Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 995 USD
At reservation · December 2025
Paid to the date: 10% · 31 995 USD
Remaining due payment: 287 951 USD
2
10% · 31 995 USD
February 2026
Paid to the date: 20% · 63 989 USD
Remaining due payment: 255 956 USD
3
1% · 3 199 USD
April 2026
Paid to the date: 21% · 67 189 USD
Remaining due payment: 252 757 USD
4
1% · 3 199 USD
May 2026
Paid to the date: 22% · 70 388 USD
Remaining due payment: 249 557 USD
5
1% · 3 199 USD
June 2026
Paid to the date: 23% · 73 587 USD
Remaining due payment: 246 358 USD
6
1% · 3 199 USD
July 2026
Paid to the date: 24% · 76 787 USD
Remaining due payment: 243 159 USD
Resale is available
7
10% · 31 995 USD
August 2026
Paid to the date: 34% · 108 781 USD
Remaining due payment: 211 164 USD
8
1% · 3 199 USD
September 2026
Paid to the date: 35% · 111 981 USD
Remaining due payment: 207 965 USD
9
1% · 3 199 USD
October 2026
Paid to the date: 36% · 115 180 USD
Remaining due payment: 204 765 USD
10
1% · 3 199 USD
November 2026
Paid to the date: 37% · 118 380 USD
Remaining due payment: 201 566 USD
11
1% · 3 199 USD
December 2026
Paid to the date: 38% · 121 579 USD
Remaining due payment: 198 366 USD
12
1% · 3 199 USD
January 2027
Paid to the date: 39% · 124 779 USD
Remaining due payment: 195 167 USD
13
1% · 3 199 USD
February 2027
Paid to the date: 40% · 127 978 USD
Remaining due payment: 191 967 USD
14
10% · 31 995 USD
March 2027
Paid to the date: 50% · 159 973 USD
Remaining due payment: 159 973 USD
15
1% · 3 199 USD
April 2027
Paid to the date: 51% · 163 172 USD
Remaining due payment: 156 773 USD
16
9% · 28 795 USD
May 2027
Paid to the date: 60% · 191 967 USD
Remaining due payment: 127 978 USD
17
1% · 3 199 USD
June 2027
Paid to the date: 61% · 195 167 USD
Remaining due payment: 124 779 USD
18
1% · 3 199 USD
July 2027
Paid to the date: 62% · 198 366 USD
Remaining due payment: 121 579 USD
19
1% · 3 199 USD
August 2027
Paid to the date: 63% · 201 566 USD
Remaining due payment: 118 380 USD
20
1% · 3 199 USD
September 2027
Paid to the date: 64% · 204 765 USD
Remaining due payment: 115 180 USD
21
1% · 3 199 USD
October 2027
Paid to the date: 65% · 207 965 USD
Remaining due payment: 111 981 USD
22
1% · 3 199 USD
November 2027
Paid to the date: 66% · 211 164 USD
Remaining due payment: 108 781 USD
23
1% · 3 199 USD
December 2027
Paid to the date: 67% · 214 363 USD
Remaining due payment: 105 582 USD
24
1% · 3 199 USD
January 2028
Paid to the date: 68% · 217 563 USD
Remaining due payment: 102 383 USD
25
1% · 3 199 USD
February 2028
Paid to the date: 69% · 220 762 USD
Remaining due payment: 99 183 USD
26
1% · 3 199 USD
March 2028
Paid to the date: 70% · 223 962 USD
Remaining due payment: 95 984 USD
27
1% · 3 199 USD
April 2028
Paid to the date: 71% · 227 161 USD
Remaining due payment: 92 784 USD
28
1% · 3 199 USD
May 2028
Paid to the date: 72% · 230 361 USD
Remaining due payment: 89 585 USD
29
1% · 3 199 USD
June 2028
Paid to the date: 73% · 233 560 USD
Remaining due payment: 86 385 USD
30
1% · 3 199 USD
July 2028
Paid to the date: 74% · 236 760 USD
Remaining due payment: 83 186 USD
31
1% · 3 199 USD
August 2028
Paid to the date: 75% · 239 959 USD
Remaining due payment: 79 986 USD
32
1% · 3 199 USD
September 2028
Paid to the date: 76% · 243 159 USD
Remaining due payment: 76 787 USD
33
1% · 3 199 USD
October 2028
Paid to the date: 77% · 246 358 USD
Remaining due payment: 73 587 USD
34
1% · 3 199 USD
November 2028
Paid to the date: 78% · 249 557 USD
Remaining due payment: 70 388 USD
35
1% · 3 199 USD
December 2028
Paid to the date: 79% · 252 757 USD
Remaining due payment: 67 189 USD
36
1% · 3 199 USD
January 2029
Paid to the date: 80% · 255 956 USD
Remaining due payment: 63 989 USD
37
1% · 3 199 USD
February 2029
Paid to the date: 81% · 259 156 USD
Remaining due payment: 60 790 USD
38
1% · 3 199 USD
March 2029
Paid to the date: 82% · 262 355 USD
Remaining due payment: 57 590 USD
39
1% · 3 199 USD
April 2029
Paid to the date: 83% · 265 555 USD
Remaining due payment: 54 391 USD
40
1% · 3 199 USD
May 2029
Paid to the date: 84% · 268 754 USD
Remaining due payment: 51 191 USD
41
1% · 3 199 USD
June 2029
Paid to the date: 85% · 271 954 USD
Remaining due payment: 47 992 USD
42
1% · 3 199 USD
July 2029
Paid to the date: 86% · 275 153 USD
Remaining due payment: 44 792 USD
43
1% · 3 199 USD
August 2029
Paid to the date: 87% · 278 353 USD
Remaining due payment: 41 593 USD
44
1% · 3 199 USD
September 2029
Paid to the date: 88% · 281 552 USD
Remaining due payment: 38 393 USD
45
1% · 3 199 USD
October 2029
Paid to the date: 89% · 284 751 USD
Remaining due payment: 35 194 USD
46
1% · 3 199 USD
November 2029
Paid to the date: 90% · 287 951 USD
Remaining due payment: 31 995 USD
47
1% · 3 199 USD
December 2029
Paid to the date: 91% · 291 150 USD
Remaining due payment: 28 795 USD
48
1% · 3 199 USD
January 2030
Paid to the date: 92% · 294 350 USD
Remaining due payment: 25 596 USD
49
1% · 3 199 USD
February 2030
Paid to the date: 93% · 297 549 USD
Remaining due payment: 22 396 USD
50
1% · 3 199 USD
March 2030
Paid to the date: 94% · 300 749 USD
Remaining due payment: 19 197 USD
51
1% · 3 199 USD
April 2030
Paid to the date: 95% · 303 948 USD
Remaining due payment: 15 997 USD
52
1% · 3 199 USD
May 2030
Paid to the date: 96% · 307 148 USD
Remaining due payment: 12 798 USD
53
1% · 3 199 USD
June 2030
Paid to the date: 97% · 310 347 USD
Remaining due payment: 9 598 USD
54
1% · 3 199 USD
July 2030
Paid to the date: 98% · 313 547 USD
Remaining due payment: 6 399 USD
55
1% · 3 199 USD
August 2030
Paid to the date: 99% · 316 746 USD
Remaining due payment: 3 199 USD
56
1% · 3 199 USD
September 2030
Paid to the date: 100% · 319 945 USD
Remaining due payment: 0.0000 USD