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 · 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

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