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% · 18 242 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

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