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 · July 2025
Paid to the date: 10% · 23 142 USD
Remaining due payment: 208 274 USD
2
10% · 23 142 USD
September 2025
Paid to the date: 20% · 46 283 USD
Remaining due payment: 185 133 USD
3
1% · 2 314 USD
November 2025
Paid to the date: 21% · 48 597 USD
Remaining due payment: 182 818 USD
4
1% · 2 314 USD
December 2025
Paid to the date: 22% · 50 911 USD
Remaining due payment: 180 504 USD
5
1% · 2 314 USD
January 2026
Paid to the date: 23% · 53 226 USD
Remaining due payment: 178 190 USD
6
1% · 2 314 USD
February 2026
Paid to the date: 24% · 55 540 USD
Remaining due payment: 175 876 USD
Resale is available
7
10% · 23 142 USD
March 2026
Paid to the date: 34% · 78 681 USD
Remaining due payment: 152 734 USD
8
1% · 2 314 USD
April 2026
Paid to the date: 35% · 80 996 USD
Remaining due payment: 150 420 USD
9
1% · 2 314 USD
May 2026
Paid to the date: 36% · 83 310 USD
Remaining due payment: 148 106 USD
10
1% · 2 314 USD
June 2026
Paid to the date: 37% · 85 624 USD
Remaining due payment: 145 792 USD
11
1% · 2 314 USD
July 2026
Paid to the date: 38% · 87 938 USD
Remaining due payment: 143 478 USD
12
1% · 2 314 USD
August 2026
Paid to the date: 39% · 90 252 USD
Remaining due payment: 141 164 USD
13
1% · 2 314 USD
September 2026
Paid to the date: 40% · 92 566 USD
Remaining due payment: 138 849 USD
14
10% · 23 142 USD
October 2026
Paid to the date: 50% · 115 708 USD
Remaining due payment: 115 708 USD
15
1% · 2 314 USD
November 2026
Paid to the date: 51% · 118 022 USD
Remaining due payment: 113 394 USD
16
9% · 20 827 USD
December 2026
Paid to the date: 60% · 138 849 USD
Remaining due payment: 92 566 USD
17
1% · 2 314 USD
January 2027
Paid to the date: 61% · 141 164 USD
Remaining due payment: 90 252 USD
18
1% · 2 314 USD
February 2027
Paid to the date: 62% · 143 478 USD
Remaining due payment: 87 938 USD
19
1% · 2 314 USD
March 2027
Paid to the date: 63% · 145 792 USD
Remaining due payment: 85 624 USD
20
1% · 2 314 USD
April 2027
Paid to the date: 64% · 148 106 USD
Remaining due payment: 83 310 USD
21
1% · 2 314 USD
May 2027
Paid to the date: 65% · 150 420 USD
Remaining due payment: 80 996 USD
22
1% · 2 314 USD
June 2027
Paid to the date: 66% · 152 734 USD
Remaining due payment: 78 681 USD
23
1% · 2 314 USD
July 2027
Paid to the date: 67% · 155 049 USD
Remaining due payment: 76 367 USD
24
1% · 2 314 USD
August 2027
Paid to the date: 68% · 157 363 USD
Remaining due payment: 74 053 USD
25
1% · 2 314 USD
September 2027
Paid to the date: 69% · 159 677 USD
Remaining due payment: 71 739 USD
26
1% · 2 314 USD
October 2027
Paid to the date: 70% · 161 991 USD
Remaining due payment: 69 425 USD
27
1% · 2 314 USD
November 2027
Paid to the date: 71% · 164 305 USD
Remaining due payment: 67 111 USD
28
1% · 2 314 USD
December 2027
Paid to the date: 72% · 166 619 USD
Remaining due payment: 64 796 USD
29
1% · 2 314 USD
January 2028
Paid to the date: 73% · 168 934 USD
Remaining due payment: 62 482 USD
30
1% · 2 314 USD
February 2028
Paid to the date: 74% · 171 248 USD
Remaining due payment: 60 168 USD
31
1% · 2 314 USD
March 2028
Paid to the date: 75% · 173 562 USD
Remaining due payment: 57 854 USD
32
1% · 2 314 USD
April 2028
Paid to the date: 76% · 175 876 USD
Remaining due payment: 55 540 USD
33
1% · 2 314 USD
May 2028
Paid to the date: 77% · 178 190 USD
Remaining due payment: 53 226 USD
34
1% · 2 314 USD
June 2028
Paid to the date: 78% · 180 504 USD
Remaining due payment: 50 911 USD
35
1% · 2 314 USD
July 2028
Paid to the date: 79% · 182 818 USD
Remaining due payment: 48 597 USD
36
1% · 2 314 USD
August 2028
Paid to the date: 80% · 185 133 USD
Remaining due payment: 46 283 USD
37
1% · 2 314 USD
September 2028
Paid to the date: 81% · 187 447 USD
Remaining due payment: 43 969 USD
38
1% · 2 314 USD
October 2028
Paid to the date: 82% · 189 761 USD
Remaining due payment: 41 655 USD
39
1% · 2 314 USD
November 2028
Paid to the date: 83% · 192 075 USD
Remaining due payment: 39 341 USD
40
1% · 2 314 USD
December 2028
Paid to the date: 84% · 194 389 USD
Remaining due payment: 37 027 USD
41
1% · 2 314 USD
January 2029
Paid to the date: 85% · 196 703 USD
Remaining due payment: 34 712 USD
42
1% · 2 314 USD
February 2029
Paid to the date: 86% · 199 018 USD
Remaining due payment: 32 398 USD
43
1% · 2 314 USD
March 2029
Paid to the date: 87% · 201 332 USD
Remaining due payment: 30 084 USD
44
1% · 2 314 USD
April 2029
Paid to the date: 88% · 203 646 USD
Remaining due payment: 27 770 USD
45
1% · 2 314 USD
May 2029
Paid to the date: 89% · 205 960 USD
Remaining due payment: 25 456 USD
46
1% · 2 314 USD
June 2029
Paid to the date: 90% · 208 274 USD
Remaining due payment: 23 142 USD
47
1% · 2 314 USD
July 2029
Paid to the date: 91% · 210 588 USD
Remaining due payment: 20 827 USD
48
1% · 2 314 USD
August 2029
Paid to the date: 92% · 212 903 USD
Remaining due payment: 18 513 USD
49
1% · 2 314 USD
September 2029
Paid to the date: 93% · 215 217 USD
Remaining due payment: 16 199 USD
50
1% · 2 314 USD
October 2029
Paid to the date: 94% · 217 531 USD
Remaining due payment: 13 885 USD
51
1% · 2 314 USD
November 2029
Paid to the date: 95% · 219 845 USD
Remaining due payment: 11 571 USD
52
1% · 2 314 USD
December 2029
Paid to the date: 96% · 222 159 USD
Remaining due payment: 9 257 USD
53
1% · 2 314 USD
January 2030
Paid to the date: 97% · 224 473 USD
Remaining due payment: 6 942 USD
54
1% · 2 314 USD
February 2030
Paid to the date: 98% · 226 788 USD
Remaining due payment: 4 628 USD
55
1% · 2 314 USD
March 2030
Paid to the date: 99% · 229 102 USD
Remaining due payment: 2 314 USD
56
1% · 2 314 USD
April 2030
Paid to the date: 100% · 231 416 USD
Remaining due payment: 0.0000 USD