Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 26 004 USD
At reservation · August 2025
Paid to the date: 10% · 26 004 USD
Remaining due payment: 234 037 USD
2
10% · 26 004 USD
October 2025
Paid to the date: 20% · 52 008 USD
Remaining due payment: 208 033 USD
3
1% · 2 600 USD
December 2025
Paid to the date: 21% · 54 609 USD
Remaining due payment: 205 432 USD
4
1% · 2 600 USD
January 2026
Paid to the date: 22% · 57 209 USD
Remaining due payment: 202 832 USD
5
1% · 2 600 USD
February 2026
Paid to the date: 23% · 59 809 USD
Remaining due payment: 200 232 USD
6
1% · 2 600 USD
March 2026
Paid to the date: 24% · 62 410 USD
Remaining due payment: 197 631 USD
Resale is available
7
10% · 26 004 USD
April 2026
Paid to the date: 34% · 88 414 USD
Remaining due payment: 171 627 USD
8
1% · 2 600 USD
May 2026
Paid to the date: 35% · 91 014 USD
Remaining due payment: 169 027 USD
9
1% · 2 600 USD
June 2026
Paid to the date: 36% · 93 615 USD
Remaining due payment: 166 426 USD
10
1% · 2 600 USD
July 2026
Paid to the date: 37% · 96 215 USD
Remaining due payment: 163 826 USD
11
1% · 2 600 USD
August 2026
Paid to the date: 38% · 98 816 USD
Remaining due payment: 161 225 USD
12
1% · 2 600 USD
September 2026
Paid to the date: 39% · 101 416 USD
Remaining due payment: 158 625 USD
13
1% · 2 600 USD
October 2026
Paid to the date: 40% · 104 016 USD
Remaining due payment: 156 025 USD
14
10% · 26 004 USD
November 2026
Paid to the date: 50% · 130 020 USD
Remaining due payment: 130 020 USD
15
1% · 2 600 USD
December 2026
Paid to the date: 51% · 132 621 USD
Remaining due payment: 127 420 USD
16
9% · 23 404 USD
January 2027
Paid to the date: 60% · 156 025 USD
Remaining due payment: 104 016 USD
17
1% · 2 600 USD
February 2027
Paid to the date: 61% · 158 625 USD
Remaining due payment: 101 416 USD
18
1% · 2 600 USD
March 2027
Paid to the date: 62% · 161 225 USD
Remaining due payment: 98 816 USD
19
1% · 2 600 USD
April 2027
Paid to the date: 63% · 163 826 USD
Remaining due payment: 96 215 USD
20
1% · 2 600 USD
May 2027
Paid to the date: 64% · 166 426 USD
Remaining due payment: 93 615 USD
21
1% · 2 600 USD
June 2027
Paid to the date: 65% · 169 027 USD
Remaining due payment: 91 014 USD
22
1% · 2 600 USD
July 2027
Paid to the date: 66% · 171 627 USD
Remaining due payment: 88 414 USD
23
1% · 2 600 USD
August 2027
Paid to the date: 67% · 174 227 USD
Remaining due payment: 85 814 USD
24
1% · 2 600 USD
September 2027
Paid to the date: 68% · 176 828 USD
Remaining due payment: 83 213 USD
25
1% · 2 600 USD
October 2027
Paid to the date: 69% · 179 428 USD
Remaining due payment: 80 613 USD
26
1% · 2 600 USD
November 2027
Paid to the date: 70% · 182 029 USD
Remaining due payment: 78 012 USD
27
1% · 2 600 USD
December 2027
Paid to the date: 71% · 184 629 USD
Remaining due payment: 75 412 USD
28
1% · 2 600 USD
January 2028
Paid to the date: 72% · 187 230 USD
Remaining due payment: 72 811 USD
29
1% · 2 600 USD
February 2028
Paid to the date: 73% · 189 830 USD
Remaining due payment: 70 211 USD
30
1% · 2 600 USD
March 2028
Paid to the date: 74% · 192 430 USD
Remaining due payment: 67 611 USD
31
1% · 2 600 USD
April 2028
Paid to the date: 75% · 195 031 USD
Remaining due payment: 65 010 USD
32
1% · 2 600 USD
May 2028
Paid to the date: 76% · 197 631 USD
Remaining due payment: 62 410 USD
33
1% · 2 600 USD
June 2028
Paid to the date: 77% · 200 232 USD
Remaining due payment: 59 809 USD
34
1% · 2 600 USD
July 2028
Paid to the date: 78% · 202 832 USD
Remaining due payment: 57 209 USD
35
1% · 2 600 USD
August 2028
Paid to the date: 79% · 205 432 USD
Remaining due payment: 54 609 USD
36
1% · 2 600 USD
September 2028
Paid to the date: 80% · 208 033 USD
Remaining due payment: 52 008 USD
37
1% · 2 600 USD
October 2028
Paid to the date: 81% · 210 633 USD
Remaining due payment: 49 408 USD
38
1% · 2 600 USD
November 2028
Paid to the date: 82% · 213 234 USD
Remaining due payment: 46 807 USD
39
1% · 2 600 USD
December 2028
Paid to the date: 83% · 215 834 USD
Remaining due payment: 44 207 USD
40
1% · 2 600 USD
January 2029
Paid to the date: 84% · 218 434 USD
Remaining due payment: 41 607 USD
41
1% · 2 600 USD
February 2029
Paid to the date: 85% · 221 035 USD
Remaining due payment: 39 006 USD
42
1% · 2 600 USD
March 2029
Paid to the date: 86% · 223 635 USD
Remaining due payment: 36 406 USD
43
1% · 2 600 USD
April 2029
Paid to the date: 87% · 226 236 USD
Remaining due payment: 33 805 USD
44
1% · 2 600 USD
May 2029
Paid to the date: 88% · 228 836 USD
Remaining due payment: 31 205 USD
45
1% · 2 600 USD
June 2029
Paid to the date: 89% · 231 436 USD
Remaining due payment: 28 605 USD
46
1% · 2 600 USD
July 2029
Paid to the date: 90% · 234 037 USD
Remaining due payment: 26 004 USD
47
1% · 2 600 USD
August 2029
Paid to the date: 91% · 236 637 USD
Remaining due payment: 23 404 USD
48
1% · 2 600 USD
September 2029
Paid to the date: 92% · 239 238 USD
Remaining due payment: 20 803 USD
49
1% · 2 600 USD
October 2029
Paid to the date: 93% · 241 838 USD
Remaining due payment: 18 203 USD
50
1% · 2 600 USD
November 2029
Paid to the date: 94% · 244 439 USD
Remaining due payment: 15 602 USD
51
1% · 2 600 USD
December 2029
Paid to the date: 95% · 247 039 USD
Remaining due payment: 13 002 USD
52
1% · 2 600 USD
January 2030
Paid to the date: 96% · 249 639 USD
Remaining due payment: 10 402 USD
53
1% · 2 600 USD
February 2030
Paid to the date: 97% · 252 240 USD
Remaining due payment: 7 801 USD
54
1% · 2 600 USD
March 2030
Paid to the date: 98% · 254 840 USD
Remaining due payment: 5 201 USD
55
1% · 2 600 USD
April 2030
Paid to the date: 99% · 257 441 USD
Remaining due payment: 2 600 USD
56
1% · 2 600 USD
May 2030
Paid to the date: 100% · 260 041 USD
Remaining due payment: 0.0000 USD