation · August 2025
Paid to the date: 10% · 47 651 USD
Remaining due payment: 428 863 USD
2
10% · 47 651 USD
October 2025
Paid to the date: 20% · 95 303 USD
Remaining due payment: 381 212 USD
3
1% · 4 765 USD
December 2025
Paid to the date: 21% · 100 068 USD
Remaining due payment: 376 447 USD
4
1% · 4 765 USD
January 2026
Paid to the date: 22% · 104 833 USD
Remaining due payment: 371 682 USD
5
1% · 4 765 USD
February 2026
Paid to the date: 23% · 109 598 USD
Remaining due payment: 366 916 USD
6
1% · 4 765 USD
March 2026
Paid to the date: 24% · 114 364 USD
Remaining due payment: 362 151 USD
Resale is available
7
10% · 47 651 USD
April 2026
Paid to the date: 34% · 162 015 USD
Remaining due payment: 314 500 USD
8
1% · 4 765 USD
May 2026
Paid to the date: 35% · 166 780 USD
Remaining due payment: 309 735 USD
9
1% · 4 765 USD
June 2026
Paid to the date: 36% · 171 545 USD
Remaining due payment: 304 970 USD
10
1% · 4 765 USD
July 2026
Paid to the date: 37% · 176 311 USD
Remaining due payment: 300 204 USD
11
1% · 4 765 USD
August 2026
Paid to the date: 38% · 181 076 USD
Remaining due payment: 295 439 USD
12
1% · 4 765 USD
September 2026
Paid to the date: 39% · 185 841 USD
Remaining due payment: 290 674 USD
13
1% · 4 765 USD
October 2026
Paid to the date: 40% · 190 606 USD
Remaining due payment: 285 909 USD
14
10% · 47 651 USD
November 2026
Paid to the date: 50% · 238 257 USD
Remaining due payment: 238 257 USD
15
1% · 4 765 USD
December 2026
Paid to the date: 51% · 243 023 USD
Remaining due payment: 233 492 USD
16
9% · 42 886 USD
January 2027
Paid to the date: 60% · 285 909 USD
Remaining due payment: 190 606 USD
17
1% · 4 765 USD
February 2027
Paid to the date: 61% · 290 674 USD
Remaining due payment: 185 841 USD
18
1% · 4 765 USD
March 2027
Paid to the date: 62% · 295 439 USD
Remaining due payment: 181 076 USD
19
1% · 4 765 USD
April 2027
Paid to the date: 63% · 300 204 USD
Remaining due payment: 176 311 USD
20
1% · 4 765 USD
May 2027
Paid to the date: 64% · 304 970 USD
Remaining due payment: 171 545 USD
21
1% · 4 765 USD
June 2027
Paid to the date: 65% · 309 735 USD
Remaining due payment: 166 780 USD
22
1% · 4 765 USD
July 2027
Paid to the date: 66% · 314 500 USD
Remaining due payment: 162 015 USD
23
1% · 4 765 USD
August 2027
Paid to the date: 67% · 319 265 USD
Remaining due payment: 157 250 USD
24
1% · 4 765 USD
September 2027
Paid to the date: 68% · 324 030 USD
Remaining due payment: 152 485 USD
25
1% · 4 765 USD
October 2027
Paid to the date: 69% · 328 795 USD
Remaining due payment: 147 720 USD
26
1% · 4 765 USD
November 2027
Paid to the date: 70% · 333 560 USD
Remaining due payment: 142 954 USD
27
1% · 4 765 USD
December 2027
Paid to the date: 71% · 338 326 USD
Remaining due payment: 138 189 USD
28
1% · 4 765 USD
January 2028
Paid to the date: 72% · 343 091 USD
Remaining due payment: 133 424 USD
29
1% · 4 765 USD
February 2028
Paid to the date: 73% · 347 856 USD
Remaining due payment: 128 659 USD
30
1% · 4 765 USD
March 2028
Paid to the date: 74% · 352 621 USD
Remaining due payment: 123 894 USD
31
1% · 4 765 USD
April 2028
Paid to the date: 75% · 357 386 USD
Remaining due payment: 119 129 USD
32
1% · 4 765 USD
May 2028
Paid to the date: 76% · 362 151 USD
Remaining due payment: 114 364 USD
33
1% · 4 765 USD
June 2028
Paid to the date: 77% · 366 916 USD
Remaining due payment: 109 598 USD
34
1% · 4 765 USD
July 2028
Paid to the date: 78% · 371 682 USD
Remaining due payment: 104 833 USD
35
1% · 4 765 USD
August 2028
Paid to the date: 79% · 376 447 USD
Remaining due payment: 100 068 USD
36
1% · 4 765 USD
September 2028
Paid to the date: 80% · 381 212 USD
Remaining due payment: 95 303 USD
37
1% · 4 765 USD
October 2028
Paid to the date: 81% · 385 977 USD
Remaining due payment: 90 538 USD
38
1% · 4 765 USD
November 2028
Paid to the date: 82% · 390 742 USD
Remaining due payment: 85 773 USD
39
1% · 4 765 USD
December 2028
Paid to the date: 83% · 395 507 USD
Remaining due payment: 81 008 USD
40
1% · 4 765 USD
January 2029
Paid to the date: 84% · 400 273 USD
Remaining due payment: 76 242 USD
41
1% · 4 765 USD
February 2029
Paid to the date: 85% · 405 038 USD
Remaining due payment: 71 477 USD
42
1% · 4 765 USD
March 2029
Paid to the date: 86% · 409 803 USD
Remaining due payment: 66 712 USD
43
1% · 4 765 USD
April 2029
Paid to the date: 87% · 414 568 USD
Remaining due payment: 61 947 USD
44
1% · 4 765 USD
May 2029
Paid to the date: 88% · 419 333 USD
Remaining due payment: 57 182 USD
45
1% · 4 765 USD
June 2029
Paid to the date: 89% · 424 098 USD
Remaining due payment: 52 417 USD
46
1% · 4 765 USD
July 2029
Paid to the date: 90% · 428 863 USD
Remaining due payment: 47 651 USD
47
1% · 4 765 USD
August 2029
Paid to the date: 91% · 433 629 USD
Remaining due payment: 42 886 USD
48
1% · 4 765 USD
September 2029
Paid to the date: 92% · 438 394 USD
Remaining due payment: 38 121 USD
49
1% · 4 765 USD
October 2029
Paid to the date: 93% · 443 159 USD
Remaining due payment: 33 356 USD
50
1% · 4 765 USD
November 2029
Paid to the date: 94% · 447 924 USD
Remaining due payment: 28 591 USD
51
1% · 4 765 USD
December 2029
Paid to the date: 95% · 452 689 USD
Remaining due payment: 23 826 USD
52
1% · 4 765 USD
January 2030
Paid to the date: 96% · 457 454 USD
Remaining due payment: 19 061 USD
53
1% · 4 765 USD
February 2030
Paid to the date: 97% · 462 219 USD
Remaining due payment: 14 295 USD
54
1% · 4 765 USD
March 2030
Paid to the date: 98% · 466 985 USD
Remaining due payment: 9 530 USD
55
1% · 4 765 USD
April 2030
Paid to the date: 99% · 471 750 USD
Remaining due payment: 4 765 USD
56
1% · 4 765 USD
May 2030
Paid to the date: 100% · 476 515 USD
Remaining due payment: 0.0000 USD