Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 256 USD
At reservation · August 2025
Paid to the date: 10% · 31 256 USD
Remaining due payment: 281 300 USD
2
10% · 31 256 USD
October 2025
Paid to the date: 20% · 62 511 USD
Remaining due payment: 250 044 USD
3
1% · 3 126 USD
December 2025
Paid to the date: 21% · 65 637 USD
Remaining due payment: 246 919 USD
4
1% · 3 126 USD
January 2026
Paid to the date: 22% · 68 762 USD
Remaining due payment: 243 793 USD
5
1% · 3 126 USD
February 2026
Paid to the date: 23% · 71 888 USD
Remaining due payment: 240 668 USD
6
1% · 3 126 USD
March 2026
Paid to the date: 24% · 75 013 USD
Remaining due payment: 237 542 USD
Resale is available
7
10% · 31 256 USD
April 2026
Paid to the date: 34% · 106 269 USD
Remaining due payment: 206 287 USD
8
1% · 3 126 USD
May 2026
Paid to the date: 35% · 109 394 USD
Remaining due payment: 203 161 USD
9
1% · 3 126 USD
June 2026
Paid to the date: 36% · 112 520 USD
Remaining due payment: 200 035 USD
10
1% · 3 126 USD
July 2026
Paid to the date: 37% · 115 645 USD
Remaining due payment: 196 910 USD
11
1% · 3 126 USD
August 2026
Paid to the date: 38% · 118 771 USD
Remaining due payment: 193 784 USD
12
1% · 3 126 USD
September 2026
Paid to the date: 39% · 121 897 USD
Remaining due payment: 190 659 USD
13
1% · 3 126 USD
October 2026
Paid to the date: 40% · 125 022 USD
Remaining due payment: 187 533 USD
14
10% · 31 256 USD
November 2026
Paid to the date: 50% · 156 278 USD
Remaining due payment: 156 278 USD
15
1% · 3 126 USD
December 2026
Paid to the date: 51% · 159 403 USD
Remaining due payment: 153 152 USD
16
9% · 28 130 USD
January 2027
Paid to the date: 60% · 187 533 USD
Remaining due payment: 125 022 USD
17
1% · 3 126 USD
February 2027
Paid to the date: 61% · 190 659 USD
Remaining due payment: 121 897 USD
18
1% · 3 126 USD
March 2027
Paid to the date: 62% · 193 784 USD
Remaining due payment: 118 771 USD
19
1% · 3 126 USD
April 2027
Paid to the date: 63% · 196 910 USD
Remaining due payment: 115 645 USD
20
1% · 3 126 USD
May 2027
Paid to the date: 64% · 200 035 USD
Remaining due payment: 112 520 USD
21
1% · 3 126 USD
June 2027
Paid to the date: 65% · 203 161 USD
Remaining due payment: 109 394 USD
22
1% · 3 126 USD
July 2027
Paid to the date: 66% · 206 287 USD
Remaining due payment: 106 269 USD
23
1% · 3 126 USD
August 2027
Paid to the date: 67% · 209 412 USD
Remaining due payment: 103 143 USD
24
1% · 3 126 USD
September 2027
Paid to the date: 68% · 212 538 USD
Remaining due payment: 100 018 USD
25
1% · 3 126 USD
October 2027
Paid to the date: 69% · 215 663 USD
Remaining due payment: 96 892 USD
26
1% · 3 126 USD
November 2027
Paid to the date: 70% · 218 789 USD
Remaining due payment: 93 767 USD
27
1% · 3 126 USD
December 2027
Paid to the date: 71% · 221 914 USD
Remaining due payment: 90 641 USD
28
1% · 3 126 USD
January 2028
Paid to the date: 72% · 225 040 USD
Remaining due payment: 87 515 USD
29
1% · 3 126 USD
February 2028
Paid to the date: 73% · 228 165 USD
Remaining due payment: 84 390 USD
30
1% · 3 126 USD
March 2028
Paid to the date: 74% · 231 291 USD
Remaining due payment: 81 264 USD
31
1% · 3 126 USD
April 2028
Paid to the date: 75% · 234 416 USD
Remaining due payment: 78 139 USD
32
1% · 3 126 USD
May 2028
Paid to the date: 76% · 237 542 USD
Remaining due payment: 75 013 USD
33
1% · 3 126 USD
June 2028
Paid to the date: 77% · 240 668 USD
Remaining due payment: 71 888 USD
34
1% · 3 126 USD
July 2028
Paid to the date: 78% · 243 793 USD
Remaining due payment: 68 762 USD
35
1% · 3 126 USD
August 2028
Paid to the date: 79% · 246 919 USD
Remaining due payment: 65 637 USD
36
1% · 3 126 USD
September 2028
Paid to the date: 80% · 250 044 USD
Remaining due payment: 62 511 USD
37
1% · 3 126 USD
October 2028
Paid to the date: 81% · 253 170 USD
Remaining due payment: 59 386 USD
38
1% · 3 126 USD
November 2028
Paid to the date: 82% · 256 295 USD
Remaining due payment: 56 260 USD
39
1% · 3 126 USD
December 2028
Paid to the date: 83% · 259 421 USD
Remaining due payment: 53 134 USD
40
1% · 3 126 USD
January 2029
Paid to the date: 84% · 262 546 USD
Remaining due payment: 50 009 USD
41
1% · 3 126 USD
February 2029
Paid to the date: 85% · 265 672 USD
Remaining due payment: 46 883 USD
42
1% · 3 126 USD
March 2029
Paid to the date: 86% · 268 798 USD
Remaining due payment: 43 758 USD
43
1% · 3 126 USD
April 2029
Paid to the date: 87% · 271 923 USD
Remaining due payment: 40 632 USD
44
1% · 3 126 USD
May 2029
Paid to the date: 88% · 275 049 USD
Remaining due payment: 37 507 USD
45
1% · 3 126 USD
June 2029
Paid to the date: 89% · 278 174 USD
Remaining due payment: 34 381 USD
46
1% · 3 126 USD
July 2029
Paid to the date: 90% · 281 300 USD
Remaining due payment: 31 256 USD
47
1% · 3 126 USD
August 2029
Paid to the date: 91% · 284 425 USD
Remaining due payment: 28 130 USD
48
1% · 3 126 USD
September 2029
Paid to the date: 92% · 287 551 USD
Remaining due payment: 25 004 USD
49
1% · 3 126 USD
October 2029
Paid to the date: 93% · 290 676 USD
Remaining due payment: 21 879 USD
50
1% · 3 126 USD
November 2029
Paid to the date: 94% · 293 802 USD
Remaining due payment: 18 753 USD
51
1% · 3 126 USD
December 2029
Paid to the date: 95% · 296 928 USD
Remaining due payment: 15 628 USD
52
1% · 3 126 USD
January 2030
Paid to the date: 96% · 300 053 USD
Remaining due payment: 12 502 USD
53
1% · 3 126 USD
February 2030
Paid to the date: 97% · 303 179 USD
Remaining due payment: 9 377 USD
54
1% · 3 126 USD
March 2030
Paid to the date: 98% · 306 304 USD
Remaining due payment: 6 251 USD
55
1% · 3 126 USD
April 2030
Paid to the date: 99% · 309 430 USD
Remaining due payment: 3 126 USD
56
1% · 3 126 USD
May 2030
Paid to the date: 100% · 312 555 USD
Remaining due payment: 0.0000 USD