Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 18 242 USD
At reservation · August 2025
Paid to the date: 10% · 18 242 USD
Remaining due payment: 164 174 USD
2
10% · 18 242 USD
October 2025
Paid to the date: 20% · 36 483 USD
Remaining due payment: 145 932 USD
3
1% · 1 824 USD
December 2025
Paid to the date: 21% · 38 307 USD
Remaining due payment: 144 108 USD
4
1% · 1 824 USD
January 2026
Paid to the date: 22% · 40 131 USD
Remaining due payment: 142 284 USD
5
1% · 1 824 USD
February 2026
Paid to the date: 23% · 41 956 USD
Remaining due payment: 140 460 USD
6
1% · 1 824 USD
March 2026
Paid to the date: 24% · 43 780 USD
Remaining due payment: 138 636 USD
Resale is available
7
10% · 18 242 USD
April 2026
Paid to the date: 34% · 62 021 USD
Remaining due payment: 120 394 USD
8
1% · 1 824 USD
May 2026
Paid to the date: 35% · 63 845 USD
Remaining due payment: 118 570 USD
9
1% · 1 824 USD
June 2026
Paid to the date: 36% · 65 670 USD
Remaining due payment: 116 746 USD
10
1% · 1 824 USD
July 2026
Paid to the date: 37% · 67 494 USD
Remaining due payment: 114 922 USD
11
1% · 1 824 USD
August 2026
Paid to the date: 38% · 69 318 USD
Remaining due payment: 113 098 USD
12
1% · 1 824 USD
September 2026
Paid to the date: 39% · 71 142 USD
Remaining due payment: 111 273 USD
13
1% · 1 824 USD
October 2026
Paid to the date: 40% · 72 966 USD
Remaining due payment: 109 449 USD
14
10% · 18 242 USD
November 2026
Paid to the date: 50% · 91 208 USD
Remaining due payment: 91 208 USD
15
1% · 1 824 USD
December 2026
Paid to the date: 51% · 93 032 USD
Remaining due payment: 89 384 USD
16
9% · 16 417 USD
January 2027
Paid to the date: 60% · 109 449 USD
Remaining due payment: 72 966 USD
17
1% · 1 824 USD
February 2027
Paid to the date: 61% · 111 273 USD
Remaining due payment: 71 142 USD
18
1% · 1 824 USD
March 2027
Paid to the date: 62% · 113 098 USD
Remaining due payment: 69 318 USD
19
1% · 1 824 USD
April 2027
Paid to the date: 63% · 114 922 USD
Remaining due payment: 67 494 USD
20
1% · 1 824 USD
May 2027
Paid to the date: 64% · 116 746 USD
Remaining due payment: 65 670 USD
21
1% · 1 824 USD
June 2027
Paid to the date: 65% · 118 570 USD
Remaining due payment: 63 845 USD
22
1% · 1 824 USD
July 2027
Paid to the date: 66% · 120 394 USD
Remaining due payment: 62 021 USD
23
1% · 1 824 USD
August 2027
Paid to the date: 67% · 122 218 USD
Remaining due payment: 60 197 USD
24
1% · 1 824 USD
September 2027
Paid to the date: 68% · 124 042 USD
Remaining due payment: 58 373 USD
25
1% · 1 824 USD
October 2027
Paid to the date: 69% · 125 867 USD
Remaining due payment: 56 549 USD
26
1% · 1 824 USD
November 2027
Paid to the date: 70% · 127 691 USD
Remaining due payment: 54 725 USD
27
1% · 1 824 USD
December 2027
Paid to the date: 71% · 129 515 USD
Remaining due payment: 52 900 USD
28
1% · 1 824 USD
January 2028
Paid to the date: 72% · 131 339 USD
Remaining due payment: 51 076 USD
29
1% · 1 824 USD
February 2028
Paid to the date: 73% · 133 163 USD
Remaining due payment: 49 252 USD
30
1% · 1 824 USD
March 2028
Paid to the date: 74% · 134 987 USD
Remaining due payment: 47 428 USD
31
1% · 1 824 USD
April 2028
Paid to the date: 75% · 136 812 USD
Remaining due payment: 45 604 USD
32
1% · 1 824 USD
May 2028
Paid to the date: 76% · 138 636 USD
Remaining due payment: 43 780 USD
33
1% · 1 824 USD
June 2028
Paid to the date: 77% · 140 460 USD
Remaining due payment: 41 956 USD
34
1% · 1 824 USD
July 2028
Paid to the date: 78% · 142 284 USD
Remaining due payment: 40 131 USD
35
1% · 1 824 USD
August 2028
Paid to the date: 79% · 144 108 USD
Remaining due payment: 38 307 USD
36
1% · 1 824 USD
September 2028
Paid to the date: 80% · 145 932 USD
Remaining due payment: 36 483 USD
37
1% · 1 824 USD
October 2028
Paid to the date: 81% · 147 756 USD
Remaining due payment: 34 659 USD
38
1% · 1 824 USD
November 2028
Paid to the date: 82% · 149 581 USD
Remaining due payment: 32 835 USD
39
1% · 1 824 USD
December 2028
Paid to the date: 83% · 151 405 USD
Remaining due payment: 31 011 USD
40
1% · 1 824 USD
January 2029
Paid to the date: 84% · 153 229 USD
Remaining due payment: 29 186 USD
41
1% · 1 824 USD
February 2029
Paid to the date: 85% · 155 053 USD
Remaining due payment: 27 362 USD
42
1% · 1 824 USD
March 2029
Paid to the date: 86% · 156 877 USD
Remaining due payment: 25 538 USD
43
1% · 1 824 USD
April 2029
Paid to the date: 87% · 158 701 USD
Remaining due payment: 23 714 USD
44
1% · 1 824 USD
May 2029
Paid to the date: 88% · 160 526 USD
Remaining due payment: 21 890 USD
45
1% · 1 824 USD
June 2029
Paid to the date: 89% · 162 350 USD
Remaining due payment: 20 066 USD
46
1% · 1 824 USD
July 2029
Paid to the date: 90% · 164 174 USD
Remaining due payment: 18 242 USD
47
1% · 1 824 USD
August 2029
Paid to the date: 91% · 165 998 USD
Remaining due payment: 16 417 USD
48
1% · 1 824 USD
September 2029
Paid to the date: 92% · 167 822 USD
Remaining due payment: 14 593 USD
49
1% · 1 824 USD
October 2029
Paid to the date: 93% · 169 646 USD
Remaining due payment: 12 769 USD
50
1% · 1 824 USD
November 2029
Paid to the date: 94% · 171 471 USD
Remaining due payment: 10 945 USD
51
1% · 1 824 USD
December 2029
Paid to the date: 95% · 173 295 USD
Remaining due payment: 9 121 USD
52
1% · 1 824 USD
January 2030
Paid to the date: 96% · 175 119 USD
Remaining due payment: 7 297 USD
53
1% · 1 824 USD
February 2030
Paid to the date: 97% · 176 943 USD
Remaining due payment: 5 472 USD
54
1% · 1 824 USD
March 2030
Paid to the date: 98% · 178 767 USD
Remaining due payment: 3 648 USD
55
1% · 1 824 USD
April 2030
Paid to the date: 99% · 180 591 USD
Remaining due payment: 1 824 USD
56
1% · 1 824 USD
May 2030
Paid to the date: 100% · 182 415 USD
Remaining due payment: 0.0000 USD