Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 37 790 USD
At reservation · August 2025
Paid to the date: 10% · 37 790 USD
Remaining due payment: 340 109 USD
2
10% · 37 790 USD
October 2025
Paid to the date: 20% · 75 580 USD
Remaining due payment: 302 320 USD
3
1% · 3 779 USD
December 2025
Paid to the date: 21% · 79 359 USD
Remaining due payment: 298 541 USD
4
1% · 3 779 USD
January 2026
Paid to the date: 22% · 83 138 USD
Remaining due payment: 294 762 USD
5
1% · 3 779 USD
February 2026
Paid to the date: 23% · 86 917 USD
Remaining due payment: 290 983 USD
6
1% · 3 779 USD
March 2026
Paid to the date: 24% · 90 696 USD
Remaining due payment: 287 204 USD
Resale is available
7
10% · 37 790 USD
April 2026
Paid to the date: 34% · 128 486 USD
Remaining due payment: 249 414 USD
8
1% · 3 779 USD
May 2026
Paid to the date: 35% · 132 265 USD
Remaining due payment: 245 635 USD
9
1% · 3 779 USD
June 2026
Paid to the date: 36% · 136 044 USD
Remaining due payment: 241 856 USD
10
1% · 3 779 USD
July 2026
Paid to the date: 37% · 139 823 USD
Remaining due payment: 238 077 USD
11
1% · 3 779 USD
August 2026
Paid to the date: 38% · 143 602 USD
Remaining due payment: 234 298 USD
12
1% · 3 779 USD
September 2026
Paid to the date: 39% · 147 381 USD
Remaining due payment: 230 519 USD
13
1% · 3 779 USD
October 2026
Paid to the date: 40% · 151 160 USD
Remaining due payment: 226 740 USD
14
10% · 37 790 USD
November 2026
Paid to the date: 50% · 188 950 USD
Remaining due payment: 188 950 USD
15
1% · 3 779 USD
December 2026
Paid to the date: 51% · 192 729 USD
Remaining due payment: 185 171 USD
16
9% · 34 011 USD
January 2027
Paid to the date: 60% · 226 740 USD
Remaining due payment: 151 160 USD
17
1% · 3 779 USD
February 2027
Paid to the date: 61% · 230 519 USD
Remaining due payment: 147 381 USD
18
1% · 3 779 USD
March 2027
Paid to the date: 62% · 234 298 USD
Remaining due payment: 143 602 USD
19
1% · 3 779 USD
April 2027
Paid to the date: 63% · 238 077 USD
Remaining due payment: 139 823 USD
20
1% · 3 779 USD
May 2027
Paid to the date: 64% · 241 856 USD
Remaining due payment: 136 044 USD
21
1% · 3 779 USD
June 2027
Paid to the date: 65% · 245 635 USD
Remaining due payment: 132 265 USD
22
1% · 3 779 USD
July 2027
Paid to the date: 66% · 249 414 USD
Remaining due payment: 128 486 USD
23
1% · 3 779 USD
August 2027
Paid to the date: 67% · 253 193 USD
Remaining due payment: 124 707 USD
24
1% · 3 779 USD
September 2027
Paid to the date: 68% · 256 972 USD
Remaining due payment: 120 928 USD
25
1% · 3 779 USD
October 2027
Paid to the date: 69% · 260 751 USD
Remaining due payment: 117 149 USD
26
1% · 3 779 USD
November 2027
Paid to the date: 70% · 264 530 USD
Remaining due payment: 113 370 USD
27
1% · 3 779 USD
December 2027
Paid to the date: 71% · 268 309 USD
Remaining due payment: 109 591 USD
28
1% · 3 779 USD
January 2028
Paid to the date: 72% · 272 088 USD
Remaining due payment: 105 812 USD
29
1% · 3 779 USD
February 2028
Paid to the date: 73% · 275 867 USD
Remaining due payment: 102 033 USD
30
1% · 3 779 USD
March 2028
Paid to the date: 74% · 279 646 USD
Remaining due payment: 98 254 USD
31
1% · 3 779 USD
April 2028
Paid to the date: 75% · 283 425 USD
Remaining due payment: 94 475 USD
32
1% · 3 779 USD
May 2028
Paid to the date: 76% · 287 204 USD
Remaining due payment: 90 696 USD
33
1% · 3 779 USD
June 2028
Paid to the date: 77% · 290 983 USD
Remaining due payment: 86 917 USD
34
1% · 3 779 USD
July 2028
Paid to the date: 78% · 294 762 USD
Remaining due payment: 83 138 USD
35
1% · 3 779 USD
August 2028
Paid to the date: 79% · 298 541 USD
Remaining due payment: 79 359 USD
36
1% · 3 779 USD
September 2028
Paid to the date: 80% · 302 320 USD
Remaining due payment: 75 580 USD
37
1% · 3 779 USD
October 2028
Paid to the date: 81% · 306 099 USD
Remaining due payment: 71 801 USD
38
1% · 3 779 USD
November 2028
Paid to the date: 82% · 309 878 USD
Remaining due payment: 68 022 USD
39
1% · 3 779 USD
December 2028
Paid to the date: 83% · 313 657 USD
Remaining due payment: 64 243 USD
40
1% · 3 779 USD
January 2029
Paid to the date: 84% · 317 436 USD
Remaining due payment: 60 464 USD
41
1% · 3 779 USD
February 2029
Paid to the date: 85% · 321 215 USD
Remaining due payment: 56 685 USD
42
1% · 3 779 USD
March 2029
Paid to the date: 86% · 324 994 USD
Remaining due payment: 52 906 USD
43
1% · 3 779 USD
April 2029
Paid to the date: 87% · 328 772 USD
Remaining due payment: 49 127 USD
44
1% · 3 779 USD
May 2029
Paid to the date: 88% · 332 551 USD
Remaining due payment: 45 348 USD
45
1% · 3 779 USD
June 2029
Paid to the date: 89% · 336 330 USD
Remaining due payment: 41 569 USD
46
1% · 3 779 USD
July 2029
Paid to the date: 90% · 340 109 USD
Remaining due payment: 37 790 USD
47
1% · 3 779 USD
August 2029
Paid to the date: 91% · 343 888 USD
Remaining due payment: 34 011 USD
48
1% · 3 779 USD
September 2029
Paid to the date: 92% · 347 667 USD
Remaining due payment: 30 232 USD
49
1% · 3 779 USD
October 2029
Paid to the date: 93% · 351 446 USD
Remaining due payment: 26 453 USD
50
1% · 3 779 USD
November 2029
Paid to the date: 94% · 355 225 USD
Remaining due payment: 22 674 USD
51
1% · 3 779 USD
December 2029
Paid to the date: 95% · 359 004 USD
Remaining due payment: 18 895 USD
52
1% · 3 779 USD
January 2030
Paid to the date: 96% · 362 783 USD
Remaining due payment: 15 116 USD
53
1% · 3 779 USD
February 2030
Paid to the date: 97% · 366 562 USD
Remaining due payment: 11 337 USD
54
1% · 3 779 USD
March 2030
Paid to the date: 98% · 370 341 USD
Remaining due payment: 7 558 USD
55
1% · 3 779 USD
April 2030
Paid to the date: 99% · 374 120 USD
Remaining due payment: 3 779 USD
56
1% · 3 779 USD
May 2030
Paid to the date: 100% · 377 899 USD
Remaining due payment: 0.0000 USD