Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 26 000 USD
At reservation · July 2025
Paid to the date: 10% · 26 000 USD
Remaining due payment: 234 002 USD
2
10% · 26 000 USD
September 2025
Paid to the date: 20% · 52 000 USD
Remaining due payment: 208 002 USD
3
1% · 2 600 USD
November 2025
Paid to the date: 21% · 54 601 USD
Remaining due payment: 205 402 USD
4
1% · 2 600 USD
December 2025
Paid to the date: 22% · 57 201 USD
Remaining due payment: 202 802 USD
5
1% · 2 600 USD
January 2026
Paid to the date: 23% · 59 801 USD
Remaining due payment: 200 202 USD
6
1% · 2 600 USD
February 2026
Paid to the date: 24% · 62 401 USD
Remaining due payment: 197 602 USD
Resale is available
7
10% · 26 000 USD
March 2026
Paid to the date: 34% · 88 401 USD
Remaining due payment: 171 602 USD
8
1% · 2 600 USD
April 2026
Paid to the date: 35% · 91 001 USD
Remaining due payment: 169 002 USD
9
1% · 2 600 USD
May 2026
Paid to the date: 36% · 93 601 USD
Remaining due payment: 166 402 USD
10
1% · 2 600 USD
June 2026
Paid to the date: 37% · 96 201 USD
Remaining due payment: 163 802 USD
11
1% · 2 600 USD
July 2026
Paid to the date: 38% · 98 801 USD
Remaining due payment: 161 202 USD
12
1% · 2 600 USD
August 2026
Paid to the date: 39% · 101 401 USD
Remaining due payment: 158 602 USD
13
1% · 2 600 USD
September 2026
Paid to the date: 40% · 104 001 USD
Remaining due payment: 156 001 USD
14
10% · 26 000 USD
October 2026
Paid to the date: 50% · 130 001 USD
Remaining due payment: 130 001 USD
15
1% · 2 600 USD
November 2026
Paid to the date: 51% · 132 601 USD
Remaining due payment: 127 401 USD
16
9% · 23 400 USD
December 2026
Paid to the date: 60% · 156 001 USD
Remaining due payment: 104 001 USD
17
1% · 2 600 USD
January 2027
Paid to the date: 61% · 158 602 USD
Remaining due payment: 101 401 USD
18
1% · 2 600 USD
February 2027
Paid to the date: 62% · 161 202 USD
Remaining due payment: 98 801 USD
19
1% · 2 600 USD
March 2027
Paid to the date: 63% · 163 802 USD
Remaining due payment: 96 201 USD
20
1% · 2 600 USD
April 2027
Paid to the date: 64% · 166 402 USD
Remaining due payment: 93 601 USD
21
1% · 2 600 USD
May 2027
Paid to the date: 65% · 169 002 USD
Remaining due payment: 91 001 USD
22
1% · 2 600 USD
June 2027
Paid to the date: 66% · 171 602 USD
Remaining due payment: 88 401 USD
23
1% · 2 600 USD
July 2027
Paid to the date: 67% · 174 202 USD
Remaining due payment: 85 801 USD
24
1% · 2 600 USD
August 2027
Paid to the date: 68% · 176 802 USD
Remaining due payment: 83 201 USD
25
1% · 2 600 USD
September 2027
Paid to the date: 69% · 179 402 USD
Remaining due payment: 80 601 USD
26
1% · 2 600 USD
October 2027
Paid to the date: 70% · 182 002 USD
Remaining due payment: 78 001 USD
27
1% · 2 600 USD
November 2027
Paid to the date: 71% · 184 602 USD
Remaining due payment: 75 401 USD
28
1% · 2 600 USD
December 2027
Paid to the date: 72% · 187 202 USD
Remaining due payment: 72 801 USD
29
1% · 2 600 USD
January 2028
Paid to the date: 73% · 189 802 USD
Remaining due payment: 70 201 USD
30
1% · 2 600 USD
February 2028
Paid to the date: 74% · 192 402 USD
Remaining due payment: 67 601 USD
31
1% · 2 600 USD
March 2028
Paid to the date: 75% · 195 002 USD
Remaining due payment: 65 001 USD
32
1% · 2 600 USD
April 2028
Paid to the date: 76% · 197 602 USD
Remaining due payment: 62 401 USD
33
1% · 2 600 USD
May 2028
Paid to the date: 77% · 200 202 USD
Remaining due payment: 59 801 USD
34
1% · 2 600 USD
June 2028
Paid to the date: 78% · 202 802 USD
Remaining due payment: 57 201 USD
35
1% · 2 600 USD
July 2028
Paid to the date: 79% · 205 402 USD
Remaining due payment: 54 601 USD
36
1% · 2 600 USD
August 2028
Paid to the date: 80% · 208 002 USD
Remaining due payment: 52 000 USD
37
1% · 2 600 USD
September 2028
Paid to the date: 81% · 210 602 USD
Remaining due payment: 49 400 USD
38
1% · 2 600 USD
October 2028
Paid to the date: 82% · 213 202 USD
Remaining due payment: 46 800 USD
39
1% · 2 600 USD
November 2028
Paid to the date: 83% · 215 802 USD
Remaining due payment: 44 200 USD
40
1% · 2 600 USD
December 2028
Paid to the date: 84% · 218 402 USD
Remaining due payment: 41 600 USD
41
1% · 2 600 USD
January 2029
Paid to the date: 85% · 221 002 USD
Remaining due payment: 39 000 USD
42
1% · 2 600 USD
February 2029
Paid to the date: 86% · 223 602 USD
Remaining due payment: 36 400 USD
43
1% · 2 600 USD
March 2029
Paid to the date: 87% · 226 202 USD
Remaining due payment: 33 800 USD
44
1% · 2 600 USD
April 2029
Paid to the date: 88% · 228 802 USD
Remaining due payment: 31 200 USD
45
1% · 2 600 USD
May 2029
Paid to the date: 89% · 231 402 USD
Remaining due payment: 28 600 USD
46
1% · 2 600 USD
June 2029
Paid to the date: 90% · 234 002 USD
Remaining due payment: 26 000 USD
47
1% · 2 600 USD
July 2029
Paid to the date: 91% · 236 602 USD
Remaining due payment: 23 400 USD
48
1% · 2 600 USD
August 2029
Paid to the date: 92% · 239 202 USD
Remaining due payment: 20 800 USD
49
1% · 2 600 USD
September 2029
Paid to the date: 93% · 241 802 USD
Remaining due payment: 18 200 USD
50
1% · 2 600 USD
October 2029
Paid to the date: 94% · 244 402 USD
Remaining due payment: 15 600 USD
51
1% · 2 600 USD
November 2029
Paid to the date: 95% · 247 002 USD
Remaining due payment: 13 000 USD
52
1% · 2 600 USD
December 2029
Paid to the date: 96% · 249 602 USD
Remaining due payment: 10 400 USD
53
1% · 2 600 USD
January 2030
Paid to the date: 97% · 252 202 USD
Remaining due payment: 7 800 USD
54
1% · 2 600 USD
February 2030
Paid to the date: 98% · 254 802 USD
Remaining due payment: 5 200 USD
55
1% · 2 600 USD
March 2030
Paid to the date: 99% · 257 402 USD
Remaining due payment: 2 600 USD
56
1% · 2 600 USD
April 2030
Paid to the date: 100% · 260 002 USD
Remaining due payment: 0.0000 USD