Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 35 394 USD
At reservation · August 2025
Paid to the date: 10% · 35 394 USD
Remaining due payment: 318 546 USD
2
10% · 35 394 USD
October 2025
Paid to the date: 20% · 70 788 USD
Remaining due payment: 283 152 USD
3
1% · 3 539 USD
December 2025
Paid to the date: 21% · 74 327 USD
Remaining due payment: 279 613 USD
4
1% · 3 539 USD
January 2026
Paid to the date: 22% · 77 867 USD
Remaining due payment: 276 074 USD
5
1% · 3 539 USD
February 2026
Paid to the date: 23% · 81 406 USD
Remaining due payment: 272 534 USD
6
1% · 3 539 USD
March 2026
Paid to the date: 24% · 84 946 USD
Remaining due payment: 268 995 USD
Resale is available
7
10% · 35 394 USD
April 2026
Paid to the date: 34% · 120 340 USD
Remaining due payment: 233 601 USD
8
1% · 3 539 USD
May 2026
Paid to the date: 35% · 123 879 USD
Remaining due payment: 230 061 USD
9
1% · 3 539 USD
June 2026
Paid to the date: 36% · 127 419 USD
Remaining due payment: 226 522 USD
10
1% · 3 539 USD
July 2026
Paid to the date: 37% · 130 958 USD
Remaining due payment: 222 982 USD
11
1% · 3 539 USD
August 2026
Paid to the date: 38% · 134 497 USD
Remaining due payment: 219 443 USD
12
1% · 3 539 USD
September 2026
Paid to the date: 39% · 138 037 USD
Remaining due payment: 215 904 USD
13
1% · 3 539 USD
October 2026
Paid to the date: 40% · 141 576 USD
Remaining due payment: 212 364 USD
14
10% · 35 394 USD
November 2026
Paid to the date: 50% · 176 970 USD
Remaining due payment: 176 970 USD
15
1% · 3 539 USD
December 2026
Paid to the date: 51% · 180 510 USD
Remaining due payment: 173 431 USD
16
9% · 31 855 USD
January 2027
Paid to the date: 60% · 212 364 USD
Remaining due payment: 141 576 USD
17
1% · 3 539 USD
February 2027
Paid to the date: 61% · 215 904 USD
Remaining due payment: 138 037 USD
18
1% · 3 539 USD
March 2027
Paid to the date: 62% · 219 443 USD
Remaining due payment: 134 497 USD
19
1% · 3 539 USD
April 2027
Paid to the date: 63% · 222 982 USD
Remaining due payment: 130 958 USD
20
1% · 3 539 USD
May 2027
Paid to the date: 64% · 226 522 USD
Remaining due payment: 127 419 USD
21
1% · 3 539 USD
June 2027
Paid to the date: 65% · 230 061 USD
Remaining due payment: 123 879 USD
22
1% · 3 539 USD
July 2027
Paid to the date: 66% · 233 601 USD
Remaining due payment: 120 340 USD
23
1% · 3 539 USD
August 2027
Paid to the date: 67% · 237 140 USD
Remaining due payment: 116 800 USD
24
1% · 3 539 USD
September 2027
Paid to the date: 68% · 240 679 USD
Remaining due payment: 113 261 USD
25
1% · 3 539 USD
October 2027
Paid to the date: 69% · 244 219 USD
Remaining due payment: 109 722 USD
26
1% · 3 539 USD
November 2027
Paid to the date: 70% · 247 758 USD
Remaining due payment: 106 182 USD
27
1% · 3 539 USD
December 2027
Paid to the date: 71% · 251 298 USD
Remaining due payment: 102 643 USD
28
1% · 3 539 USD
January 2028
Paid to the date: 72% · 254 837 USD
Remaining due payment: 99 103 USD
29
1% · 3 539 USD
February 2028
Paid to the date: 73% · 258 376 USD
Remaining due payment: 95 564 USD
30
1% · 3 539 USD
March 2028
Paid to the date: 74% · 261 916 USD
Remaining due payment: 92 025 USD
31
1% · 3 539 USD
April 2028
Paid to the date: 75% · 265 455 USD
Remaining due payment: 88 485 USD
32
1% · 3 539 USD
May 2028
Paid to the date: 76% · 268 995 USD
Remaining due payment: 84 946 USD
33
1% · 3 539 USD
June 2028
Paid to the date: 77% · 272 534 USD
Remaining due payment: 81 406 USD
34
1% · 3 539 USD
July 2028
Paid to the date: 78% · 276 073 USD
Remaining due payment: 77 867 USD
35
1% · 3 539 USD
August 2028
Paid to the date: 79% · 279 613 USD
Remaining due payment: 74 327 USD
36
1% · 3 539 USD
September 2028
Paid to the date: 80% · 283 152 USD
Remaining due payment: 70 788 USD
37
1% · 3 539 USD
October 2028
Paid to the date: 81% · 286 692 USD
Remaining due payment: 67 249 USD
38
1% · 3 539 USD
November 2028
Paid to the date: 82% · 290 231 USD
Remaining due payment: 63 709 USD
39
1% · 3 539 USD
December 2028
Paid to the date: 83% · 293 771 USD
Remaining due payment: 60 170 USD
40
1% · 3 539 USD
January 2029
Paid to the date: 84% · 297 310 USD
Remaining due payment: 56 630 USD
41
1% · 3 539 USD
February 2029
Paid to the date: 85% · 300 849 USD
Remaining due payment: 53 091 USD
42
1% · 3 539 USD
March 2029
Paid to the date: 86% · 304 389 USD
Remaining due payment: 49 552 USD
43
1% · 3 539 USD
April 2029
Paid to the date: 87% · 307 928 USD
Remaining due payment: 46 012 USD
44
1% · 3 539 USD
May 2029
Paid to the date: 88% · 311 468 USD
Remaining due payment: 42 473 USD
45
1% · 3 539 USD
June 2029
Paid to the date: 89% · 315 007 USD
Remaining due payment: 38 933 USD
46
1% · 3 539 USD
July 2029
Paid to the date: 90% · 318 546 USD
Remaining due payment: 35 394 USD
47
1% · 3 539 USD
August 2029
Paid to the date: 91% · 322 086 USD
Remaining due payment: 31 855 USD
48
1% · 3 539 USD
September 2029
Paid to the date: 92% · 325 625 USD
Remaining due payment: 28 315 USD
49
1% · 3 539 USD
October 2029
Paid to the date: 93% · 329 165 USD
Remaining due payment: 24 776 USD
50
1% · 3 539 USD
November 2029
Paid to the date: 94% · 332 704 USD
Remaining due payment: 21 236 USD
51
1% · 3 539 USD
December 2029
Paid to the date: 95% · 336 243 USD
Remaining due payment: 17 697 USD
52
1% · 3 539 USD
January 2030
Paid to the date: 96% · 339 783 USD
Remaining due payment: 14 158 USD
53
1% · 3 539 USD
February 2030
Paid to the date: 97% · 343 322 USD
Remaining due payment: 10 618 USD
54
1% · 3 539 USD
March 2030
Paid to the date: 98% · 346 862 USD
Remaining due payment: 7 079 USD
55
1% · 3 539 USD
April 2030
Paid to the date: 99% · 350 401 USD
Remaining due payment: 3 539 USD
56
1% · 3 539 USD
May 2030
Paid to the date: 100% · 353 940 USD
Remaining due payment: 0.0000 USD