Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 18 244 USD
At reservation · December 2025
Paid to the date: 10% · 18 244 USD
Remaining due payment: 164 193 USD
2
10% · 18 244 USD
February 2026
Paid to the date: 20% · 36 487 USD
Remaining due payment: 145 949 USD
3
1% · 1 824 USD
April 2026
Paid to the date: 21% · 38 312 USD
Remaining due payment: 144 125 USD
4
1% · 1 824 USD
May 2026
Paid to the date: 22% · 40 136 USD
Remaining due payment: 142 301 USD
5
1% · 1 824 USD
June 2026
Paid to the date: 23% · 41 960 USD
Remaining due payment: 140 476 USD
6
1% · 1 824 USD
July 2026
Paid to the date: 24% · 43 785 USD
Remaining due payment: 138 652 USD
Resale is available
7
10% · 18 244 USD
August 2026
Paid to the date: 34% · 62 029 USD
Remaining due payment: 120 408 USD
8
1% · 1 824 USD
September 2026
Paid to the date: 35% · 63 853 USD
Remaining due payment: 118 584 USD
9
1% · 1 824 USD
October 2026
Paid to the date: 36% · 65 677 USD
Remaining due payment: 116 760 USD
10
1% · 1 824 USD
November 2026
Paid to the date: 37% · 67 502 USD
Remaining due payment: 114 935 USD
11
1% · 1 824 USD
December 2026
Paid to the date: 38% · 69 326 USD
Remaining due payment: 113 111 USD
12
1% · 1 824 USD
January 2027
Paid to the date: 39% · 71 150 USD
Remaining due payment: 111 286 USD
13
1% · 1 824 USD
February 2027
Paid to the date: 40% · 72 975 USD
Remaining due payment: 109 462 USD
14
10% · 18 244 USD
March 2027
Paid to the date: 50% · 91 218 USD
Remaining due payment: 91 218 USD
15
1% · 1 824 USD
April 2027
Paid to the date: 51% · 93 043 USD
Remaining due payment: 89 394 USD
16
9% · 16 419 USD
May 2027
Paid to the date: 60% · 109 462 USD
Remaining due payment: 72 975 USD
17
1% · 1 824 USD
June 2027
Paid to the date: 61% · 111 286 USD
Remaining due payment: 71 150 USD
18
1% · 1 824 USD
July 2027
Paid to the date: 62% · 113 111 USD
Remaining due payment: 69 326 USD
19
1% · 1 824 USD
August 2027
Paid to the date: 63% · 114 935 USD
Remaining due payment: 67 502 USD
20
1% · 1 824 USD
September 2027
Paid to the date: 64% · 116 760 USD
Remaining due payment: 65 677 USD
21
1% · 1 824 USD
October 2027
Paid to the date: 65% · 118 584 USD
Remaining due payment: 63 853 USD
22
1% · 1 824 USD
November 2027
Paid to the date: 66% · 120 408 USD
Remaining due payment: 62 029 USD
23
1% · 1 824 USD
December 2027
Paid to the date: 67% · 122 233 USD
Remaining due payment: 60 204 USD
24
1% · 1 824 USD
January 2028
Paid to the date: 68% · 124 057 USD
Remaining due payment: 58 380 USD
25
1% · 1 824 USD
February 2028
Paid to the date: 69% · 125 881 USD
Remaining due payment: 56 555 USD
26
1% · 1 824 USD
March 2028
Paid to the date: 70% · 127 706 USD
Remaining due payment: 54 731 USD
27
1% · 1 824 USD
April 2028
Paid to the date: 71% · 129 530 USD
Remaining due payment: 52 907 USD
28
1% · 1 824 USD
May 2028
Paid to the date: 72% · 131 355 USD
Remaining due payment: 51 082 USD
29
1% · 1 824 USD
June 2028
Paid to the date: 73% · 133 179 USD
Remaining due payment: 49 258 USD
30
1% · 1 824 USD
July 2028
Paid to the date: 74% · 135 003 USD
Remaining due payment: 47 434 USD
31
1% · 1 824 USD
August 2028
Paid to the date: 75% · 136 828 USD
Remaining due payment: 45 609 USD
32
1% · 1 824 USD
September 2028
Paid to the date: 76% · 138 652 USD
Remaining due payment: 43 785 USD
33
1% · 1 824 USD
October 2028
Paid to the date: 77% · 140 476 USD
Remaining due payment: 41 960 USD
34
1% · 1 824 USD
November 2028
Paid to the date: 78% · 142 301 USD
Remaining due payment: 40 136 USD
35
1% · 1 824 USD
December 2028
Paid to the date: 79% · 144 125 USD
Remaining due payment: 38 312 USD
36
1% · 1 824 USD
January 2029
Paid to the date: 80% · 145 949 USD
Remaining due payment: 36 487 USD
37
1% · 1 824 USD
February 2029
Paid to the date: 81% · 147 774 USD
Remaining due payment: 34 663 USD
38
1% · 1 824 USD
March 2029
Paid to the date: 82% · 149 598 USD
Remaining due payment: 32 839 USD
39
1% · 1 824 USD
April 2029
Paid to the date: 83% · 151 423 USD
Remaining due payment: 31 014 USD
40
1% · 1 824 USD
May 2029
Paid to the date: 84% · 153 247 USD
Remaining due payment: 29 190 USD
41
1% · 1 824 USD
June 2029
Paid to the date: 85% · 155 071 USD
Remaining due payment: 27 366 USD
42
1% · 1 824 USD
July 2029
Paid to the date: 86% · 156 896 USD
Remaining due payment: 25 541 USD
43
1% · 1 824 USD
August 2029
Paid to the date: 87% · 158 720 USD
Remaining due payment: 23 717 USD
44
1% · 1 824 USD
September 2029
Paid to the date: 88% · 160 544 USD
Remaining due payment: 21 892 USD
45
1% · 1 824 USD
October 2029
Paid to the date: 89% · 162 369 USD
Remaining due payment: 20 068 USD
46
1% · 1 824 USD
November 2029
Paid to the date: 90% · 164 193 USD
Remaining due payment: 18 244 USD
47
1% · 1 824 USD
December 2029
Paid to the date: 91% · 166 018 USD
Remaining due payment: 16 419 USD
48
1% · 1 824 USD
January 2030
Paid to the date: 92% · 167 842 USD
Remaining due payment: 14 595 USD
49
1% · 1 824 USD
February 2030
Paid to the date: 93% · 169 666 USD
Remaining due payment: 12 771 USD
50
1% · 1 824 USD
March 2030
Paid to the date: 94% · 171 491 USD
Remaining due payment: 10 946 USD
51
1% · 1 824 USD
April 2030
Paid to the date: 95% · 173 315 USD
Remaining due payment: 9 122 USD
52
1% · 1 824 USD
May 2030
Paid to the date: 96% · 175 139 USD
Remaining due payment: 7 297 USD
53
1% · 1 824 USD
June 2030
Paid to the date: 97% · 176 964 USD
Remaining due payment: 5 473 USD
54
1% · 1 824 USD
July 2030
Paid to the date: 98% · 178 788 USD
Remaining due payment: 3 649 USD
55
1% · 1 824 USD
August 2030
Paid to the date: 99% · 180 612 USD
Remaining due payment: 1 824 USD
56
1% · 1 824 USD
September 2030
Paid to the date: 100% · 182 437 USD
Remaining due payment: 0.0000 USD