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