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% · 23 142 USD
At reservation · August 2025
Paid to the date: 10% · 23 142 USD
Remaining due payment: 208 280 USD
2
10% · 23 142 USD
October 2025
Paid to the date: 20% · 46 285 USD
Remaining due payment: 185 138 USD
3
1% · 2 314 USD
December 2025
Paid to the date: 21% · 48 599 USD
Remaining due payment: 182 824 USD
4
1% · 2 314 USD
January 2026
Paid to the date: 22% · 50 913 USD
Remaining due payment: 180 510 USD
5
1% · 2 314 USD
February 2026
Paid to the date: 23% · 53 227 USD
Remaining due payment: 178 195 USD
6
1% · 2 314 USD
March 2026
Paid to the date: 24% · 55 541 USD
Remaining due payment: 175 881 USD
Resale is available
7
10% · 23 142 USD
April 2026
Paid to the date: 34% · 78 684 USD
Remaining due payment: 152 739 USD
8
1% · 2 314 USD
May 2026
Paid to the date: 35% · 80 998 USD
Remaining due payment: 150 425 USD
9
1% · 2 314 USD
June 2026
Paid to the date: 36% · 83 312 USD
Remaining due payment: 148 110 USD
10
1% · 2 314 USD
July 2026
Paid to the date: 37% · 85 626 USD
Remaining due payment: 145 796 USD
11
1% · 2 314 USD
August 2026
Paid to the date: 38% · 87 941 USD
Remaining due payment: 143 482 USD
12
1% · 2 314 USD
September 2026
Paid to the date: 39% · 90 255 USD
Remaining due payment: 141 168 USD
13
1% · 2 314 USD
October 2026
Paid to the date: 40% · 92 569 USD
Remaining due payment: 138 854 USD
14
10% · 23 142 USD
November 2026
Paid to the date: 50% · 115 711 USD
Remaining due payment: 115 711 USD
15
1% · 2 314 USD
December 2026
Paid to the date: 51% · 118 026 USD
Remaining due payment: 113 397 USD
16
9% · 20 828 USD
January 2027
Paid to the date: 60% · 138 854 USD
Remaining due payment: 92 569 USD
17
1% · 2 314 USD
February 2027
Paid to the date: 61% · 141 168 USD
Remaining due payment: 90 255 USD
18
1% · 2 314 USD
March 2027
Paid to the date: 62% · 143 482 USD
Remaining due payment: 87 941 USD
19
1% · 2 314 USD
April 2027
Paid to the date: 63% · 145 796 USD
Remaining due payment: 85 626 USD
20
1% · 2 314 USD
May 2027
Paid to the date: 64% · 148 110 USD
Remaining due payment: 83 312 USD
21
1% · 2 314 USD
June 2027
Paid to the date: 65% · 150 425 USD
Remaining due payment: 80 998 USD
22
1% · 2 314 USD
July 2027
Paid to the date: 66% · 152 739 USD
Remaining due payment: 78 684 USD
23
1% · 2 314 USD
August 2027
Paid to the date: 67% · 155 053 USD
Remaining due payment: 76 369 USD
24
1% · 2 314 USD
September 2027
Paid to the date: 68% · 157 367 USD
Remaining due payment: 74 055 USD
25
1% · 2 314 USD
October 2027
Paid to the date: 69% · 159 682 USD
Remaining due payment: 71 741 USD
26
1% · 2 314 USD
November 2027
Paid to the date: 70% · 161 996 USD
Remaining due payment: 69 427 USD
27
1% · 2 314 USD
December 2027
Paid to the date: 71% · 164 310 USD
Remaining due payment: 67 113 USD
28
1% · 2 314 USD
January 2028
Paid to the date: 72% · 166 624 USD
Remaining due payment: 64 798 USD
29
1% · 2 314 USD
February 2028
Paid to the date: 73% · 168 938 USD
Remaining due payment: 62 484 USD
30
1% · 2 314 USD
March 2028
Paid to the date: 74% · 171 253 USD
Remaining due payment: 60 170 USD
31
1% · 2 314 USD
April 2028
Paid to the date: 75% · 173 567 USD
Remaining due payment: 57 856 USD
32
1% · 2 314 USD
May 2028
Paid to the date: 76% · 175 881 USD
Remaining due payment: 55 541 USD
33
1% · 2 314 USD
June 2028
Paid to the date: 77% · 178 195 USD
Remaining due payment: 53 227 USD
34
1% · 2 314 USD
July 2028
Paid to the date: 78% · 180 510 USD
Remaining due payment: 50 913 USD
35
1% · 2 314 USD
August 2028
Paid to the date: 79% · 182 824 USD
Remaining due payment: 48 599 USD
36
1% · 2 314 USD
September 2028
Paid to the date: 80% · 185 138 USD
Remaining due payment: 46 285 USD
37
1% · 2 314 USD
October 2028
Paid to the date: 81% · 187 452 USD
Remaining due payment: 43 970 USD
38
1% · 2 314 USD
November 2028
Paid to the date: 82% · 189 766 USD
Remaining due payment: 41 656 USD
39
1% · 2 314 USD
December 2028
Paid to the date: 83% · 192 081 USD
Remaining due payment: 39 342 USD
40
1% · 2 314 USD
January 2029
Paid to the date: 84% · 194 395 USD
Remaining due payment: 37 028 USD
41
1% · 2 314 USD
February 2029
Paid to the date: 85% · 196 709 USD
Remaining due payment: 34 713 USD
42
1% · 2 314 USD
March 2029
Paid to the date: 86% · 199 023 USD
Remaining due payment: 32 399 USD
43
1% · 2 314 USD
April 2029
Paid to the date: 87% · 201 338 USD
Remaining due payment: 30 085 USD
44
1% · 2 314 USD
May 2029
Paid to the date: 88% · 203 652 USD
Remaining due payment: 27 771 USD
45
1% · 2 314 USD
June 2029
Paid to the date: 89% · 205 966 USD
Remaining due payment: 25 456 USD
46
1% · 2 314 USD
July 2029
Paid to the date: 90% · 208 280 USD
Remaining due payment: 23 142 USD
47
1% · 2 314 USD
August 2029
Paid to the date: 91% · 210 595 USD
Remaining due payment: 20 828 USD
48
1% · 2 314 USD
September 2029
Paid to the date: 92% · 212 909 USD
Remaining due payment: 18 514 USD
49
1% · 2 314 USD
October 2029
Paid to the date: 93% · 215 223 USD
Remaining due payment: 16 200 USD
50
1% · 2 314 USD
November 2029
Paid to the date: 94% · 217 537 USD
Remaining due payment: 13 885 USD
51
1% · 2 314 USD
December 2029
Paid to the date: 95% · 219 851 USD
Remaining due payment: 11 571 USD
52
1% · 2 314 USD
January 2030
Paid to the date: 96% · 222 166 USD
Remaining due payment: 9 257 USD
53
1% · 2 314 USD
February 2030
Paid to the date: 97% · 224 480 USD
Remaining due payment: 6 943 USD
54
1% · 2 314 USD
March 2030
Paid to the date: 98% · 226 794 USD
Remaining due payment: 4 628 USD
55
1% · 2 314 USD
April 2030
Paid to the date: 99% · 229 108 USD
Remaining due payment: 2 314 USD
56
1% · 2 314 USD
May 2030
Paid to the date: 100% · 231 423 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