Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 27 226 USD
At reservation · August 2025
Paid to the date: 10% · 27 226 USD
Remaining due payment: 245 036 USD
2
10% · 27 226 USD
October 2025
Paid to the date: 20% · 54 452 USD
Remaining due payment: 217 809 USD
3
1% · 2 723 USD
December 2025
Paid to the date: 21% · 57 175 USD
Remaining due payment: 215 087 USD
4
1% · 2 723 USD
January 2026
Paid to the date: 22% · 59 898 USD
Remaining due payment: 212 364 USD
5
1% · 2 723 USD
February 2026
Paid to the date: 23% · 62 620 USD
Remaining due payment: 209 642 USD
6
1% · 2 723 USD
March 2026
Paid to the date: 24% · 65 343 USD
Remaining due payment: 206 919 USD
Resale is available
7
10% · 27 226 USD
April 2026
Paid to the date: 34% · 92 569 USD
Remaining due payment: 179 693 USD
8
1% · 2 723 USD
May 2026
Paid to the date: 35% · 95 292 USD
Remaining due payment: 176 970 USD
9
1% · 2 723 USD
June 2026
Paid to the date: 36% · 98 014 USD
Remaining due payment: 174 248 USD
10
1% · 2 723 USD
July 2026
Paid to the date: 37% · 100 737 USD
Remaining due payment: 171 525 USD
11
1% · 2 723 USD
August 2026
Paid to the date: 38% · 103 459 USD
Remaining due payment: 168 802 USD
12
1% · 2 723 USD
September 2026
Paid to the date: 39% · 106 182 USD
Remaining due payment: 166 080 USD
13
1% · 2 723 USD
October 2026
Paid to the date: 40% · 108 905 USD
Remaining due payment: 163 357 USD
14
10% · 27 226 USD
November 2026
Paid to the date: 50% · 136 131 USD
Remaining due payment: 136 131 USD
15
1% · 2 723 USD
December 2026
Paid to the date: 51% · 138 854 USD
Remaining due payment: 133 408 USD
16
9% · 24 504 USD
January 2027
Paid to the date: 60% · 163 357 USD
Remaining due payment: 108 905 USD
17
1% · 2 723 USD
February 2027
Paid to the date: 61% · 166 080 USD
Remaining due payment: 106 182 USD
18
1% · 2 723 USD
March 2027
Paid to the date: 62% · 168 802 USD
Remaining due payment: 103 460 USD
19
1% · 2 723 USD
April 2027
Paid to the date: 63% · 171 525 USD
Remaining due payment: 100 737 USD
20
1% · 2 723 USD
May 2027
Paid to the date: 64% · 174 248 USD
Remaining due payment: 98 014 USD
21
1% · 2 723 USD
June 2027
Paid to the date: 65% · 176 970 USD
Remaining due payment: 95 292 USD
22
1% · 2 723 USD
July 2027
Paid to the date: 66% · 179 693 USD
Remaining due payment: 92 569 USD
23
1% · 2 723 USD
August 2027
Paid to the date: 67% · 182 415 USD
Remaining due payment: 89 846 USD
24
1% · 2 723 USD
September 2027
Paid to the date: 68% · 185 138 USD
Remaining due payment: 87 124 USD
25
1% · 2 723 USD
October 2027
Paid to the date: 69% · 187 861 USD
Remaining due payment: 84 401 USD
26
1% · 2 723 USD
November 2027
Paid to the date: 70% · 190 583 USD
Remaining due payment: 81 679 USD
27
1% · 2 723 USD
December 2027
Paid to the date: 71% · 193 306 USD
Remaining due payment: 78 956 USD
28
1% · 2 723 USD
January 2028
Paid to the date: 72% · 196 029 USD
Remaining due payment: 76 233 USD
29
1% · 2 723 USD
February 2028
Paid to the date: 73% · 198 751 USD
Remaining due payment: 73 511 USD
30
1% · 2 723 USD
March 2028
Paid to the date: 74% · 201 474 USD
Remaining due payment: 70 788 USD
31
1% · 2 723 USD
April 2028
Paid to the date: 75% · 204 196 USD
Remaining due payment: 68 065 USD
32
1% · 2 723 USD
May 2028
Paid to the date: 76% · 206 919 USD
Remaining due payment: 65 343 USD
33
1% · 2 723 USD
June 2028
Paid to the date: 77% · 209 642 USD
Remaining due payment: 62 620 USD
34
1% · 2 723 USD
July 2028
Paid to the date: 78% · 212 364 USD
Remaining due payment: 59 898 USD
35
1% · 2 723 USD
August 2028
Paid to the date: 79% · 215 087 USD
Remaining due payment: 57 175 USD
36
1% · 2 723 USD
September 2028
Paid to the date: 80% · 217 809 USD
Remaining due payment: 54 452 USD
37
1% · 2 723 USD
October 2028
Paid to the date: 81% · 220 532 USD
Remaining due payment: 51 730 USD
38
1% · 2 723 USD
November 2028
Paid to the date: 82% · 223 255 USD
Remaining due payment: 49 007 USD
39
1% · 2 723 USD
December 2028
Paid to the date: 83% · 225 977 USD
Remaining due payment: 46 285 USD
40
1% · 2 723 USD
January 2029
Paid to the date: 84% · 228 700 USD
Remaining due payment: 43 562 USD
41
1% · 2 723 USD
February 2029
Paid to the date: 85% · 231 423 USD
Remaining due payment: 40 839 USD
42
1% · 2 723 USD
March 2029
Paid to the date: 86% · 234 145 USD
Remaining due payment: 38 117 USD
43
1% · 2 723 USD
April 2029
Paid to the date: 87% · 236 868 USD
Remaining due payment: 35 394 USD
44
1% · 2 723 USD
May 2029
Paid to the date: 88% · 239 590 USD
Remaining due payment: 32 671 USD
45
1% · 2 723 USD
June 2029
Paid to the date: 89% · 242 313 USD
Remaining due payment: 29 949 USD
46
1% · 2 723 USD
July 2029
Paid to the date: 90% · 245 036 USD
Remaining due payment: 27 226 USD
47
1% · 2 723 USD
August 2029
Paid to the date: 91% · 247 758 USD
Remaining due payment: 24 504 USD
48
1% · 2 723 USD
September 2029
Paid to the date: 92% · 250 481 USD
Remaining due payment: 21 781 USD
49
1% · 2 723 USD
October 2029
Paid to the date: 93% · 253 204 USD
Remaining due payment: 19 058 USD
50
1% · 2 723 USD
November 2029
Paid to the date: 94% · 255 926 USD
Remaining due payment: 16 336 USD
51
1% · 2 723 USD
December 2029
Paid to the date: 95% · 258 649 USD
Remaining due payment: 13 613 USD
52
1% · 2 723 USD
January 2030
Paid to the date: 96% · 261 371 USD
Remaining due payment: 10 890 USD
53
1% · 2 723 USD
February 2030
Paid to the date: 97% · 264 094 USD
Remaining due payment: 8 168 USD
54
1% · 2 723 USD
March 2030
Paid to the date: 98% · 266 817 USD
Remaining due payment: 5 445 USD
55
1% · 2 723 USD
April 2030
Paid to the date: 99% · 269 539 USD
Remaining due payment: 2 723 USD
56
1% · 2 723 USD
May 2030
Paid to the date: 100% · 272 262 USD
Remaining due payment: 0.0000 USD