Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 259 USD
At reservation · July 2025
Paid to the date: 10% · 31 259 USD
Remaining due payment: 281 334 USD
2
10% · 31 259 USD
September 2025
Paid to the date: 20% · 62 519 USD
Remaining due payment: 250 075 USD
3
1% · 3 126 USD
November 2025
Paid to the date: 21% · 65 645 USD
Remaining due payment: 246 949 USD
4
1% · 3 126 USD
December 2025
Paid to the date: 22% · 68 771 USD
Remaining due payment: 243 823 USD
5
1% · 3 126 USD
January 2026
Paid to the date: 23% · 71 896 USD
Remaining due payment: 240 697 USD
6
1% · 3 126 USD
February 2026
Paid to the date: 24% · 75 022 USD
Remaining due payment: 237 571 USD
Resale is available
7
10% · 31 259 USD
March 2026
Paid to the date: 34% · 106 282 USD
Remaining due payment: 206 312 USD
8
1% · 3 126 USD
April 2026
Paid to the date: 35% · 109 408 USD
Remaining due payment: 203 186 USD
9
1% · 3 126 USD
May 2026
Paid to the date: 36% · 112 534 USD
Remaining due payment: 200 060 USD
10
1% · 3 126 USD
June 2026
Paid to the date: 37% · 115 660 USD
Remaining due payment: 196 934 USD
11
1% · 3 126 USD
July 2026
Paid to the date: 38% · 118 785 USD
Remaining due payment: 193 808 USD
12
1% · 3 126 USD
August 2026
Paid to the date: 39% · 121 911 USD
Remaining due payment: 190 682 USD
13
1% · 3 126 USD
September 2026
Paid to the date: 40% · 125 037 USD
Remaining due payment: 187 556 USD
14
10% · 31 259 USD
October 2026
Paid to the date: 50% · 156 297 USD
Remaining due payment: 156 297 USD
15
1% · 3 126 USD
November 2026
Paid to the date: 51% · 159 423 USD
Remaining due payment: 153 171 USD
16
9% · 28 133 USD
December 2026
Paid to the date: 60% · 187 556 USD
Remaining due payment: 125 037 USD
17
1% · 3 126 USD
January 2027
Paid to the date: 61% · 190 682 USD
Remaining due payment: 121 911 USD
18
1% · 3 126 USD
February 2027
Paid to the date: 62% · 193 808 USD
Remaining due payment: 118 785 USD
19
1% · 3 126 USD
March 2027
Paid to the date: 63% · 196 934 USD
Remaining due payment: 115 660 USD
20
1% · 3 126 USD
April 2027
Paid to the date: 64% · 200 060 USD
Remaining due payment: 112 534 USD
21
1% · 3 126 USD
May 2027
Paid to the date: 65% · 203 186 USD
Remaining due payment: 109 408 USD
22
1% · 3 126 USD
June 2027
Paid to the date: 66% · 206 312 USD
Remaining due payment: 106 282 USD
23
1% · 3 126 USD
July 2027
Paid to the date: 67% · 209 437 USD
Remaining due payment: 103 156 USD
24
1% · 3 126 USD
August 2027
Paid to the date: 68% · 212 563 USD
Remaining due payment: 100 030 USD
25
1% · 3 126 USD
September 2027
Paid to the date: 69% · 215 689 USD
Remaining due payment: 96 904 USD
26
1% · 3 126 USD
October 2027
Paid to the date: 70% · 218 815 USD
Remaining due payment: 93 778 USD
27
1% · 3 126 USD
November 2027
Paid to the date: 71% · 221 941 USD
Remaining due payment: 90 652 USD
28
1% · 3 126 USD
December 2027
Paid to the date: 72% · 225 067 USD
Remaining due payment: 87 526 USD
29
1% · 3 126 USD
January 2028
Paid to the date: 73% · 228 193 USD
Remaining due payment: 84 400 USD
30
1% · 3 126 USD
February 2028
Paid to the date: 74% · 231 319 USD
Remaining due payment: 81 274 USD
31
1% · 3 126 USD
March 2028
Paid to the date: 75% · 234 445 USD
Remaining due payment: 78 148 USD
32
1% · 3 126 USD
April 2028
Paid to the date: 76% · 237 571 USD
Remaining due payment: 75 022 USD
33
1% · 3 126 USD
May 2028
Paid to the date: 77% · 240 697 USD
Remaining due payment: 71 896 USD
34
1% · 3 126 USD
June 2028
Paid to the date: 78% · 243 823 USD
Remaining due payment: 68 771 USD
35
1% · 3 126 USD
July 2028
Paid to the date: 79% · 246 949 USD
Remaining due payment: 65 645 USD
36
1% · 3 126 USD
August 2028
Paid to the date: 80% · 250 075 USD
Remaining due payment: 62 519 USD
37
1% · 3 126 USD
September 2028
Paid to the date: 81% · 253 201 USD
Remaining due payment: 59 393 USD
38
1% · 3 126 USD
October 2028
Paid to the date: 82% · 256 326 USD
Remaining due payment: 56 267 USD
39
1% · 3 126 USD
November 2028
Paid to the date: 83% · 259 452 USD
Remaining due payment: 53 141 USD
40
1% · 3 126 USD
December 2028
Paid to the date: 84% · 262 578 USD
Remaining due payment: 50 015 USD
41
1% · 3 126 USD
January 2029
Paid to the date: 85% · 265 704 USD
Remaining due payment: 46 889 USD
42
1% · 3 126 USD
February 2029
Paid to the date: 86% · 268 830 USD
Remaining due payment: 43 763 USD
43
1% · 3 126 USD
March 2029
Paid to the date: 87% · 271 956 USD
Remaining due payment: 40 637 USD
44
1% · 3 126 USD
April 2029
Paid to the date: 88% · 275 082 USD
Remaining due payment: 37 511 USD
45
1% · 3 126 USD
May 2029
Paid to the date: 89% · 278 208 USD
Remaining due payment: 34 385 USD
46
1% · 3 126 USD
June 2029
Paid to the date: 90% · 281 334 USD
Remaining due payment: 31 259 USD
47
1% · 3 126 USD
July 2029
Paid to the date: 91% · 284 460 USD
Remaining due payment: 28 133 USD
48
1% · 3 126 USD
August 2029
Paid to the date: 92% · 287 586 USD
Remaining due payment: 25 007 USD
49
1% · 3 126 USD
September 2029
Paid to the date: 93% · 290 712 USD
Remaining due payment: 21 882 USD
50
1% · 3 126 USD
October 2029
Paid to the date: 94% · 293 838 USD
Remaining due payment: 18 756 USD
51
1% · 3 126 USD
November 2029
Paid to the date: 95% · 296 964 USD
Remaining due payment: 15 630 USD
52
1% · 3 126 USD
December 2029
Paid to the date: 96% · 300 090 USD
Remaining due payment: 12 504 USD
53
1% · 3 126 USD
January 2030
Paid to the date: 97% · 303 215 USD
Remaining due payment: 9 378 USD
54
1% · 3 126 USD
February 2030
Paid to the date: 98% · 306 341 USD
Remaining due payment: 6 252 USD
55
1% · 3 126 USD
March 2030
Paid to the date: 99% · 309 467 USD
Remaining due payment: 3 126 USD
56
1% · 3 126 USD
April 2030
Paid to the date: 100% · 312 593 USD
Remaining due payment: 0.0000 USD