Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 27 229 USD
At reservation · December 2025
Paid to the date: 10% · 27 229 USD
Remaining due payment: 245 065 USD
2
10% · 27 229 USD
February 2026
Paid to the date: 20% · 54 459 USD
Remaining due payment: 217 835 USD
3
1% · 2 723 USD
April 2026
Paid to the date: 21% · 57 182 USD
Remaining due payment: 215 112 USD
4
1% · 2 723 USD
May 2026
Paid to the date: 22% · 59 905 USD
Remaining due payment: 212 389 USD
5
1% · 2 723 USD
June 2026
Paid to the date: 23% · 62 628 USD
Remaining due payment: 209 667 USD
6
1% · 2 723 USD
July 2026
Paid to the date: 24% · 65 351 USD
Remaining due payment: 206 944 USD
Resale is available
7
10% · 27 229 USD
August 2026
Paid to the date: 34% · 92 580 USD
Remaining due payment: 179 714 USD
8
1% · 2 723 USD
September 2026
Paid to the date: 35% · 95 303 USD
Remaining due payment: 176 991 USD
9
1% · 2 723 USD
October 2026
Paid to the date: 36% · 98 026 USD
Remaining due payment: 174 268 USD
10
1% · 2 723 USD
November 2026
Paid to the date: 37% · 100 749 USD
Remaining due payment: 171 545 USD
11
1% · 2 723 USD
December 2026
Paid to the date: 38% · 103 472 USD
Remaining due payment: 168 822 USD
12
1% · 2 723 USD
January 2027
Paid to the date: 39% · 106 195 USD
Remaining due payment: 166 099 USD
13
1% · 2 723 USD
February 2027
Paid to the date: 40% · 108 918 USD
Remaining due payment: 163 376 USD
14
10% · 27 229 USD
March 2027
Paid to the date: 50% · 136 147 USD
Remaining due payment: 136 147 USD
15
1% · 2 723 USD
April 2027
Paid to the date: 51% · 138 870 USD
Remaining due payment: 133 424 USD
16
9% · 24 506 USD
May 2027
Paid to the date: 60% · 163 376 USD
Remaining due payment: 108 918 USD
17
1% · 2 723 USD
June 2027
Paid to the date: 61% · 166 099 USD
Remaining due payment: 106 195 USD
18
1% · 2 723 USD
July 2027
Paid to the date: 62% · 168 822 USD
Remaining due payment: 103 472 USD
19
1% · 2 723 USD
August 2027
Paid to the date: 63% · 171 545 USD
Remaining due payment: 100 749 USD
20
1% · 2 723 USD
September 2027
Paid to the date: 64% · 174 268 USD
Remaining due payment: 98 026 USD
21
1% · 2 723 USD
October 2027
Paid to the date: 65% · 176 991 USD
Remaining due payment: 95 303 USD
22
1% · 2 723 USD
November 2027
Paid to the date: 66% · 179 714 USD
Remaining due payment: 92 580 USD
23
1% · 2 723 USD
December 2027
Paid to the date: 67% · 182 437 USD
Remaining due payment: 89 857 USD
24
1% · 2 723 USD
January 2028
Paid to the date: 68% · 185 160 USD
Remaining due payment: 87 134 USD
25
1% · 2 723 USD
February 2028
Paid to the date: 69% · 187 883 USD
Remaining due payment: 84 411 USD
26
1% · 2 723 USD
March 2028
Paid to the date: 70% · 190 606 USD
Remaining due payment: 81 688 USD
27
1% · 2 723 USD
April 2028
Paid to the date: 71% · 193 329 USD
Remaining due payment: 78 965 USD
28
1% · 2 723 USD
May 2028
Paid to the date: 72% · 196 052 USD
Remaining due payment: 76 242 USD
29
1% · 2 723 USD
June 2028
Paid to the date: 73% · 198 775 USD
Remaining due payment: 73 519 USD
30
1% · 2 723 USD
July 2028
Paid to the date: 74% · 201 498 USD
Remaining due payment: 70 796 USD
31
1% · 2 723 USD
August 2028
Paid to the date: 75% · 204 221 USD
Remaining due payment: 68 074 USD
32
1% · 2 723 USD
September 2028
Paid to the date: 76% · 206 944 USD
Remaining due payment: 65 351 USD
33
1% · 2 723 USD
October 2028
Paid to the date: 77% · 209 667 USD
Remaining due payment: 62 628 USD
34
1% · 2 723 USD
November 2028
Paid to the date: 78% · 212 389 USD
Remaining due payment: 59 905 USD
35
1% · 2 723 USD
December 2028
Paid to the date: 79% · 215 112 USD
Remaining due payment: 57 182 USD
36
1% · 2 723 USD
January 2029
Paid to the date: 80% · 217 835 USD
Remaining due payment: 54 459 USD
37
1% · 2 723 USD
February 2029
Paid to the date: 81% · 220 558 USD
Remaining due payment: 51 736 USD
38
1% · 2 723 USD
March 2029
Paid to the date: 82% · 223 281 USD
Remaining due payment: 49 013 USD
39
1% · 2 723 USD
April 2029
Paid to the date: 83% · 226 004 USD
Remaining due payment: 46 290 USD
40
1% · 2 723 USD
May 2029
Paid to the date: 84% · 228 727 USD
Remaining due payment: 43 567 USD
41
1% · 2 723 USD
June 2029
Paid to the date: 85% · 231 450 USD
Remaining due payment: 40 844 USD
42
1% · 2 723 USD
July 2029
Paid to the date: 86% · 234 173 USD
Remaining due payment: 38 121 USD
43
1% · 2 723 USD
August 2029
Paid to the date: 87% · 236 896 USD
Remaining due payment: 35 398 USD
44
1% · 2 723 USD
September 2029
Paid to the date: 88% · 239 619 USD
Remaining due payment: 32 675 USD
45
1% · 2 723 USD
October 2029
Paid to the date: 89% · 242 342 USD
Remaining due payment: 29 952 USD
46
1% · 2 723 USD
November 2029
Paid to the date: 90% · 245 065 USD
Remaining due payment: 27 229 USD
47
1% · 2 723 USD
December 2029
Paid to the date: 91% · 247 788 USD
Remaining due payment: 24 506 USD
48
1% · 2 723 USD
January 2030
Paid to the date: 92% · 250 511 USD
Remaining due payment: 21 784 USD
49
1% · 2 723 USD
February 2030
Paid to the date: 93% · 253 234 USD
Remaining due payment: 19 061 USD
50
1% · 2 723 USD
March 2030
Paid to the date: 94% · 255 957 USD
Remaining due payment: 16 338 USD
51
1% · 2 723 USD
April 2030
Paid to the date: 95% · 258 679 USD
Remaining due payment: 13 615 USD
52
1% · 2 723 USD
May 2030
Paid to the date: 96% · 261 402 USD
Remaining due payment: 10 892 USD
53
1% · 2 723 USD
June 2030
Paid to the date: 97% · 264 125 USD
Remaining due payment: 8 169 USD
54
1% · 2 723 USD
July 2030
Paid to the date: 98% · 266 848 USD
Remaining due payment: 5 446 USD
55
1% · 2 723 USD
August 2030
Paid to the date: 99% · 269 571 USD
Remaining due payment: 2 723 USD
56
1% · 2 723 USD
September 2030
Paid to the date: 100% · 272 294 USD
Remaining due payment: 0.0000 USD