Contact via WhatsApp
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

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use