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% · 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

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