Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 44 188 USD
At reservation · August 2025
Paid to the date: 10% · 44 188 USD
Remaining due payment: 397 693 USD
2
10% · 44 188 USD
October 2025
Paid to the date: 20% · 88 376 USD
Remaining due payment: 353 505 USD
3
1% · 4 419 USD
December 2025
Paid to the date: 21% · 92 795 USD
Remaining due payment: 349 086 USD
4
1% · 4 419 USD
January 2026
Paid to the date: 22% · 97 214 USD
Remaining due payment: 344 667 USD
5
1% · 4 419 USD
February 2026
Paid to the date: 23% · 101 633 USD
Remaining due payment: 340 248 USD
6
1% · 4 419 USD
March 2026
Paid to the date: 24% · 106 051 USD
Remaining due payment: 335 830 USD
Resale is available
7
10% · 44 188 USD
April 2026
Paid to the date: 34% · 150 240 USD
Remaining due payment: 291 641 USD
8
1% · 4 419 USD
May 2026
Paid to the date: 35% · 154 658 USD
Remaining due payment: 287 223 USD
9
1% · 4 419 USD
June 2026
Paid to the date: 36% · 159 077 USD
Remaining due payment: 282 804 USD
10
1% · 4 419 USD
July 2026
Paid to the date: 37% · 163 496 USD
Remaining due payment: 278 385 USD
11
1% · 4 419 USD
August 2026
Paid to the date: 38% · 167 915 USD
Remaining due payment: 273 966 USD
12
1% · 4 419 USD
September 2026
Paid to the date: 39% · 172 334 USD
Remaining due payment: 269 547 USD
13
1% · 4 419 USD
October 2026
Paid to the date: 40% · 176 752 USD
Remaining due payment: 265 129 USD
14
10% · 44 188 USD
November 2026
Paid to the date: 50% · 220 940 USD
Remaining due payment: 220 940 USD
15
1% · 4 419 USD
December 2026
Paid to the date: 51% · 225 359 USD
Remaining due payment: 216 522 USD
16
9% · 39 769 USD
January 2027
Paid to the date: 60% · 265 129 USD
Remaining due payment: 176 752 USD
17
1% · 4 419 USD
February 2027
Paid to the date: 61% · 269 547 USD
Remaining due payment: 172 334 USD
18
1% · 4 419 USD
March 2027
Paid to the date: 62% · 273 966 USD
Remaining due payment: 167 915 USD
19
1% · 4 419 USD
April 2027
Paid to the date: 63% · 278 385 USD
Remaining due payment: 163 496 USD
20
1% · 4 419 USD
May 2027
Paid to the date: 64% · 282 804 USD
Remaining due payment: 159 077 USD
21
1% · 4 419 USD
June 2027
Paid to the date: 65% · 287 223 USD
Remaining due payment: 154 658 USD
22
1% · 4 419 USD
July 2027
Paid to the date: 66% · 291 641 USD
Remaining due payment: 150 240 USD
23
1% · 4 419 USD
August 2027
Paid to the date: 67% · 296 060 USD
Remaining due payment: 145 821 USD
24
1% · 4 419 USD
September 2027
Paid to the date: 68% · 300 479 USD
Remaining due payment: 141 402 USD
25
1% · 4 419 USD
October 2027
Paid to the date: 69% · 304 898 USD
Remaining due payment: 136 983 USD
26
1% · 4 419 USD
November 2027
Paid to the date: 70% · 309 317 USD
Remaining due payment: 132 564 USD
27
1% · 4 419 USD
December 2027
Paid to the date: 71% · 313 735 USD
Remaining due payment: 128 145 USD
28
1% · 4 419 USD
January 2028
Paid to the date: 72% · 318 154 USD
Remaining due payment: 123 727 USD
29
1% · 4 419 USD
February 2028
Paid to the date: 73% · 322 573 USD
Remaining due payment: 119 308 USD
30
1% · 4 419 USD
March 2028
Paid to the date: 74% · 326 992 USD
Remaining due payment: 114 889 USD
31
1% · 4 419 USD
April 2028
Paid to the date: 75% · 331 411 USD
Remaining due payment: 110 470 USD
32
1% · 4 419 USD
May 2028
Paid to the date: 76% · 335 830 USD
Remaining due payment: 106 051 USD
33
1% · 4 419 USD
June 2028
Paid to the date: 77% · 340 248 USD
Remaining due payment: 101 633 USD
34
1% · 4 419 USD
July 2028
Paid to the date: 78% · 344 667 USD
Remaining due payment: 97 214 USD
35
1% · 4 419 USD
August 2028
Paid to the date: 79% · 349 086 USD
Remaining due payment: 92 795 USD
36
1% · 4 419 USD
September 2028
Paid to the date: 80% · 353 505 USD
Remaining due payment: 88 376 USD
37
1% · 4 419 USD
October 2028
Paid to the date: 81% · 357 924 USD
Remaining due payment: 83 957 USD
38
1% · 4 419 USD
November 2028
Paid to the date: 82% · 362 342 USD
Remaining due payment: 79 539 USD
39
1% · 4 419 USD
December 2028
Paid to the date: 83% · 366 761 USD
Remaining due payment: 75 120 USD
40
1% · 4 419 USD
January 2029
Paid to the date: 84% · 371 180 USD
Remaining due payment: 70 701 USD
41
1% · 4 419 USD
February 2029
Paid to the date: 85% · 375 599 USD
Remaining due payment: 66 282 USD
42
1% · 4 419 USD
March 2029
Paid to the date: 86% · 380 018 USD
Remaining due payment: 61 863 USD
43
1% · 4 419 USD
April 2029
Paid to the date: 87% · 384 436 USD
Remaining due payment: 57 445 USD
44
1% · 4 419 USD
May 2029
Paid to the date: 88% · 388 855 USD
Remaining due payment: 53 026 USD
45
1% · 4 419 USD
June 2029
Paid to the date: 89% · 393 274 USD
Remaining due payment: 48 607 USD
46
1% · 4 419 USD
July 2029
Paid to the date: 90% · 397 693 USD
Remaining due payment: 44 188 USD
47
1% · 4 419 USD
August 2029
Paid to the date: 91% · 402 112 USD
Remaining due payment: 39 769 USD
48
1% · 4 419 USD
September 2029
Paid to the date: 92% · 406 530 USD
Remaining due payment: 35 350 USD
49
1% · 4 419 USD
October 2029
Paid to the date: 93% · 410 949 USD
Remaining due payment: 30 932 USD
50
1% · 4 419 USD
November 2029
Paid to the date: 94% · 415 368 USD
Remaining due payment: 26 513 USD
51
1% · 4 419 USD
December 2029
Paid to the date: 95% · 419 787 USD
Remaining due payment: 22 094 USD
52
1% · 4 419 USD
January 2030
Paid to the date: 96% · 424 206 USD
Remaining due payment: 17 675 USD
53
1% · 4 419 USD
February 2030
Paid to the date: 97% · 428 625 USD
Remaining due payment: 13 256 USD
54
1% · 4 419 USD
March 2030
Paid to the date: 98% · 433 043 USD
Remaining due payment: 8 838 USD
55
1% · 4 419 USD
April 2030
Paid to the date: 99% · 437 462 USD
Remaining due payment: 4 419 USD
56
1% · 4 419 USD
May 2030
Paid to the date: 100% · 441 881 USD
Remaining due payment: 0.0000 USD