Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 36 210 USD
At reservation · July 2025
Paid to the date: 10% · 36 210 USD
Remaining due payment: 325 888 USD
2
10% · 36 210 USD
September 2025
Paid to the date: 20% · 72 420 USD
Remaining due payment: 289 678 USD
3
1% · 3 621 USD
November 2025
Paid to the date: 21% · 76 041 USD
Remaining due payment: 286 057 USD
4
1% · 3 621 USD
December 2025
Paid to the date: 22% · 79 661 USD
Remaining due payment: 282 436 USD
5
1% · 3 621 USD
January 2026
Paid to the date: 23% · 83 282 USD
Remaining due payment: 278 815 USD
6
1% · 3 621 USD
February 2026
Paid to the date: 24% · 86 903 USD
Remaining due payment: 275 194 USD
Resale is available
7
10% · 36 210 USD
March 2026
Paid to the date: 34% · 123 113 USD
Remaining due payment: 238 984 USD
8
1% · 3 621 USD
April 2026
Paid to the date: 35% · 126 734 USD
Remaining due payment: 235 363 USD
9
1% · 3 621 USD
May 2026
Paid to the date: 36% · 130 355 USD
Remaining due payment: 231 743 USD
10
1% · 3 621 USD
June 2026
Paid to the date: 37% · 133 976 USD
Remaining due payment: 228 122 USD
11
1% · 3 621 USD
July 2026
Paid to the date: 38% · 137 597 USD
Remaining due payment: 224 501 USD
12
1% · 3 621 USD
August 2026
Paid to the date: 39% · 141 218 USD
Remaining due payment: 220 880 USD
13
1% · 3 621 USD
September 2026
Paid to the date: 40% · 144 839 USD
Remaining due payment: 217 259 USD
14
10% · 36 210 USD
October 2026
Paid to the date: 50% · 181 049 USD
Remaining due payment: 181 049 USD
15
1% · 3 621 USD
November 2026
Paid to the date: 51% · 184 670 USD
Remaining due payment: 177 428 USD
16
9% · 32 589 USD
December 2026
Paid to the date: 60% · 217 259 USD
Remaining due payment: 144 839 USD
17
1% · 3 621 USD
January 2027
Paid to the date: 61% · 220 880 USD
Remaining due payment: 141 218 USD
18
1% · 3 621 USD
February 2027
Paid to the date: 62% · 224 501 USD
Remaining due payment: 137 597 USD
19
1% · 3 621 USD
March 2027
Paid to the date: 63% · 228 122 USD
Remaining due payment: 133 976 USD
20
1% · 3 621 USD
April 2027
Paid to the date: 64% · 231 743 USD
Remaining due payment: 130 355 USD
21
1% · 3 621 USD
May 2027
Paid to the date: 65% · 235 363 USD
Remaining due payment: 126 734 USD
22
1% · 3 621 USD
June 2027
Paid to the date: 66% · 238 984 USD
Remaining due payment: 123 113 USD
23
1% · 3 621 USD
July 2027
Paid to the date: 67% · 242 605 USD
Remaining due payment: 119 492 USD
24
1% · 3 621 USD
August 2027
Paid to the date: 68% · 246 226 USD
Remaining due payment: 115 871 USD
25
1% · 3 621 USD
September 2027
Paid to the date: 69% · 249 847 USD
Remaining due payment: 112 250 USD
26
1% · 3 621 USD
October 2027
Paid to the date: 70% · 253 468 USD
Remaining due payment: 108 629 USD
27
1% · 3 621 USD
November 2027
Paid to the date: 71% · 257 089 USD
Remaining due payment: 105 008 USD
28
1% · 3 621 USD
December 2027
Paid to the date: 72% · 260 710 USD
Remaining due payment: 101 387 USD
29
1% · 3 621 USD
January 2028
Paid to the date: 73% · 264 331 USD
Remaining due payment: 97 766 USD
30
1% · 3 621 USD
February 2028
Paid to the date: 74% · 267 952 USD
Remaining due payment: 94 145 USD
31
1% · 3 621 USD
March 2028
Paid to the date: 75% · 271 573 USD
Remaining due payment: 90 524 USD
32
1% · 3 621 USD
April 2028
Paid to the date: 76% · 275 194 USD
Remaining due payment: 86 903 USD
33
1% · 3 621 USD
May 2028
Paid to the date: 77% · 278 815 USD
Remaining due payment: 83 282 USD
34
1% · 3 621 USD
June 2028
Paid to the date: 78% · 282 436 USD
Remaining due payment: 79 661 USD
35
1% · 3 621 USD
July 2028
Paid to the date: 79% · 286 057 USD
Remaining due payment: 76 041 USD
36
1% · 3 621 USD
August 2028
Paid to the date: 80% · 289 678 USD
Remaining due payment: 72 420 USD
37
1% · 3 621 USD
September 2028
Paid to the date: 81% · 293 299 USD
Remaining due payment: 68 799 USD
38
1% · 3 621 USD
October 2028
Paid to the date: 82% · 296 920 USD
Remaining due payment: 65 178 USD
39
1% · 3 621 USD
November 2028
Paid to the date: 83% · 300 541 USD
Remaining due payment: 61 557 USD
40
1% · 3 621 USD
December 2028
Paid to the date: 84% · 304 162 USD
Remaining due payment: 57 936 USD
41
1% · 3 621 USD
January 2029
Paid to the date: 85% · 307 783 USD
Remaining due payment: 54 315 USD
42
1% · 3 621 USD
February 2029
Paid to the date: 86% · 311 404 USD
Remaining due payment: 50 694 USD
43
1% · 3 621 USD
March 2029
Paid to the date: 87% · 315 025 USD
Remaining due payment: 47 073 USD
44
1% · 3 621 USD
April 2029
Paid to the date: 88% · 318 646 USD
Remaining due payment: 43 452 USD
45
1% · 3 621 USD
May 2029
Paid to the date: 89% · 322 267 USD
Remaining due payment: 39 831 USD
46
1% · 3 621 USD
June 2029
Paid to the date: 90% · 325 888 USD
Remaining due payment: 36 210 USD
47
1% · 3 621 USD
July 2029
Paid to the date: 91% · 329 509 USD
Remaining due payment: 32 589 USD
48
1% · 3 621 USD
August 2029
Paid to the date: 92% · 333 130 USD
Remaining due payment: 28 968 USD
49
1% · 3 621 USD
September 2029
Paid to the date: 93% · 336 751 USD
Remaining due payment: 25 347 USD
50
1% · 3 621 USD
October 2029
Paid to the date: 94% · 340 372 USD
Remaining due payment: 21 726 USD
51
1% · 3 621 USD
November 2029
Paid to the date: 95% · 343 993 USD
Remaining due payment: 18 105 USD
52
1% · 3 621 USD
December 2029
Paid to the date: 96% · 347 614 USD
Remaining due payment: 14 484 USD
53
1% · 3 621 USD
January 2030
Paid to the date: 97% · 351 235 USD
Remaining due payment: 10 863 USD
54
1% · 3 621 USD
February 2030
Paid to the date: 98% · 354 856 USD
Remaining due payment: 7 242 USD
55
1% · 3 621 USD
March 2030
Paid to the date: 99% · 358 477 USD
Remaining due payment: 3 621 USD
56
1% · 3 621 USD
April 2030
Paid to the date: 100% · 362 098 USD
Remaining due payment: 0.0000 USD