Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 18 241 USD
At reservation · July 2025
Paid to the date: 10% · 18 241 USD
Remaining due payment: 164 170 USD
2
10% · 18 241 USD
September 2025
Paid to the date: 20% · 36 482 USD
Remaining due payment: 145 929 USD
3
1% · 1 824 USD
November 2025
Paid to the date: 21% · 38 306 USD
Remaining due payment: 144 105 USD
4
1% · 1 824 USD
December 2025
Paid to the date: 22% · 40 130 USD
Remaining due payment: 142 281 USD
5
1% · 1 824 USD
January 2026
Paid to the date: 23% · 41 955 USD
Remaining due payment: 140 457 USD
6
1% · 1 824 USD
February 2026
Paid to the date: 24% · 43 779 USD
Remaining due payment: 138 633 USD
Resale is available
7
10% · 18 241 USD
March 2026
Paid to the date: 34% · 62 020 USD
Remaining due payment: 120 391 USD
8
1% · 1 824 USD
April 2026
Paid to the date: 35% · 63 844 USD
Remaining due payment: 118 567 USD
9
1% · 1 824 USD
May 2026
Paid to the date: 36% · 65 668 USD
Remaining due payment: 116 743 USD
10
1% · 1 824 USD
June 2026
Paid to the date: 37% · 67 492 USD
Remaining due payment: 114 919 USD
11
1% · 1 824 USD
July 2026
Paid to the date: 38% · 69 316 USD
Remaining due payment: 113 095 USD
12
1% · 1 824 USD
August 2026
Paid to the date: 39% · 71 140 USD
Remaining due payment: 111 271 USD
13
1% · 1 824 USD
September 2026
Paid to the date: 40% · 72 964 USD
Remaining due payment: 109 447 USD
14
10% · 18 241 USD
October 2026
Paid to the date: 50% · 91 206 USD
Remaining due payment: 91 206 USD
15
1% · 1 824 USD
November 2026
Paid to the date: 51% · 93 030 USD
Remaining due payment: 89 381 USD
16
9% · 16 417 USD
December 2026
Paid to the date: 60% · 109 447 USD
Remaining due payment: 72 964 USD
17
1% · 1 824 USD
January 2027
Paid to the date: 61% · 111 271 USD
Remaining due payment: 71 140 USD
18
1% · 1 824 USD
February 2027
Paid to the date: 62% · 113 095 USD
Remaining due payment: 69 316 USD
19
1% · 1 824 USD
March 2027
Paid to the date: 63% · 114 919 USD
Remaining due payment: 67 492 USD
20
1% · 1 824 USD
April 2027
Paid to the date: 64% · 116 743 USD
Remaining due payment: 65 668 USD
21
1% · 1 824 USD
May 2027
Paid to the date: 65% · 118 567 USD
Remaining due payment: 63 844 USD
22
1% · 1 824 USD
June 2027
Paid to the date: 66% · 120 391 USD
Remaining due payment: 62 020 USD
23
1% · 1 824 USD
July 2027
Paid to the date: 67% · 122 216 USD
Remaining due payment: 60 196 USD
24
1% · 1 824 USD
August 2027
Paid to the date: 68% · 124 040 USD
Remaining due payment: 58 372 USD
25
1% · 1 824 USD
September 2027
Paid to the date: 69% · 125 864 USD
Remaining due payment: 56 547 USD
26
1% · 1 824 USD
October 2027
Paid to the date: 70% · 127 688 USD
Remaining due payment: 54 723 USD
27
1% · 1 824 USD
November 2027
Paid to the date: 71% · 129 512 USD
Remaining due payment: 52 899 USD
28
1% · 1 824 USD
December 2027
Paid to the date: 72% · 131 336 USD
Remaining due payment: 51 075 USD
29
1% · 1 824 USD
January 2028
Paid to the date: 73% · 133 160 USD
Remaining due payment: 49 251 USD
30
1% · 1 824 USD
February 2028
Paid to the date: 74% · 134 984 USD
Remaining due payment: 47 427 USD
31
1% · 1 824 USD
March 2028
Paid to the date: 75% · 136 808 USD
Remaining due payment: 45 603 USD
32
1% · 1 824 USD
April 2028
Paid to the date: 76% · 138 633 USD
Remaining due payment: 43 779 USD
33
1% · 1 824 USD
May 2028
Paid to the date: 77% · 140 457 USD
Remaining due payment: 41 955 USD
34
1% · 1 824 USD
June 2028
Paid to the date: 78% · 142 281 USD
Remaining due payment: 40 130 USD
35
1% · 1 824 USD
July 2028
Paid to the date: 79% · 144 105 USD
Remaining due payment: 38 306 USD
36
1% · 1 824 USD
August 2028
Paid to the date: 80% · 145 929 USD
Remaining due payment: 36 482 USD
37
1% · 1 824 USD
September 2028
Paid to the date: 81% · 147 753 USD
Remaining due payment: 34 658 USD
38
1% · 1 824 USD
October 2028
Paid to the date: 82% · 149 577 USD
Remaining due payment: 32 834 USD
39
1% · 1 824 USD
November 2028
Paid to the date: 83% · 151 401 USD
Remaining due payment: 31 010 USD
40
1% · 1 824 USD
December 2028
Paid to the date: 84% · 153 225 USD
Remaining due payment: 29 186 USD
41
1% · 1 824 USD
January 2029
Paid to the date: 85% · 155 050 USD
Remaining due payment: 27 362 USD
42
1% · 1 824 USD
February 2029
Paid to the date: 86% · 156 874 USD
Remaining due payment: 25 538 USD
43
1% · 1 824 USD
March 2029
Paid to the date: 87% · 158 698 USD
Remaining due payment: 23 713 USD
44
1% · 1 824 USD
April 2029
Paid to the date: 88% · 160 522 USD
Remaining due payment: 21 889 USD
45
1% · 1 824 USD
May 2029
Paid to the date: 89% · 162 346 USD
Remaining due payment: 20 065 USD
46
1% · 1 824 USD
June 2029
Paid to the date: 90% · 164 170 USD
Remaining due payment: 18 241 USD
47
1% · 1 824 USD
July 2029
Paid to the date: 91% · 165 994 USD
Remaining due payment: 16 417 USD
48
1% · 1 824 USD
August 2029
Paid to the date: 92% · 167 818 USD
Remaining due payment: 14 593 USD
49
1% · 1 824 USD
September 2029
Paid to the date: 93% · 169 642 USD
Remaining due payment: 12 769 USD
50
1% · 1 824 USD
October 2029
Paid to the date: 94% · 171 467 USD
Remaining due payment: 10 945 USD
51
1% · 1 824 USD
November 2029
Paid to the date: 95% · 173 291 USD
Remaining due payment: 9 121 USD
52
1% · 1 824 USD
December 2029
Paid to the date: 96% · 175 115 USD
Remaining due payment: 7 296 USD
53
1% · 1 824 USD
January 2030
Paid to the date: 97% · 176 939 USD
Remaining due payment: 5 472 USD
54
1% · 1 824 USD
February 2030
Paid to the date: 98% · 178 763 USD
Remaining due payment: 3 648 USD
55
1% · 1 824 USD
March 2030
Paid to the date: 99% · 180 587 USD
Remaining due payment: 1 824 USD
56
1% · 1 824 USD
April 2030
Paid to the date: 100% · 182 411 USD
Remaining due payment: 0.0000 USD