Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 603 USD
At reservation · August 2025
Paid to the date: 10% · 19 603 USD
Remaining due payment: 176 424 USD
2
10% · 19 603 USD
October 2025
Paid to the date: 20% · 39 205 USD
Remaining due payment: 156 821 USD
3
1% · 1 960 USD
December 2025
Paid to the date: 21% · 41 166 USD
Remaining due payment: 154 861 USD
4
1% · 1 960 USD
January 2026
Paid to the date: 22% · 43 126 USD
Remaining due payment: 152 901 USD
5
1% · 1 960 USD
February 2026
Paid to the date: 23% · 45 086 USD
Remaining due payment: 150 940 USD
6
1% · 1 960 USD
March 2026
Paid to the date: 24% · 47 046 USD
Remaining due payment: 148 980 USD
Resale is available
7
10% · 19 603 USD
April 2026
Paid to the date: 34% · 66 649 USD
Remaining due payment: 129 377 USD
8
1% · 1 960 USD
May 2026
Paid to the date: 35% · 68 609 USD
Remaining due payment: 127 417 USD
9
1% · 1 960 USD
June 2026
Paid to the date: 36% · 70 570 USD
Remaining due payment: 125 457 USD
10
1% · 1 960 USD
July 2026
Paid to the date: 37% · 72 530 USD
Remaining due payment: 123 497 USD
11
1% · 1 960 USD
August 2026
Paid to the date: 38% · 74 490 USD
Remaining due payment: 121 536 USD
12
1% · 1 960 USD
September 2026
Paid to the date: 39% · 76 450 USD
Remaining due payment: 119 576 USD
13
1% · 1 960 USD
October 2026
Paid to the date: 40% · 78 411 USD
Remaining due payment: 117 616 USD
14
10% · 19 603 USD
November 2026
Paid to the date: 50% · 98 013 USD
Remaining due payment: 98 013 USD
15
1% · 1 960 USD
December 2026
Paid to the date: 51% · 99 973 USD
Remaining due payment: 96 053 USD
16
9% · 17 642 USD
January 2027
Paid to the date: 60% · 117 616 USD
Remaining due payment: 78 411 USD
17
1% · 1 960 USD
February 2027
Paid to the date: 61% · 119 576 USD
Remaining due payment: 76 450 USD
18
1% · 1 960 USD
March 2027
Paid to the date: 62% · 121 536 USD
Remaining due payment: 74 490 USD
19
1% · 1 960 USD
April 2027
Paid to the date: 63% · 123 497 USD
Remaining due payment: 72 530 USD
20
1% · 1 960 USD
May 2027
Paid to the date: 64% · 125 457 USD
Remaining due payment: 70 570 USD
21
1% · 1 960 USD
June 2027
Paid to the date: 65% · 127 417 USD
Remaining due payment: 68 609 USD
22
1% · 1 960 USD
July 2027
Paid to the date: 66% · 129 377 USD
Remaining due payment: 66 649 USD
23
1% · 1 960 USD
August 2027
Paid to the date: 67% · 131 338 USD
Remaining due payment: 64 689 USD
24
1% · 1 960 USD
September 2027
Paid to the date: 68% · 133 298 USD
Remaining due payment: 62 728 USD
25
1% · 1 960 USD
October 2027
Paid to the date: 69% · 135 258 USD
Remaining due payment: 60 768 USD
26
1% · 1 960 USD
November 2027
Paid to the date: 70% · 137 218 USD
Remaining due payment: 58 808 USD
27
1% · 1 960 USD
December 2027
Paid to the date: 71% · 139 179 USD
Remaining due payment: 56 848 USD
28
1% · 1 960 USD
January 2028
Paid to the date: 72% · 141 139 USD
Remaining due payment: 54 887 USD
29
1% · 1 960 USD
February 2028
Paid to the date: 73% · 143 099 USD
Remaining due payment: 52 927 USD
30
1% · 1 960 USD
March 2028
Paid to the date: 74% · 145 060 USD
Remaining due payment: 50 967 USD
31
1% · 1 960 USD
April 2028
Paid to the date: 75% · 147 020 USD
Remaining due payment: 49 007 USD
32
1% · 1 960 USD
May 2028
Paid to the date: 76% · 148 980 USD
Remaining due payment: 47 046 USD
33
1% · 1 960 USD
June 2028
Paid to the date: 77% · 150 940 USD
Remaining due payment: 45 086 USD
34
1% · 1 960 USD
July 2028
Paid to the date: 78% · 152 901 USD
Remaining due payment: 43 126 USD
35
1% · 1 960 USD
August 2028
Paid to the date: 79% · 154 861 USD
Remaining due payment: 41 166 USD
36
1% · 1 960 USD
September 2028
Paid to the date: 80% · 156 821 USD
Remaining due payment: 39 205 USD
37
1% · 1 960 USD
October 2028
Paid to the date: 81% · 158 781 USD
Remaining due payment: 37 245 USD
38
1% · 1 960 USD
November 2028
Paid to the date: 82% · 160 742 USD
Remaining due payment: 35 285 USD
39
1% · 1 960 USD
December 2028
Paid to the date: 83% · 162 702 USD
Remaining due payment: 33 324 USD
40
1% · 1 960 USD
January 2029
Paid to the date: 84% · 164 662 USD
Remaining due payment: 31 364 USD
41
1% · 1 960 USD
February 2029
Paid to the date: 85% · 166 622 USD
Remaining due payment: 29 404 USD
42
1% · 1 960 USD
March 2029
Paid to the date: 86% · 168 583 USD
Remaining due payment: 27 444 USD
43
1% · 1 960 USD
April 2029
Paid to the date: 87% · 170 543 USD
Remaining due payment: 25 483 USD
44
1% · 1 960 USD
May 2029
Paid to the date: 88% · 172 503 USD
Remaining due payment: 23 523 USD
45
1% · 1 960 USD
June 2029
Paid to the date: 89% · 174 463 USD
Remaining due payment: 21 563 USD
46
1% · 1 960 USD
July 2029
Paid to the date: 90% · 176 424 USD
Remaining due payment: 19 603 USD
47
1% · 1 960 USD
August 2029
Paid to the date: 91% · 178 384 USD
Remaining due payment: 17 642 USD
48
1% · 1 960 USD
September 2029
Paid to the date: 92% · 180 344 USD
Remaining due payment: 15 682 USD
49
1% · 1 960 USD
October 2029
Paid to the date: 93% · 182 305 USD
Remaining due payment: 13 722 USD
50
1% · 1 960 USD
November 2029
Paid to the date: 94% · 184 265 USD
Remaining due payment: 11 762 USD
51
1% · 1 960 USD
December 2029
Paid to the date: 95% · 186 225 USD
Remaining due payment: 9 801 USD
52
1% · 1 960 USD
January 2030
Paid to the date: 96% · 188 185 USD
Remaining due payment: 7 841 USD
53
1% · 1 960 USD
February 2030
Paid to the date: 97% · 190 146 USD
Remaining due payment: 5 881 USD
54
1% · 1 960 USD
March 2030
Paid to the date: 98% · 192 106 USD
Remaining due payment: 3 921 USD
55
1% · 1 960 USD
April 2030
Paid to the date: 99% · 194 066 USD
Remaining due payment: 1 960 USD
56
1% · 1 960 USD
May 2030
Paid to the date: 100% · 196 026 USD
Remaining due payment: 0.0000 USD