Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 34 037 USD
At reservation · July 2025
Paid to the date: 10% · 34 037 USD
Remaining due payment: 306 331 USD
2
10% · 34 037 USD
September 2025
Paid to the date: 20% · 68 073 USD
Remaining due payment: 272 294 USD
3
1% · 3 404 USD
November 2025
Paid to the date: 21% · 71 477 USD
Remaining due payment: 268 890 USD
4
1% · 3 404 USD
December 2025
Paid to the date: 22% · 74 881 USD
Remaining due payment: 265 486 USD
5
1% · 3 404 USD
January 2026
Paid to the date: 23% · 78 284 USD
Remaining due payment: 262 083 USD
6
1% · 3 404 USD
February 2026
Paid to the date: 24% · 81 688 USD
Remaining due payment: 258 679 USD
Resale is available
7
10% · 34 037 USD
March 2026
Paid to the date: 34% · 115 725 USD
Remaining due payment: 224 642 USD
8
1% · 3 404 USD
April 2026
Paid to the date: 35% · 119 129 USD
Remaining due payment: 221 239 USD
9
1% · 3 404 USD
May 2026
Paid to the date: 36% · 122 532 USD
Remaining due payment: 217 835 USD
10
1% · 3 404 USD
June 2026
Paid to the date: 37% · 125 936 USD
Remaining due payment: 214 431 USD
11
1% · 3 404 USD
July 2026
Paid to the date: 38% · 129 340 USD
Remaining due payment: 211 028 USD
12
1% · 3 404 USD
August 2026
Paid to the date: 39% · 132 743 USD
Remaining due payment: 207 624 USD
13
1% · 3 404 USD
September 2026
Paid to the date: 40% · 136 147 USD
Remaining due payment: 204 220 USD
14
10% · 34 037 USD
October 2026
Paid to the date: 50% · 170 184 USD
Remaining due payment: 170 184 USD
15
1% · 3 404 USD
November 2026
Paid to the date: 51% · 173 587 USD
Remaining due payment: 166 780 USD
16
9% · 30 633 USD
December 2026
Paid to the date: 60% · 204 220 USD
Remaining due payment: 136 147 USD
17
1% · 3 404 USD
January 2027
Paid to the date: 61% · 207 624 USD
Remaining due payment: 132 743 USD
18
1% · 3 404 USD
February 2027
Paid to the date: 62% · 211 028 USD
Remaining due payment: 129 340 USD
19
1% · 3 404 USD
March 2027
Paid to the date: 63% · 214 431 USD
Remaining due payment: 125 936 USD
20
1% · 3 404 USD
April 2027
Paid to the date: 64% · 217 835 USD
Remaining due payment: 122 532 USD
21
1% · 3 404 USD
May 2027
Paid to the date: 65% · 221 239 USD
Remaining due payment: 119 129 USD
22
1% · 3 404 USD
June 2027
Paid to the date: 66% · 224 642 USD
Remaining due payment: 115 725 USD
23
1% · 3 404 USD
July 2027
Paid to the date: 67% · 228 046 USD
Remaining due payment: 112 321 USD
24
1% · 3 404 USD
August 2027
Paid to the date: 68% · 231 450 USD
Remaining due payment: 108 918 USD
25
1% · 3 404 USD
September 2027
Paid to the date: 69% · 234 853 USD
Remaining due payment: 105 514 USD
26
1% · 3 404 USD
October 2027
Paid to the date: 70% · 238 257 USD
Remaining due payment: 102 110 USD
27
1% · 3 404 USD
November 2027
Paid to the date: 71% · 241 661 USD
Remaining due payment: 98 706 USD
28
1% · 3 404 USD
December 2027
Paid to the date: 72% · 245 064 USD
Remaining due payment: 95 303 USD
29
1% · 3 404 USD
January 2028
Paid to the date: 73% · 248 468 USD
Remaining due payment: 91 899 USD
30
1% · 3 404 USD
February 2028
Paid to the date: 74% · 251 872 USD
Remaining due payment: 88 495 USD
31
1% · 3 404 USD
March 2028
Paid to the date: 75% · 255 275 USD
Remaining due payment: 85 092 USD
32
1% · 3 404 USD
April 2028
Paid to the date: 76% · 258 679 USD
Remaining due payment: 81 688 USD
33
1% · 3 404 USD
May 2028
Paid to the date: 77% · 262 083 USD
Remaining due payment: 78 284 USD
34
1% · 3 404 USD
June 2028
Paid to the date: 78% · 265 486 USD
Remaining due payment: 74 881 USD
35
1% · 3 404 USD
July 2028
Paid to the date: 79% · 268 890 USD
Remaining due payment: 71 477 USD
36
1% · 3 404 USD
August 2028
Paid to the date: 80% · 272 294 USD
Remaining due payment: 68 073 USD
37
1% · 3 404 USD
September 2028
Paid to the date: 81% · 275 697 USD
Remaining due payment: 64 670 USD
38
1% · 3 404 USD
October 2028
Paid to the date: 82% · 279 101 USD
Remaining due payment: 61 266 USD
39
1% · 3 404 USD
November 2028
Paid to the date: 83% · 282 505 USD
Remaining due payment: 57 862 USD
40
1% · 3 404 USD
December 2028
Paid to the date: 84% · 285 908 USD
Remaining due payment: 54 459 USD
41
1% · 3 404 USD
January 2029
Paid to the date: 85% · 289 312 USD
Remaining due payment: 51 055 USD
42
1% · 3 404 USD
February 2029
Paid to the date: 86% · 292 716 USD
Remaining due payment: 47 651 USD
43
1% · 3 404 USD
March 2029
Paid to the date: 87% · 296 119 USD
Remaining due payment: 44 248 USD
44
1% · 3 404 USD
April 2029
Paid to the date: 88% · 299 523 USD
Remaining due payment: 40 844 USD
45
1% · 3 404 USD
May 2029
Paid to the date: 89% · 302 927 USD
Remaining due payment: 37 440 USD
46
1% · 3 404 USD
June 2029
Paid to the date: 90% · 306 331 USD
Remaining due payment: 34 037 USD
47
1% · 3 404 USD
July 2029
Paid to the date: 91% · 309 734 USD
Remaining due payment: 30 633 USD
48
1% · 3 404 USD
August 2029
Paid to the date: 92% · 313 138 USD
Remaining due payment: 27 229 USD
49
1% · 3 404 USD
September 2029
Paid to the date: 93% · 316 542 USD
Remaining due payment: 23 826 USD
50
1% · 3 404 USD
October 2029
Paid to the date: 94% · 319 945 USD
Remaining due payment: 20 422 USD
51
1% · 3 404 USD
November 2029
Paid to the date: 95% · 323 349 USD
Remaining due payment: 17 018 USD
52
1% · 3 404 USD
December 2029
Paid to the date: 96% · 326 753 USD
Remaining due payment: 13 615 USD
53
1% · 3 404 USD
January 2030
Paid to the date: 97% · 330 156 USD
Remaining due payment: 10 211 USD
54
1% · 3 404 USD
February 2030
Paid to the date: 98% · 333 560 USD
Remaining due payment: 6 807 USD
55
1% · 3 404 USD
March 2030
Paid to the date: 99% · 336 964 USD
Remaining due payment: 3 404 USD
56
1% · 3 404 USD
April 2030
Paid to the date: 100% · 340 367 USD
Remaining due payment: 0.0000 USD