Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 29 949 USD
At reservation · August 2025
Paid to the date: 10% · 29 949 USD
Remaining due payment: 269 539 USD
2
10% · 29 949 USD
October 2025
Paid to the date: 20% · 59 898 USD
Remaining due payment: 239 590 USD
3
1% · 2 995 USD
December 2025
Paid to the date: 21% · 62 892 USD
Remaining due payment: 236 596 USD
4
1% · 2 995 USD
January 2026
Paid to the date: 22% · 65 887 USD
Remaining due payment: 233 601 USD
5
1% · 2 995 USD
February 2026
Paid to the date: 23% · 68 882 USD
Remaining due payment: 230 606 USD
6
1% · 2 995 USD
March 2026
Paid to the date: 24% · 71 877 USD
Remaining due payment: 227 611 USD
Resale is available
7
10% · 29 949 USD
April 2026
Paid to the date: 34% · 101 826 USD
Remaining due payment: 197 662 USD
8
1% · 2 995 USD
May 2026
Paid to the date: 35% · 104 821 USD
Remaining due payment: 194 667 USD
9
1% · 2 995 USD
June 2026
Paid to the date: 36% · 107 816 USD
Remaining due payment: 191 672 USD
10
1% · 2 995 USD
July 2026
Paid to the date: 37% · 110 811 USD
Remaining due payment: 188 677 USD
11
1% · 2 995 USD
August 2026
Paid to the date: 38% · 113 805 USD
Remaining due payment: 185 683 USD
12
1% · 2 995 USD
September 2026
Paid to the date: 39% · 116 800 USD
Remaining due payment: 182 688 USD
13
1% · 2 995 USD
October 2026
Paid to the date: 40% · 119 795 USD
Remaining due payment: 179 693 USD
14
10% · 29 949 USD
November 2026
Paid to the date: 50% · 149 744 USD
Remaining due payment: 149 744 USD
15
1% · 2 995 USD
December 2026
Paid to the date: 51% · 152 739 USD
Remaining due payment: 146 749 USD
16
9% · 26 954 USD
January 2027
Paid to the date: 60% · 179 693 USD
Remaining due payment: 119 795 USD
17
1% · 2 995 USD
February 2027
Paid to the date: 61% · 182 688 USD
Remaining due payment: 116 800 USD
18
1% · 2 995 USD
March 2027
Paid to the date: 62% · 185 683 USD
Remaining due payment: 113 805 USD
19
1% · 2 995 USD
April 2027
Paid to the date: 63% · 188 677 USD
Remaining due payment: 110 811 USD
20
1% · 2 995 USD
May 2027
Paid to the date: 64% · 191 672 USD
Remaining due payment: 107 816 USD
21
1% · 2 995 USD
June 2027
Paid to the date: 65% · 194 667 USD
Remaining due payment: 104 821 USD
22
1% · 2 995 USD
July 2027
Paid to the date: 66% · 197 662 USD
Remaining due payment: 101 826 USD
23
1% · 2 995 USD
August 2027
Paid to the date: 67% · 200 657 USD
Remaining due payment: 98 831 USD
24
1% · 2 995 USD
September 2027
Paid to the date: 68% · 203 652 USD
Remaining due payment: 95 836 USD
25
1% · 2 995 USD
October 2027
Paid to the date: 69% · 206 647 USD
Remaining due payment: 92 841 USD
26
1% · 2 995 USD
November 2027
Paid to the date: 70% · 209 642 USD
Remaining due payment: 89 846 USD
27
1% · 2 995 USD
December 2027
Paid to the date: 71% · 212 636 USD
Remaining due payment: 86 852 USD
28
1% · 2 995 USD
January 2028
Paid to the date: 72% · 215 631 USD
Remaining due payment: 83 857 USD
29
1% · 2 995 USD
February 2028
Paid to the date: 73% · 218 626 USD
Remaining due payment: 80 862 USD
30
1% · 2 995 USD
March 2028
Paid to the date: 74% · 221 621 USD
Remaining due payment: 77 867 USD
31
1% · 2 995 USD
April 2028
Paid to the date: 75% · 224 616 USD
Remaining due payment: 74 872 USD
32
1% · 2 995 USD
May 2028
Paid to the date: 76% · 227 611 USD
Remaining due payment: 71 877 USD
33
1% · 2 995 USD
June 2028
Paid to the date: 77% · 230 606 USD
Remaining due payment: 68 882 USD
34
1% · 2 995 USD
July 2028
Paid to the date: 78% · 233 601 USD
Remaining due payment: 65 887 USD
35
1% · 2 995 USD
August 2028
Paid to the date: 79% · 236 596 USD
Remaining due payment: 62 892 USD
36
1% · 2 995 USD
September 2028
Paid to the date: 80% · 239 590 USD
Remaining due payment: 59 898 USD
37
1% · 2 995 USD
October 2028
Paid to the date: 81% · 242 585 USD
Remaining due payment: 56 903 USD
38
1% · 2 995 USD
November 2028
Paid to the date: 82% · 245 580 USD
Remaining due payment: 53 908 USD
39
1% · 2 995 USD
December 2028
Paid to the date: 83% · 248 575 USD
Remaining due payment: 50 913 USD
40
1% · 2 995 USD
January 2029
Paid to the date: 84% · 251 570 USD
Remaining due payment: 47 918 USD
41
1% · 2 995 USD
February 2029
Paid to the date: 85% · 254 565 USD
Remaining due payment: 44 923 USD
42
1% · 2 995 USD
March 2029
Paid to the date: 86% · 257 560 USD
Remaining due payment: 41 928 USD
43
1% · 2 995 USD
April 2029
Paid to the date: 87% · 260 555 USD
Remaining due payment: 38 933 USD
44
1% · 2 995 USD
May 2029
Paid to the date: 88% · 263 549 USD
Remaining due payment: 35 939 USD
45
1% · 2 995 USD
June 2029
Paid to the date: 89% · 266 544 USD
Remaining due payment: 32 944 USD
46
1% · 2 995 USD
July 2029
Paid to the date: 90% · 269 539 USD
Remaining due payment: 29 949 USD
47
1% · 2 995 USD
August 2029
Paid to the date: 91% · 272 534 USD
Remaining due payment: 26 954 USD
48
1% · 2 995 USD
September 2029
Paid to the date: 92% · 275 529 USD
Remaining due payment: 23 959 USD
49
1% · 2 995 USD
October 2029
Paid to the date: 93% · 278 524 USD
Remaining due payment: 20 964 USD
50
1% · 2 995 USD
November 2029
Paid to the date: 94% · 281 519 USD
Remaining due payment: 17 969 USD
51
1% · 2 995 USD
December 2029
Paid to the date: 95% · 284 514 USD
Remaining due payment: 14 974 USD
52
1% · 2 995 USD
January 2030
Paid to the date: 96% · 287 508 USD
Remaining due payment: 11 980 USD
53
1% · 2 995 USD
February 2030
Paid to the date: 97% · 290 503 USD
Remaining due payment: 8 985 USD
54
1% · 2 995 USD
March 2030
Paid to the date: 98% · 293 498 USD
Remaining due payment: 5 990 USD
55
1% · 2 995 USD
April 2030
Paid to the date: 99% · 296 493 USD
Remaining due payment: 2 995 USD
56
1% · 2 995 USD
May 2030
Paid to the date: 100% · 299 488 USD
Remaining due payment: 0.0000 USD