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% · 47 644 USD
At reservation · July 2025
Paid to the date: 10% · 47 644 USD
Remaining due payment: 428 800 USD
2
10% · 47 644 USD
September 2025
Paid to the date: 20% · 95 289 USD
Remaining due payment: 381 155 USD
3
1% · 4 764 USD
November 2025
Paid to the date: 21% · 100 053 USD
Remaining due payment: 376 391 USD
4
1% · 4 764 USD
December 2025
Paid to the date: 22% · 104 818 USD
Remaining due payment: 371 627 USD
5
1% · 4 764 USD
January 2026
Paid to the date: 23% · 109 582 USD
Remaining due payment: 366 862 USD
6
1% · 4 764 USD
February 2026
Paid to the date: 24% · 114 347 USD
Remaining due payment: 362 098 USD
Resale is available
7
10% · 47 644 USD
March 2026
Paid to the date: 34% · 161 991 USD
Remaining due payment: 314 453 USD
8
1% · 4 764 USD
April 2026
Paid to the date: 35% · 166 756 USD
Remaining due payment: 309 689 USD
9
1% · 4 764 USD
May 2026
Paid to the date: 36% · 171 520 USD
Remaining due payment: 304 924 USD
10
1% · 4 764 USD
June 2026
Paid to the date: 37% · 176 284 USD
Remaining due payment: 300 160 USD
11
1% · 4 764 USD
July 2026
Paid to the date: 38% · 181 049 USD
Remaining due payment: 295 395 USD
12
1% · 4 764 USD
August 2026
Paid to the date: 39% · 185 813 USD
Remaining due payment: 290 631 USD
13
1% · 4 764 USD
September 2026
Paid to the date: 40% · 190 578 USD
Remaining due payment: 285 867 USD
14
10% · 47 644 USD
October 2026
Paid to the date: 50% · 238 222 USD
Remaining due payment: 238 222 USD
15
1% · 4 764 USD
November 2026
Paid to the date: 51% · 242 987 USD
Remaining due payment: 233 458 USD
16
9% · 42 880 USD
December 2026
Paid to the date: 60% · 285 867 USD
Remaining due payment: 190 578 USD
17
1% · 4 764 USD
January 2027
Paid to the date: 61% · 290 631 USD
Remaining due payment: 185 813 USD
18
1% · 4 764 USD
February 2027
Paid to the date: 62% · 295 395 USD
Remaining due payment: 181 049 USD
19
1% · 4 764 USD
March 2027
Paid to the date: 63% · 300 160 USD
Remaining due payment: 176 284 USD
20
1% · 4 764 USD
April 2027
Paid to the date: 64% · 304 924 USD
Remaining due payment: 171 520 USD
21
1% · 4 764 USD
May 2027
Paid to the date: 65% · 309 689 USD
Remaining due payment: 166 756 USD
22
1% · 4 764 USD
June 2027
Paid to the date: 66% · 314 453 USD
Remaining due payment: 161 991 USD
23
1% · 4 764 USD
July 2027
Paid to the date: 67% · 319 218 USD
Remaining due payment: 157 227 USD
24
1% · 4 764 USD
August 2027
Paid to the date: 68% · 323 982 USD
Remaining due payment: 152 462 USD
25
1% · 4 764 USD
September 2027
Paid to the date: 69% · 328 747 USD
Remaining due payment: 147 698 USD
26
1% · 4 764 USD
October 2027
Paid to the date: 70% · 333 511 USD
Remaining due payment: 142 933 USD
27
1% · 4 764 USD
November 2027
Paid to the date: 71% · 338 275 USD
Remaining due payment: 138 169 USD
28
1% · 4 764 USD
December 2027
Paid to the date: 72% · 343 040 USD
Remaining due payment: 133 404 USD
29
1% · 4 764 USD
January 2028
Paid to the date: 73% · 347 804 USD
Remaining due payment: 128 640 USD
30
1% · 4 764 USD
February 2028
Paid to the date: 74% · 352 569 USD
Remaining due payment: 123 876 USD
31
1% · 4 764 USD
March 2028
Paid to the date: 75% · 357 333 USD
Remaining due payment: 119 111 USD
32
1% · 4 764 USD
April 2028
Paid to the date: 76% · 362 098 USD
Remaining due payment: 114 347 USD
33
1% · 4 764 USD
May 2028
Paid to the date: 77% · 366 862 USD
Remaining due payment: 109 582 USD
34
1% · 4 764 USD
June 2028
Paid to the date: 78% · 371 627 USD
Remaining due payment: 104 818 USD
35
1% · 4 764 USD
July 2028
Paid to the date: 79% · 376 391 USD
Remaining due payment: 100 053 USD
36
1% · 4 764 USD
August 2028
Paid to the date: 80% · 381 155 USD
Remaining due payment: 95 289 USD
37
1% · 4 764 USD
September 2028
Paid to the date: 81% · 385 920 USD
Remaining due payment: 90 524 USD
38
1% · 4 764 USD
October 2028
Paid to the date: 82% · 390 684 USD
Remaining due payment: 85 760 USD
39
1% · 4 764 USD
November 2028
Paid to the date: 83% · 395 449 USD
Remaining due payment: 80 996 USD
40
1% · 4 764 USD
December 2028
Paid to the date: 84% · 400 213 USD
Remaining due payment: 76 231 USD
41
1% · 4 764 USD
January 2029
Paid to the date: 85% · 404 978 USD
Remaining due payment: 71 467 USD
42
1% · 4 764 USD
February 2029
Paid to the date: 86% · 409 742 USD
Remaining due payment: 66 702 USD
43
1% · 4 764 USD
March 2029
Paid to the date: 87% · 414 507 USD
Remaining due payment: 61 938 USD
44
1% · 4 764 USD
April 2029
Paid to the date: 88% · 419 271 USD
Remaining due payment: 57 173 USD
45
1% · 4 764 USD
May 2029
Paid to the date: 89% · 424 035 USD
Remaining due payment: 52 409 USD
46
1% · 4 764 USD
June 2029
Paid to the date: 90% · 428 800 USD
Remaining due payment: 47 644 USD
47
1% · 4 764 USD
July 2029
Paid to the date: 91% · 433 564 USD
Remaining due payment: 42 880 USD
48
1% · 4 764 USD
August 2029
Paid to the date: 92% · 438 329 USD
Remaining due payment: 38 116 USD
49
1% · 4 764 USD
September 2029
Paid to the date: 93% · 443 093 USD
Remaining due payment: 33 351 USD
50
1% · 4 764 USD
October 2029
Paid to the date: 94% · 447 858 USD
Remaining due payment: 28 587 USD
51
1% · 4 764 USD
November 2029
Paid to the date: 95% · 452 622 USD
Remaining due payment: 23 822 USD
52
1% · 4 764 USD
December 2029
Paid to the date: 96% · 457 387 USD
Remaining due payment: 19 058 USD
53
1% · 4 764 USD
January 2030
Paid to the date: 97% · 462 151 USD
Remaining due payment: 14 293 USD
54
1% · 4 764 USD
February 2030
Paid to the date: 98% · 466 915 USD
Remaining due payment: 9 529 USD
55
1% · 4 764 USD
March 2030
Paid to the date: 99% · 471 680 USD
Remaining due payment: 4 764 USD
56
1% · 4 764 USD
April 2030
Paid to the date: 100% · 476 444 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