Contact via WhatsApp
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
10% · 44 187 USD
At reservation · July 2025
Paid to the date: 10% · 44 187 USD
Remaining due payment: 397 681 USD
2
10% · 44 187 USD
September 2025
Paid to the date: 20% · 88 374 USD
Remaining due payment: 353 494 USD
3
1% · 4 419 USD
November 2025
Paid to the date: 21% · 92 792 USD
Remaining due payment: 349 076 USD
4
1% · 4 419 USD
December 2025
Paid to the date: 22% · 97 211 USD
Remaining due payment: 344 657 USD
5
1% · 4 419 USD
January 2026
Paid to the date: 23% · 101 630 USD
Remaining due payment: 340 238 USD
6
1% · 4 419 USD
February 2026
Paid to the date: 24% · 106 048 USD
Remaining due payment: 335 820 USD
Resale is available
7
10% · 44 187 USD
March 2026
Paid to the date: 34% · 150 235 USD
Remaining due payment: 291 633 USD
8
1% · 4 419 USD
April 2026
Paid to the date: 35% · 154 654 USD
Remaining due payment: 287 214 USD
9
1% · 4 419 USD
May 2026
Paid to the date: 36% · 159 073 USD
Remaining due payment: 282 796 USD
10
1% · 4 419 USD
June 2026
Paid to the date: 37% · 163 491 USD
Remaining due payment: 278 377 USD
11
1% · 4 419 USD
July 2026
Paid to the date: 38% · 167 910 USD
Remaining due payment: 273 958 USD
12
1% · 4 419 USD
August 2026
Paid to the date: 39% · 172 329 USD
Remaining due payment: 269 540 USD
13
1% · 4 419 USD
September 2026
Paid to the date: 40% · 176 747 USD
Remaining due payment: 265 121 USD
14
10% · 44 187 USD
October 2026
Paid to the date: 50% · 220 934 USD
Remaining due payment: 220 934 USD
15
1% · 4 419 USD
November 2026
Paid to the date: 51% · 225 353 USD
Remaining due payment: 216 515 USD
16
9% · 39 768 USD
December 2026
Paid to the date: 60% · 265 121 USD
Remaining due payment: 176 747 USD
17
1% · 4 419 USD
January 2027
Paid to the date: 61% · 269 540 USD
Remaining due payment: 172 329 USD
18
1% · 4 419 USD
February 2027
Paid to the date: 62% · 273 958 USD
Remaining due payment: 167 910 USD
19
1% · 4 419 USD
March 2027
Paid to the date: 63% · 278 377 USD
Remaining due payment: 163 491 USD
20
1% · 4 419 USD
April 2027
Paid to the date: 64% · 282 796 USD
Remaining due payment: 159 073 USD
21
1% · 4 419 USD
May 2027
Paid to the date: 65% · 287 214 USD
Remaining due payment: 154 654 USD
22
1% · 4 419 USD
June 2027
Paid to the date: 66% · 291 633 USD
Remaining due payment: 150 235 USD
23
1% · 4 419 USD
July 2027
Paid to the date: 67% · 296 052 USD
Remaining due payment: 145 816 USD
24
1% · 4 419 USD
August 2027
Paid to the date: 68% · 300 470 USD
Remaining due payment: 141 398 USD
25
1% · 4 419 USD
September 2027
Paid to the date: 69% · 304 889 USD
Remaining due payment: 136 979 USD
26
1% · 4 419 USD
October 2027
Paid to the date: 70% · 309 308 USD
Remaining due payment: 132 560 USD
27
1% · 4 419 USD
November 2027
Paid to the date: 71% · 313 726 USD
Remaining due payment: 128 142 USD
28
1% · 4 419 USD
December 2027
Paid to the date: 72% · 318 145 USD
Remaining due payment: 123 723 USD
29
1% · 4 419 USD
January 2028
Paid to the date: 73% · 322 564 USD
Remaining due payment: 119 304 USD
30
1% · 4 419 USD
February 2028
Paid to the date: 74% · 326 982 USD
Remaining due payment: 114 886 USD
31
1% · 4 419 USD
March 2028
Paid to the date: 75% · 331 401 USD
Remaining due payment: 110 467 USD
32
1% · 4 419 USD
April 2028
Paid to the date: 76% · 335 820 USD
Remaining due payment: 106 048 USD
33
1% · 4 419 USD
May 2028
Paid to the date: 77% · 340 238 USD
Remaining due payment: 101 630 USD
34
1% · 4 419 USD
June 2028
Paid to the date: 78% · 344 657 USD
Remaining due payment: 97 211 USD
35
1% · 4 419 USD
July 2028
Paid to the date: 79% · 349 076 USD
Remaining due payment: 92 792 USD
36
1% · 4 419 USD
August 2028
Paid to the date: 80% · 353 494 USD
Remaining due payment: 88 374 USD
37
1% · 4 419 USD
September 2028
Paid to the date: 81% · 357 913 USD
Remaining due payment: 83 955 USD
38
1% · 4 419 USD
October 2028
Paid to the date: 82% · 362 332 USD
Remaining due payment: 79 536 USD
39
1% · 4 419 USD
November 2028
Paid to the date: 83% · 366 751 USD
Remaining due payment: 75 118 USD
40
1% · 4 419 USD
December 2028
Paid to the date: 84% · 371 169 USD
Remaining due payment: 70 699 USD
41
1% · 4 419 USD
January 2029
Paid to the date: 85% · 375 588 USD
Remaining due payment: 66 280 USD
42
1% · 4 419 USD
February 2029
Paid to the date: 86% · 380 007 USD
Remaining due payment: 61 862 USD
43
1% · 4 419 USD
March 2029
Paid to the date: 87% · 384 425 USD
Remaining due payment: 57 443 USD
44
1% · 4 419 USD
April 2029
Paid to the date: 88% · 388 844 USD
Remaining due payment: 53 024 USD
45
1% · 4 419 USD
May 2029
Paid to the date: 89% · 393 263 USD
Remaining due payment: 48 605 USD
46
1% · 4 419 USD
June 2029
Paid to the date: 90% · 397 681 USD
Remaining due payment: 44 187 USD
47
1% · 4 419 USD
July 2029
Paid to the date: 91% · 402 100 USD
Remaining due payment: 39 768 USD
48
1% · 4 419 USD
August 2029
Paid to the date: 92% · 406 519 USD
Remaining due payment: 35 349 USD
49
1% · 4 419 USD
September 2029
Paid to the date: 93% · 410 937 USD
Remaining due payment: 30 931 USD
50
1% · 4 419 USD
October 2029
Paid to the date: 94% · 415 356 USD
Remaining due payment: 26 512 USD
51
1% · 4 419 USD
November 2029
Paid to the date: 95% · 419 775 USD
Remaining due payment: 22 093 USD
52
1% · 4 419 USD
December 2029
Paid to the date: 96% · 424 193 USD
Remaining due payment: 17 675 USD
53
1% · 4 419 USD
January 2030
Paid to the date: 97% · 428 612 USD
Remaining due payment: 13 256 USD
54
1% · 4 419 USD
February 2030
Paid to the date: 98% · 433 031 USD
Remaining due payment: 8 837 USD
55
1% · 4 419 USD
March 2030
Paid to the date: 99% · 437 449 USD
Remaining due payment: 4 419 USD
56
1% · 4 419 USD
April 2030
Paid to the date: 100% · 441 868 USD
Remaining due payment: 0.0000 USD

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use