Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 36 215 USD
At reservation · August 2025
Paid to the date: 10% · 36 215 USD
Remaining due payment: 325 936 USD
2
10% · 36 215 USD
October 2025
Paid to the date: 20% · 72 430 USD
Remaining due payment: 289 721 USD
3
1% · 3 622 USD
December 2025
Paid to the date: 21% · 76 052 USD
Remaining due payment: 286 100 USD
4
1% · 3 622 USD
January 2026
Paid to the date: 22% · 79 673 USD
Remaining due payment: 282 478 USD
5
1% · 3 622 USD
February 2026
Paid to the date: 23% · 83 295 USD
Remaining due payment: 278 857 USD
6
1% · 3 622 USD
March 2026
Paid to the date: 24% · 86 916 USD
Remaining due payment: 275 235 USD
Resale is available
7
10% · 36 215 USD
April 2026
Paid to the date: 34% · 123 131 USD
Remaining due payment: 239 020 USD
8
1% · 3 622 USD
May 2026
Paid to the date: 35% · 126 753 USD
Remaining due payment: 235 398 USD
9
1% · 3 622 USD
June 2026
Paid to the date: 36% · 130 374 USD
Remaining due payment: 231 777 USD
10
1% · 3 622 USD
July 2026
Paid to the date: 37% · 133 996 USD
Remaining due payment: 228 155 USD
11
1% · 3 622 USD
August 2026
Paid to the date: 38% · 137 618 USD
Remaining due payment: 224 534 USD
12
1% · 3 622 USD
September 2026
Paid to the date: 39% · 141 239 USD
Remaining due payment: 220 912 USD
13
1% · 3 622 USD
October 2026
Paid to the date: 40% · 144 861 USD
Remaining due payment: 217 291 USD
14
10% · 36 215 USD
November 2026
Paid to the date: 50% · 181 076 USD
Remaining due payment: 181 076 USD
15
1% · 3 622 USD
December 2026
Paid to the date: 51% · 184 697 USD
Remaining due payment: 177 454 USD
16
9% · 32 594 USD
January 2027
Paid to the date: 60% · 217 291 USD
Remaining due payment: 144 861 USD
17
1% · 3 622 USD
February 2027
Paid to the date: 61% · 220 912 USD
Remaining due payment: 141 239 USD
18
1% · 3 622 USD
March 2027
Paid to the date: 62% · 224 534 USD
Remaining due payment: 137 618 USD
19
1% · 3 622 USD
April 2027
Paid to the date: 63% · 228 155 USD
Remaining due payment: 133 996 USD
20
1% · 3 622 USD
May 2027
Paid to the date: 64% · 231 777 USD
Remaining due payment: 130 374 USD
21
1% · 3 622 USD
June 2027
Paid to the date: 65% · 235 398 USD
Remaining due payment: 126 753 USD
22
1% · 3 622 USD
July 2027
Paid to the date: 66% · 239 020 USD
Remaining due payment: 123 131 USD
23
1% · 3 622 USD
August 2027
Paid to the date: 67% · 242 641 USD
Remaining due payment: 119 510 USD
24
1% · 3 622 USD
September 2027
Paid to the date: 68% · 246 263 USD
Remaining due payment: 115 888 USD
25
1% · 3 622 USD
October 2027
Paid to the date: 69% · 249 884 USD
Remaining due payment: 112 267 USD
26
1% · 3 622 USD
November 2027
Paid to the date: 70% · 253 506 USD
Remaining due payment: 108 645 USD
27
1% · 3 622 USD
December 2027
Paid to the date: 71% · 257 127 USD
Remaining due payment: 105 024 USD
28
1% · 3 622 USD
January 2028
Paid to the date: 72% · 260 749 USD
Remaining due payment: 101 402 USD
29
1% · 3 622 USD
February 2028
Paid to the date: 73% · 264 370 USD
Remaining due payment: 97 781 USD
30
1% · 3 622 USD
March 2028
Paid to the date: 74% · 267 992 USD
Remaining due payment: 94 159 USD
31
1% · 3 622 USD
April 2028
Paid to the date: 75% · 271 613 USD
Remaining due payment: 90 538 USD
32
1% · 3 622 USD
May 2028
Paid to the date: 76% · 275 235 USD
Remaining due payment: 86 916 USD
33
1% · 3 622 USD
June 2028
Paid to the date: 77% · 278 857 USD
Remaining due payment: 83 295 USD
34
1% · 3 622 USD
July 2028
Paid to the date: 78% · 282 478 USD
Remaining due payment: 79 673 USD
35
1% · 3 622 USD
August 2028
Paid to the date: 79% · 286 100 USD
Remaining due payment: 76 052 USD
36
1% · 3 622 USD
September 2028
Paid to the date: 80% · 289 721 USD
Remaining due payment: 72 430 USD
37
1% · 3 622 USD
October 2028
Paid to the date: 81% · 293 343 USD
Remaining due payment: 68 809 USD
38
1% · 3 622 USD
November 2028
Paid to the date: 82% · 296 964 USD
Remaining due payment: 65 187 USD
39
1% · 3 622 USD
December 2028
Paid to the date: 83% · 300 586 USD
Remaining due payment: 61 566 USD
40
1% · 3 622 USD
January 2029
Paid to the date: 84% · 304 207 USD
Remaining due payment: 57 944 USD
41
1% · 3 622 USD
February 2029
Paid to the date: 85% · 307 829 USD
Remaining due payment: 54 323 USD
42
1% · 3 622 USD
March 2029
Paid to the date: 86% · 311 450 USD
Remaining due payment: 50 701 USD
43
1% · 3 622 USD
April 2029
Paid to the date: 87% · 315 072 USD
Remaining due payment: 47 080 USD
44
1% · 3 622 USD
May 2029
Paid to the date: 88% · 318 693 USD
Remaining due payment: 43 458 USD
45
1% · 3 622 USD
June 2029
Paid to the date: 89% · 322 315 USD
Remaining due payment: 39 837 USD
46
1% · 3 622 USD
July 2029
Paid to the date: 90% · 325 936 USD
Remaining due payment: 36 215 USD
47
1% · 3 622 USD
August 2029
Paid to the date: 91% · 329 558 USD
Remaining due payment: 32 594 USD
48
1% · 3 622 USD
September 2029
Paid to the date: 92% · 333 179 USD
Remaining due payment: 28 972 USD
49
1% · 3 622 USD
October 2029
Paid to the date: 93% · 336 801 USD
Remaining due payment: 25 351 USD
50
1% · 3 622 USD
November 2029
Paid to the date: 94% · 340 422 USD
Remaining due payment: 21 729 USD
51
1% · 3 622 USD
December 2029
Paid to the date: 95% · 344 044 USD
Remaining due payment: 18 108 USD
52
1% · 3 622 USD
January 2030
Paid to the date: 96% · 347 665 USD
Remaining due payment: 14 486 USD
53
1% · 3 622 USD
February 2030
Paid to the date: 97% · 351 287 USD
Remaining due payment: 10 865 USD
54
1% · 3 622 USD
March 2030
Paid to the date: 98% · 354 908 USD
Remaining due payment: 7 243 USD
55
1% · 3 622 USD
April 2030
Paid to the date: 99% · 358 530 USD
Remaining due payment: 3 622 USD
56
1% · 3 622 USD
May 2030
Paid to the date: 100% · 362 151 USD
Remaining due payment: 0.0000 USD