Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 605 USD
At reservation · July 2025
Paid to the date: 10% · 19 605 USD
Remaining due payment: 176 446 USD
2
10% · 19 605 USD
September 2025
Paid to the date: 20% · 39 210 USD
Remaining due payment: 156 841 USD
3
1% · 1 961 USD
November 2025
Paid to the date: 21% · 41 171 USD
Remaining due payment: 154 881 USD
4
1% · 1 961 USD
December 2025
Paid to the date: 22% · 43 131 USD
Remaining due payment: 152 920 USD
5
1% · 1 961 USD
January 2026
Paid to the date: 23% · 45 092 USD
Remaining due payment: 150 960 USD
6
1% · 1 961 USD
February 2026
Paid to the date: 24% · 47 052 USD
Remaining due payment: 148 999 USD
Resale is available
7
10% · 19 605 USD
March 2026
Paid to the date: 34% · 66 658 USD
Remaining due payment: 129 394 USD
8
1% · 1 961 USD
April 2026
Paid to the date: 35% · 68 618 USD
Remaining due payment: 127 433 USD
9
1% · 1 961 USD
May 2026
Paid to the date: 36% · 70 579 USD
Remaining due payment: 125 473 USD
10
1% · 1 961 USD
June 2026
Paid to the date: 37% · 72 539 USD
Remaining due payment: 123 512 USD
11
1% · 1 961 USD
July 2026
Paid to the date: 38% · 74 500 USD
Remaining due payment: 121 552 USD
12
1% · 1 961 USD
August 2026
Paid to the date: 39% · 76 460 USD
Remaining due payment: 119 591 USD
13
1% · 1 961 USD
September 2026
Paid to the date: 40% · 78 421 USD
Remaining due payment: 117 631 USD
14
10% · 19 605 USD
October 2026
Paid to the date: 50% · 98 026 USD
Remaining due payment: 98 026 USD
15
1% · 1 961 USD
November 2026
Paid to the date: 51% · 99 986 USD
Remaining due payment: 96 065 USD
16
9% · 17 645 USD
December 2026
Paid to the date: 60% · 117 631 USD
Remaining due payment: 78 421 USD
17
1% · 1 961 USD
January 2027
Paid to the date: 61% · 119 591 USD
Remaining due payment: 76 460 USD
18
1% · 1 961 USD
February 2027
Paid to the date: 62% · 121 552 USD
Remaining due payment: 74 500 USD
19
1% · 1 961 USD
March 2027
Paid to the date: 63% · 123 512 USD
Remaining due payment: 72 539 USD
20
1% · 1 961 USD
April 2027
Paid to the date: 64% · 125 473 USD
Remaining due payment: 70 579 USD
21
1% · 1 961 USD
May 2027
Paid to the date: 65% · 127 433 USD
Remaining due payment: 68 618 USD
22
1% · 1 961 USD
June 2027
Paid to the date: 66% · 129 394 USD
Remaining due payment: 66 658 USD
23
1% · 1 961 USD
July 2027
Paid to the date: 67% · 131 355 USD
Remaining due payment: 64 697 USD
24
1% · 1 961 USD
August 2027
Paid to the date: 68% · 133 315 USD
Remaining due payment: 62 736 USD
25
1% · 1 961 USD
September 2027
Paid to the date: 69% · 135 276 USD
Remaining due payment: 60 776 USD
26
1% · 1 961 USD
October 2027
Paid to the date: 70% · 137 236 USD
Remaining due payment: 58 815 USD
27
1% · 1 961 USD
November 2027
Paid to the date: 71% · 139 197 USD
Remaining due payment: 56 855 USD
28
1% · 1 961 USD
December 2027
Paid to the date: 72% · 141 157 USD
Remaining due payment: 54 894 USD
29
1% · 1 961 USD
January 2028
Paid to the date: 73% · 143 118 USD
Remaining due payment: 52 934 USD
30
1% · 1 961 USD
February 2028
Paid to the date: 74% · 145 078 USD
Remaining due payment: 50 973 USD
31
1% · 1 961 USD
March 2028
Paid to the date: 75% · 147 039 USD
Remaining due payment: 49 013 USD
32
1% · 1 961 USD
April 2028
Paid to the date: 76% · 148 999 USD
Remaining due payment: 47 052 USD
33
1% · 1 961 USD
May 2028
Paid to the date: 77% · 150 960 USD
Remaining due payment: 45 092 USD
34
1% · 1 961 USD
June 2028
Paid to the date: 78% · 152 920 USD
Remaining due payment: 43 131 USD
35
1% · 1 961 USD
July 2028
Paid to the date: 79% · 154 881 USD
Remaining due payment: 41 171 USD
36
1% · 1 961 USD
August 2028
Paid to the date: 80% · 156 841 USD
Remaining due payment: 39 210 USD
37
1% · 1 961 USD
September 2028
Paid to the date: 81% · 158 802 USD
Remaining due payment: 37 250 USD
38
1% · 1 961 USD
October 2028
Paid to the date: 82% · 160 762 USD
Remaining due payment: 35 289 USD
39
1% · 1 961 USD
November 2028
Paid to the date: 83% · 162 723 USD
Remaining due payment: 33 329 USD
40
1% · 1 961 USD
December 2028
Paid to the date: 84% · 164 683 USD
Remaining due payment: 31 368 USD
41
1% · 1 961 USD
January 2029
Paid to the date: 85% · 166 644 USD
Remaining due payment: 29 408 USD
42
1% · 1 961 USD
February 2029
Paid to the date: 86% · 168 604 USD
Remaining due payment: 27 447 USD
43
1% · 1 961 USD
March 2029
Paid to the date: 87% · 170 565 USD
Remaining due payment: 25 487 USD
44
1% · 1 961 USD
April 2029
Paid to the date: 88% · 172 525 USD
Remaining due payment: 23 526 USD
45
1% · 1 961 USD
May 2029
Paid to the date: 89% · 174 486 USD
Remaining due payment: 21 566 USD
46
1% · 1 961 USD
June 2029
Paid to the date: 90% · 176 446 USD
Remaining due payment: 19 605 USD
47
1% · 1 961 USD
July 2029
Paid to the date: 91% · 178 407 USD
Remaining due payment: 17 645 USD
48
1% · 1 961 USD
August 2029
Paid to the date: 92% · 180 367 USD
Remaining due payment: 15 684 USD
49
1% · 1 961 USD
September 2029
Paid to the date: 93% · 182 328 USD
Remaining due payment: 13 724 USD
50
1% · 1 961 USD
October 2029
Paid to the date: 94% · 184 288 USD
Remaining due payment: 11 763 USD
51
1% · 1 961 USD
November 2029
Paid to the date: 95% · 186 249 USD
Remaining due payment: 9 803 USD
52
1% · 1 961 USD
December 2029
Paid to the date: 96% · 188 209 USD
Remaining due payment: 7 842 USD
53
1% · 1 961 USD
January 2030
Paid to the date: 97% · 190 170 USD
Remaining due payment: 5 882 USD
54
1% · 1 961 USD
February 2030
Paid to the date: 98% · 192 130 USD
Remaining due payment: 3 921 USD
55
1% · 1 961 USD
March 2030
Paid to the date: 99% · 194 091 USD
Remaining due payment: 1 961 USD
56
1% · 1 961 USD
April 2030
Paid to the date: 100% · 196 052 USD
Remaining due payment: 0.0000 USD