Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 170 USD
At reservation · August 2025
Paid to the date: 10% · 19 170 USD
Remaining due payment: 172 526 USD
2
10% · 19 170 USD
October 2025
Paid to the date: 20% · 38 339 USD
Remaining due payment: 153 356 USD
3
1% · 1 917 USD
December 2025
Paid to the date: 21% · 40 256 USD
Remaining due payment: 151 439 USD
4
1% · 1 917 USD
January 2026
Paid to the date: 22% · 42 173 USD
Remaining due payment: 149 522 USD
5
1% · 1 917 USD
February 2026
Paid to the date: 23% · 44 090 USD
Remaining due payment: 147 605 USD
6
1% · 1 917 USD
March 2026
Paid to the date: 24% · 46 007 USD
Remaining due payment: 145 688 USD
Resale is available
7
10% · 19 170 USD
April 2026
Paid to the date: 34% · 65 176 USD
Remaining due payment: 126 519 USD
8
1% · 1 917 USD
May 2026
Paid to the date: 35% · 67 093 USD
Remaining due payment: 124 602 USD
9
1% · 1 917 USD
June 2026
Paid to the date: 36% · 69 010 USD
Remaining due payment: 122 685 USD
10
1% · 1 917 USD
July 2026
Paid to the date: 37% · 70 927 USD
Remaining due payment: 120 768 USD
11
1% · 1 917 USD
August 2026
Paid to the date: 38% · 72 844 USD
Remaining due payment: 118 851 USD
12
1% · 1 917 USD
September 2026
Paid to the date: 39% · 74 761 USD
Remaining due payment: 116 934 USD
13
1% · 1 917 USD
October 2026
Paid to the date: 40% · 76 678 USD
Remaining due payment: 115 017 USD
14
10% · 19 170 USD
November 2026
Paid to the date: 50% · 95 848 USD
Remaining due payment: 95 848 USD
15
1% · 1 917 USD
December 2026
Paid to the date: 51% · 97 765 USD
Remaining due payment: 93 931 USD
16
9% · 17 253 USD
January 2027
Paid to the date: 60% · 115 017 USD
Remaining due payment: 76 678 USD
17
1% · 1 917 USD
February 2027
Paid to the date: 61% · 116 934 USD
Remaining due payment: 74 761 USD
18
1% · 1 917 USD
March 2027
Paid to the date: 62% · 118 851 USD
Remaining due payment: 72 844 USD
19
1% · 1 917 USD
April 2027
Paid to the date: 63% · 120 768 USD
Remaining due payment: 70 927 USD
20
1% · 1 917 USD
May 2027
Paid to the date: 64% · 122 685 USD
Remaining due payment: 69 010 USD
21
1% · 1 917 USD
June 2027
Paid to the date: 65% · 124 602 USD
Remaining due payment: 67 093 USD
22
1% · 1 917 USD
July 2027
Paid to the date: 66% · 126 519 USD
Remaining due payment: 65 176 USD
23
1% · 1 917 USD
August 2027
Paid to the date: 67% · 128 436 USD
Remaining due payment: 63 259 USD
24
1% · 1 917 USD
September 2027
Paid to the date: 68% · 130 353 USD
Remaining due payment: 61 342 USD
25
1% · 1 917 USD
October 2027
Paid to the date: 69% · 132 270 USD
Remaining due payment: 59 426 USD
26
1% · 1 917 USD
November 2027
Paid to the date: 70% · 134 187 USD
Remaining due payment: 57 509 USD
27
1% · 1 917 USD
December 2027
Paid to the date: 71% · 136 104 USD
Remaining due payment: 55 592 USD
28
1% · 1 917 USD
January 2028
Paid to the date: 72% · 138 021 USD
Remaining due payment: 53 675 USD
29
1% · 1 917 USD
February 2028
Paid to the date: 73% · 139 937 USD
Remaining due payment: 51 758 USD
30
1% · 1 917 USD
March 2028
Paid to the date: 74% · 141 854 USD
Remaining due payment: 49 841 USD
31
1% · 1 917 USD
April 2028
Paid to the date: 75% · 143 771 USD
Remaining due payment: 47 924 USD
32
1% · 1 917 USD
May 2028
Paid to the date: 76% · 145 688 USD
Remaining due payment: 46 007 USD
33
1% · 1 917 USD
June 2028
Paid to the date: 77% · 147 605 USD
Remaining due payment: 44 090 USD
34
1% · 1 917 USD
July 2028
Paid to the date: 78% · 149 522 USD
Remaining due payment: 42 173 USD
35
1% · 1 917 USD
August 2028
Paid to the date: 79% · 151 439 USD
Remaining due payment: 40 256 USD
36
1% · 1 917 USD
September 2028
Paid to the date: 80% · 153 356 USD
Remaining due payment: 38 339 USD
37
1% · 1 917 USD
October 2028
Paid to the date: 81% · 155 273 USD
Remaining due payment: 36 422 USD
38
1% · 1 917 USD
November 2028
Paid to the date: 82% · 157 190 USD
Remaining due payment: 34 505 USD
39
1% · 1 917 USD
December 2028
Paid to the date: 83% · 159 107 USD
Remaining due payment: 32 588 USD
40
1% · 1 917 USD
January 2029
Paid to the date: 84% · 161 024 USD
Remaining due payment: 30 671 USD
41
1% · 1 917 USD
February 2029
Paid to the date: 85% · 162 941 USD
Remaining due payment: 28 754 USD
42
1% · 1 917 USD
March 2029
Paid to the date: 86% · 164 858 USD
Remaining due payment: 26 837 USD
43
1% · 1 917 USD
April 2029
Paid to the date: 87% · 166 775 USD
Remaining due payment: 24 920 USD
44
1% · 1 917 USD
May 2029
Paid to the date: 88% · 168 692 USD
Remaining due payment: 23 003 USD
45
1% · 1 917 USD
June 2029
Paid to the date: 89% · 170 609 USD
Remaining due payment: 21 086 USD
46
1% · 1 917 USD
July 2029
Paid to the date: 90% · 172 526 USD
Remaining due payment: 19 170 USD
47
1% · 1 917 USD
August 2029
Paid to the date: 91% · 174 443 USD
Remaining due payment: 17 253 USD
48
1% · 1 917 USD
September 2029
Paid to the date: 92% · 176 360 USD
Remaining due payment: 15 336 USD
49
1% · 1 917 USD
October 2029
Paid to the date: 93% · 178 276 USD
Remaining due payment: 13 419 USD
50
1% · 1 917 USD
November 2029
Paid to the date: 94% · 180 193 USD
Remaining due payment: 11 502 USD
51
1% · 1 917 USD
December 2029
Paid to the date: 95% · 182 110 USD
Remaining due payment: 9 585 USD
52
1% · 1 917 USD
January 2030
Paid to the date: 96% · 184 027 USD
Remaining due payment: 7 668 USD
53
1% · 1 917 USD
February 2030
Paid to the date: 97% · 185 944 USD
Remaining due payment: 5 751 USD
54
1% · 1 917 USD
March 2030
Paid to the date: 98% · 187 861 USD
Remaining due payment: 3 834 USD
55
1% · 1 917 USD
April 2030
Paid to the date: 99% · 189 778 USD
Remaining due payment: 1 917 USD
56
1% · 1 917 USD
May 2030
Paid to the date: 100% · 191 695 USD
Remaining due payment: 0.0000 USD