Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 602 USD
At reservation · July 2025
Paid to the date: 10% · 19 602 USD
Remaining due payment: 176 422 USD
2
10% · 19 602 USD
September 2025
Paid to the date: 20% · 39 205 USD
Remaining due payment: 156 819 USD
3
1% · 1 960 USD
November 2025
Paid to the date: 21% · 41 165 USD
Remaining due payment: 154 859 USD
4
1% · 1 960 USD
December 2025
Paid to the date: 22% · 43 125 USD
Remaining due payment: 152 899 USD
5
1% · 1 960 USD
January 2026
Paid to the date: 23% · 45 086 USD
Remaining due payment: 150 938 USD
6
1% · 1 960 USD
March 2026
Paid to the date: 24% · 47 046 USD
Remaining due payment: 148 978 USD
Resale is available
7
10% · 19 602 USD
March 2026
Paid to the date: 34% · 66 648 USD
Remaining due payment: 129 376 USD
8
1% · 1 960 USD
April 2026
Paid to the date: 35% · 68 608 USD
Remaining due payment: 127 416 USD
9
1% · 1 960 USD
May 2026
Paid to the date: 36% · 70 569 USD
Remaining due payment: 125 455 USD
10
1% · 1 960 USD
June 2026
Paid to the date: 37% · 72 529 USD
Remaining due payment: 123 495 USD
11
1% · 1 960 USD
July 2026
Paid to the date: 38% · 74 489 USD
Remaining due payment: 121 535 USD
12
1% · 1 960 USD
August 2026
Paid to the date: 39% · 76 449 USD
Remaining due payment: 119 575 USD
13
1% · 1 960 USD
September 2026
Paid to the date: 40% · 78 410 USD
Remaining due payment: 117 614 USD
14
10% · 19 602 USD
October 2026
Paid to the date: 50% · 98 012 USD
Remaining due payment: 98 012 USD
15
1% · 1 960 USD
November 2026
Paid to the date: 51% · 99 972 USD
Remaining due payment: 96 052 USD
16
9% · 17 642 USD
December 2026
Paid to the date: 60% · 117 614 USD
Remaining due payment: 78 410 USD
17
1% · 1 960 USD
January 2027
Paid to the date: 61% · 119 575 USD
Remaining due payment: 76 449 USD
18
1% · 1 960 USD
March 2027
Paid to the date: 62% · 121 535 USD
Remaining due payment: 74 489 USD
19
1% · 1 960 USD
March 2027
Paid to the date: 63% · 123 495 USD
Remaining due payment: 72 529 USD
20
1% · 1 960 USD
April 2027
Paid to the date: 64% · 125 455 USD
Remaining due payment: 70 569 USD
21
1% · 1 960 USD
May 2027
Paid to the date: 65% · 127 416 USD
Remaining due payment: 68 608 USD
22
1% · 1 960 USD
June 2027
Paid to the date: 66% · 129 376 USD
Remaining due payment: 66 648 USD
23
1% · 1 960 USD
July 2027
Paid to the date: 67% · 131 336 USD
Remaining due payment: 64 688 USD
24
1% · 1 960 USD
August 2027
Paid to the date: 68% · 133 296 USD
Remaining due payment: 62 728 USD
25
1% · 1 960 USD
September 2027
Paid to the date: 69% · 135 257 USD
Remaining due payment: 60 767 USD
26
1% · 1 960 USD
October 2027
Paid to the date: 70% · 137 217 USD
Remaining due payment: 58 807 USD
27
1% · 1 960 USD
November 2027
Paid to the date: 71% · 139 177 USD
Remaining due payment: 56 847 USD
28
1% · 1 960 USD
December 2027
Paid to the date: 72% · 141 137 USD
Remaining due payment: 54 887 USD
29
1% · 1 960 USD
January 2028
Paid to the date: 73% · 143 098 USD
Remaining due payment: 52 926 USD
30
1% · 1 960 USD
March 2028
Paid to the date: 74% · 145 058 USD
Remaining due payment: 50 966 USD
31
1% · 1 960 USD
March 2028
Paid to the date: 75% · 147 018 USD
Remaining due payment: 49 006 USD
32
1% · 1 960 USD
April 2028
Paid to the date: 76% · 148 978 USD
Remaining due payment: 47 046 USD
33
1% · 1 960 USD
May 2028
Paid to the date: 77% · 150 938 USD
Remaining due payment: 45 086 USD
34
1% · 1 960 USD
June 2028
Paid to the date: 78% · 152 899 USD
Remaining due payment: 43 125 USD
35
1% · 1 960 USD
July 2028
Paid to the date: 79% · 154 859 USD
Remaining due payment: 41 165 USD
36
1% · 1 960 USD
August 2028
Paid to the date: 80% · 156 819 USD
Remaining due payment: 39 205 USD
37
1% · 1 960 USD
September 2028
Paid to the date: 81% · 158 779 USD
Remaining due payment: 37 245 USD
38
1% · 1 960 USD
October 2028
Paid to the date: 82% · 160 740 USD
Remaining due payment: 35 284 USD
39
1% · 1 960 USD
November 2028
Paid to the date: 83% · 162 700 USD
Remaining due payment: 33 324 USD
40
1% · 1 960 USD
December 2028
Paid to the date: 84% · 164 660 USD
Remaining due payment: 31 364 USD
41
1% · 1 960 USD
January 2029
Paid to the date: 85% · 166 620 USD
Remaining due payment: 29 404 USD
42
1% · 1 960 USD
March 2029
Paid to the date: 86% · 168 581 USD
Remaining due payment: 27 443 USD
43
1% · 1 960 USD
March 2029
Paid to the date: 87% · 170 541 USD
Remaining due payment: 25 483 USD
44
1% · 1 960 USD
April 2029
Paid to the date: 88% · 172 501 USD
Remaining due payment: 23 523 USD
45
1% · 1 960 USD
May 2029
Paid to the date: 89% · 174 461 USD
Remaining due payment: 21 563 USD
46
1% · 1 960 USD
June 2029
Paid to the date: 90% · 176 422 USD
Remaining due payment: 19 602 USD
47
1% · 1 960 USD
July 2029
Paid to the date: 91% · 178 382 USD
Remaining due payment: 17 642 USD
48
1% · 1 960 USD
August 2029
Paid to the date: 92% · 180 342 USD
Remaining due payment: 15 682 USD
49
1% · 1 960 USD
September 2029
Paid to the date: 93% · 182 302 USD
Remaining due payment: 13 722 USD
50
1% · 1 960 USD
October 2029
Paid to the date: 94% · 184 263 USD
Remaining due payment: 11 761 USD
51
1% · 1 960 USD
November 2029
Paid to the date: 95% · 186 223 USD
Remaining due payment: 9 801 USD
52
1% · 1 960 USD
December 2029
Paid to the date: 96% · 188 183 USD
Remaining due payment: 7 841 USD
53
1% · 1 960 USD
January 2030
Paid to the date: 97% · 190 143 USD
Remaining due payment: 5 881 USD
54
1% · 1 960 USD
March 2030
Paid to the date: 98% · 192 104 USD
Remaining due payment: 3 920 USD
55
1% · 1 960 USD
March 2030
Paid to the date: 99% · 194 064 USD
Remaining due payment: 1 960 USD
56
1% · 1 960 USD
April 2030
Paid to the date: 100% · 196 024 USD
Remaining due payment: 0.0000 USD