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