Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 34 032 USD
At reservation · August 2025
Paid to the date: 10% · 34 032 USD
Remaining due payment: 306 291 USD
2
10% · 34 032 USD
October 2025
Paid to the date: 20% · 68 065 USD
Remaining due payment: 272 259 USD
3
1% · 3 403 USD
December 2025
Paid to the date: 21% · 71 468 USD
Remaining due payment: 268 856 USD
4
1% · 3 403 USD
January 2026
Paid to the date: 22% · 74 871 USD
Remaining due payment: 265 452 USD
5
1% · 3 403 USD
February 2026
Paid to the date: 23% · 78 274 USD
Remaining due payment: 262 049 USD
6
1% · 3 403 USD
March 2026
Paid to the date: 24% · 81 678 USD
Remaining due payment: 258 646 USD
Resale is available
7
10% · 34 032 USD
April 2026
Paid to the date: 34% · 115 710 USD
Remaining due payment: 224 614 USD
8
1% · 3 403 USD
May 2026
Paid to the date: 35% · 119 113 USD
Remaining due payment: 221 210 USD
9
1% · 3 403 USD
June 2026
Paid to the date: 36% · 122 516 USD
Remaining due payment: 217 807 USD
10
1% · 3 403 USD
July 2026
Paid to the date: 37% · 125 920 USD
Remaining due payment: 214 404 USD
11
1% · 3 403 USD
August 2026
Paid to the date: 38% · 129 323 USD
Remaining due payment: 211 001 USD
12
1% · 3 403 USD
September 2026
Paid to the date: 39% · 132 726 USD
Remaining due payment: 207 597 USD
13
1% · 3 403 USD
October 2026
Paid to the date: 40% · 136 129 USD
Remaining due payment: 204 194 USD
14
10% · 34 032 USD
November 2026
Paid to the date: 50% · 170 162 USD
Remaining due payment: 170 162 USD
15
1% · 3 403 USD
December 2026
Paid to the date: 51% · 173 565 USD
Remaining due payment: 166 759 USD
16
9% · 30 629 USD
January 2027
Paid to the date: 60% · 204 194 USD
Remaining due payment: 136 129 USD
17
1% · 3 403 USD
February 2027
Paid to the date: 61% · 207 597 USD
Remaining due payment: 132 726 USD
18
1% · 3 403 USD
March 2027
Paid to the date: 62% · 211 001 USD
Remaining due payment: 129 323 USD
19
1% · 3 403 USD
April 2027
Paid to the date: 63% · 214 404 USD
Remaining due payment: 125 920 USD
20
1% · 3 403 USD
May 2027
Paid to the date: 64% · 217 807 USD
Remaining due payment: 122 516 USD
21
1% · 3 403 USD
June 2027
Paid to the date: 65% · 221 210 USD
Remaining due payment: 119 113 USD
22
1% · 3 403 USD
July 2027
Paid to the date: 66% · 224 614 USD
Remaining due payment: 115 710 USD
23
1% · 3 403 USD
August 2027
Paid to the date: 67% · 228 017 USD
Remaining due payment: 112 307 USD
24
1% · 3 403 USD
September 2027
Paid to the date: 68% · 231 420 USD
Remaining due payment: 108 904 USD
25
1% · 3 403 USD
October 2027
Paid to the date: 69% · 234 823 USD
Remaining due payment: 105 500 USD
26
1% · 3 403 USD
November 2027
Paid to the date: 70% · 238 227 USD
Remaining due payment: 102 097 USD
27
1% · 3 403 USD
December 2027
Paid to the date: 71% · 241 630 USD
Remaining due payment: 98 694 USD
28
1% · 3 403 USD
January 2028
Paid to the date: 72% · 245 033 USD
Remaining due payment: 95 291 USD
29
1% · 3 403 USD
February 2028
Paid to the date: 73% · 248 436 USD
Remaining due payment: 91 887 USD
30
1% · 3 403 USD
March 2028
Paid to the date: 74% · 251 839 USD
Remaining due payment: 88 484 USD
31
1% · 3 403 USD
April 2028
Paid to the date: 75% · 255 243 USD
Remaining due payment: 85 081 USD
32
1% · 3 403 USD
May 2028
Paid to the date: 76% · 258 646 USD
Remaining due payment: 81 678 USD
33
1% · 3 403 USD
June 2028
Paid to the date: 77% · 262 049 USD
Remaining due payment: 78 274 USD
34
1% · 3 403 USD
July 2028
Paid to the date: 78% · 265 452 USD
Remaining due payment: 74 871 USD
35
1% · 3 403 USD
August 2028
Paid to the date: 79% · 268 856 USD
Remaining due payment: 71 468 USD
36
1% · 3 403 USD
September 2028
Paid to the date: 80% · 272 259 USD
Remaining due payment: 68 065 USD
37
1% · 3 403 USD
October 2028
Paid to the date: 81% · 275 662 USD
Remaining due payment: 64 661 USD
38
1% · 3 403 USD
November 2028
Paid to the date: 82% · 279 065 USD
Remaining due payment: 61 258 USD
39
1% · 3 403 USD
December 2028
Paid to the date: 83% · 282 469 USD
Remaining due payment: 57 855 USD
40
1% · 3 403 USD
January 2029
Paid to the date: 84% · 285 872 USD
Remaining due payment: 54 452 USD
41
1% · 3 403 USD
February 2029
Paid to the date: 85% · 289 275 USD
Remaining due payment: 51 049 USD
42
1% · 3 403 USD
March 2029
Paid to the date: 86% · 292 678 USD
Remaining due payment: 47 645 USD
43
1% · 3 403 USD
April 2029
Paid to the date: 87% · 296 082 USD
Remaining due payment: 44 242 USD
44
1% · 3 403 USD
May 2029
Paid to the date: 88% · 299 485 USD
Remaining due payment: 40 839 USD
45
1% · 3 403 USD
June 2029
Paid to the date: 89% · 302 888 USD
Remaining due payment: 37 436 USD
46
1% · 3 403 USD
July 2029
Paid to the date: 90% · 306 291 USD
Remaining due payment: 34 032 USD
47
1% · 3 403 USD
August 2029
Paid to the date: 91% · 309 694 USD
Remaining due payment: 30 629 USD
48
1% · 3 403 USD
September 2029
Paid to the date: 92% · 313 098 USD
Remaining due payment: 27 226 USD
49
1% · 3 403 USD
October 2029
Paid to the date: 93% · 316 501 USD
Remaining due payment: 23 823 USD
50
1% · 3 403 USD
November 2029
Paid to the date: 94% · 319 904 USD
Remaining due payment: 20 419 USD
51
1% · 3 403 USD
December 2029
Paid to the date: 95% · 323 307 USD
Remaining due payment: 17 016 USD
52
1% · 3 403 USD
January 2030
Paid to the date: 96% · 326 711 USD
Remaining due payment: 13 613 USD
53
1% · 3 403 USD
February 2030
Paid to the date: 97% · 330 114 USD
Remaining due payment: 10 210 USD
54
1% · 3 403 USD
March 2030
Paid to the date: 98% · 333 517 USD
Remaining due payment: 6 806 USD
55
1% · 3 403 USD
April 2030
Paid to the date: 99% · 336 920 USD
Remaining due payment: 3 403 USD
56
1% · 3 403 USD
May 2030
Paid to the date: 100% · 340 324 USD
Remaining due payment: 0.0000 USD