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% · 18 241 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

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