Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 058 USD
At reservation · August 2025
Paid to the date: 10% · 19 058 USD
Remaining due payment: 171 525 USD
2
10% · 19 058 USD
October 2025
Paid to the date: 20% · 38 117 USD
Remaining due payment: 152 467 USD
3
1% · 1 906 USD
December 2025
Paid to the date: 21% · 40 022 USD
Remaining due payment: 150 561 USD
4
1% · 1 906 USD
January 2026
Paid to the date: 22% · 41 928 USD
Remaining due payment: 148 655 USD
5
1% · 1 906 USD
February 2026
Paid to the date: 23% · 43 834 USD
Remaining due payment: 146 749 USD
6
1% · 1 906 USD
March 2026
Paid to the date: 24% · 45 740 USD
Remaining due payment: 144 843 USD
Resale is available
7
10% · 19 058 USD
April 2026
Paid to the date: 34% · 64 798 USD
Remaining due payment: 125 785 USD
8
1% · 1 906 USD
May 2026
Paid to the date: 35% · 66 704 USD
Remaining due payment: 123 879 USD
9
1% · 1 906 USD
June 2026
Paid to the date: 36% · 68 610 USD
Remaining due payment: 121 973 USD
10
1% · 1 906 USD
July 2026
Paid to the date: 37% · 70 516 USD
Remaining due payment: 120 067 USD
11
1% · 1 906 USD
August 2026
Paid to the date: 38% · 72 422 USD
Remaining due payment: 118 162 USD
12
1% · 1 906 USD
September 2026
Paid to the date: 39% · 74 327 USD
Remaining due payment: 116 256 USD
13
1% · 1 906 USD
October 2026
Paid to the date: 40% · 76 233 USD
Remaining due payment: 114 350 USD
14
10% · 19 058 USD
November 2026
Paid to the date: 50% · 95 292 USD
Remaining due payment: 95 292 USD
15
1% · 1 906 USD
December 2026
Paid to the date: 51% · 97 197 USD
Remaining due payment: 93 386 USD
16
9% · 17 153 USD
January 2027
Paid to the date: 60% · 114 350 USD
Remaining due payment: 76 233 USD
17
1% · 1 906 USD
February 2027
Paid to the date: 61% · 116 256 USD
Remaining due payment: 74 327 USD
18
1% · 1 906 USD
March 2027
Paid to the date: 62% · 118 162 USD
Remaining due payment: 72 422 USD
19
1% · 1 906 USD
April 2027
Paid to the date: 63% · 120 067 USD
Remaining due payment: 70 516 USD
20
1% · 1 906 USD
May 2027
Paid to the date: 64% · 121 973 USD
Remaining due payment: 68 610 USD
21
1% · 1 906 USD
June 2027
Paid to the date: 65% · 123 879 USD
Remaining due payment: 66 704 USD
22
1% · 1 906 USD
July 2027
Paid to the date: 66% · 125 785 USD
Remaining due payment: 64 798 USD
23
1% · 1 906 USD
August 2027
Paid to the date: 67% · 127 691 USD
Remaining due payment: 62 892 USD
24
1% · 1 906 USD
September 2027
Paid to the date: 68% · 129 597 USD
Remaining due payment: 60 987 USD
25
1% · 1 906 USD
October 2027
Paid to the date: 69% · 131 502 USD
Remaining due payment: 59 081 USD
26
1% · 1 906 USD
November 2027
Paid to the date: 70% · 133 408 USD
Remaining due payment: 57 175 USD
27
1% · 1 906 USD
December 2027
Paid to the date: 71% · 135 314 USD
Remaining due payment: 55 269 USD
28
1% · 1 906 USD
January 2028
Paid to the date: 72% · 137 220 USD
Remaining due payment: 53 363 USD
29
1% · 1 906 USD
February 2028
Paid to the date: 73% · 139 126 USD
Remaining due payment: 51 457 USD
30
1% · 1 906 USD
March 2028
Paid to the date: 74% · 141 032 USD
Remaining due payment: 49 552 USD
31
1% · 1 906 USD
April 2028
Paid to the date: 75% · 142 937 USD
Remaining due payment: 47 646 USD
32
1% · 1 906 USD
May 2028
Paid to the date: 76% · 144 843 USD
Remaining due payment: 45 740 USD
33
1% · 1 906 USD
June 2028
Paid to the date: 77% · 146 749 USD
Remaining due payment: 43 834 USD
34
1% · 1 906 USD
July 2028
Paid to the date: 78% · 148 655 USD
Remaining due payment: 41 928 USD
35
1% · 1 906 USD
August 2028
Paid to the date: 79% · 150 561 USD
Remaining due payment: 40 022 USD
36
1% · 1 906 USD
September 2028
Paid to the date: 80% · 152 467 USD
Remaining due payment: 38 117 USD
37
1% · 1 906 USD
October 2028
Paid to the date: 81% · 154 372 USD
Remaining due payment: 36 211 USD
38
1% · 1 906 USD
November 2028
Paid to the date: 82% · 156 278 USD
Remaining due payment: 34 305 USD
39
1% · 1 906 USD
December 2028
Paid to the date: 83% · 158 184 USD
Remaining due payment: 32 399 USD
40
1% · 1 906 USD
January 2029
Paid to the date: 84% · 160 090 USD
Remaining due payment: 30 493 USD
41
1% · 1 906 USD
February 2029
Paid to the date: 85% · 161 996 USD
Remaining due payment: 28 587 USD
42
1% · 1 906 USD
March 2029
Paid to the date: 86% · 163 902 USD
Remaining due payment: 26 682 USD
43
1% · 1 906 USD
April 2029
Paid to the date: 87% · 165 807 USD
Remaining due payment: 24 776 USD
44
1% · 1 906 USD
May 2029
Paid to the date: 88% · 167 713 USD
Remaining due payment: 22 870 USD
45
1% · 1 906 USD
June 2029
Paid to the date: 89% · 169 619 USD
Remaining due payment: 20 964 USD
46
1% · 1 906 USD
July 2029
Paid to the date: 90% · 171 525 USD
Remaining due payment: 19 058 USD
47
1% · 1 906 USD
August 2029
Paid to the date: 91% · 173 431 USD
Remaining due payment: 17 153 USD
48
1% · 1 906 USD
September 2029
Paid to the date: 92% · 175 337 USD
Remaining due payment: 15 247 USD
49
1% · 1 906 USD
October 2029
Paid to the date: 93% · 177 242 USD
Remaining due payment: 13 341 USD
50
1% · 1 906 USD
November 2029
Paid to the date: 94% · 179 148 USD
Remaining due payment: 11 435 USD
51
1% · 1 906 USD
December 2029
Paid to the date: 95% · 181 054 USD
Remaining due payment: 9 529 USD
52
1% · 1 906 USD
January 2030
Paid to the date: 96% · 182 960 USD
Remaining due payment: 7 623 USD
53
1% · 1 906 USD
February 2030
Paid to the date: 97% · 184 866 USD
Remaining due payment: 5 718 USD
54
1% · 1 906 USD
March 2030
Paid to the date: 98% · 186 772 USD
Remaining due payment: 3 812 USD
55
1% · 1 906 USD
April 2030
Paid to the date: 99% · 188 677 USD
Remaining due payment: 1 906 USD
56
1% · 1 906 USD
May 2030
Paid to the date: 100% · 190 583 USD
Remaining due payment: 0.0000 USD