Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 991 USD
At reservation · August 2025
Paid to the date: 10% · 31 991 USD
Remaining due payment: 287 916 USD
2
10% · 31 991 USD
October 2025
Paid to the date: 20% · 63 981 USD
Remaining due payment: 255 925 USD
3
1% · 3 199 USD
December 2025
Paid to the date: 21% · 67 180 USD
Remaining due payment: 252 726 USD
4
1% · 3 199 USD
January 2026
Paid to the date: 22% · 70 379 USD
Remaining due payment: 249 527 USD
5
1% · 3 199 USD
February 2026
Paid to the date: 23% · 73 578 USD
Remaining due payment: 246 328 USD
6
1% · 3 199 USD
March 2026
Paid to the date: 24% · 76 778 USD
Remaining due payment: 243 129 USD
Resale is available
7
10% · 31 991 USD
April 2026
Paid to the date: 34% · 108 768 USD
Remaining due payment: 211 138 USD
8
1% · 3 199 USD
May 2026
Paid to the date: 35% · 111 967 USD
Remaining due payment: 207 939 USD
9
1% · 3 199 USD
June 2026
Paid to the date: 36% · 115 166 USD
Remaining due payment: 204 740 USD
10
1% · 3 199 USD
July 2026
Paid to the date: 37% · 118 365 USD
Remaining due payment: 201 541 USD
11
1% · 3 199 USD
August 2026
Paid to the date: 38% · 121 564 USD
Remaining due payment: 198 342 USD
12
1% · 3 199 USD
September 2026
Paid to the date: 39% · 124 763 USD
Remaining due payment: 195 143 USD
13
1% · 3 199 USD
October 2026
Paid to the date: 40% · 127 963 USD
Remaining due payment: 191 944 USD
14
10% · 31 991 USD
November 2026
Paid to the date: 50% · 159 953 USD
Remaining due payment: 159 953 USD
15
1% · 3 199 USD
December 2026
Paid to the date: 51% · 163 152 USD
Remaining due payment: 156 754 USD
16
9% · 28 792 USD
January 2027
Paid to the date: 60% · 191 944 USD
Remaining due payment: 127 963 USD
17
1% · 3 199 USD
February 2027
Paid to the date: 61% · 195 143 USD
Remaining due payment: 124 763 USD
18
1% · 3 199 USD
March 2027
Paid to the date: 62% · 198 342 USD
Remaining due payment: 121 564 USD
19
1% · 3 199 USD
April 2027
Paid to the date: 63% · 201 541 USD
Remaining due payment: 118 365 USD
20
1% · 3 199 USD
May 2027
Paid to the date: 64% · 204 740 USD
Remaining due payment: 115 166 USD
21
1% · 3 199 USD
June 2027
Paid to the date: 65% · 207 939 USD
Remaining due payment: 111 967 USD
22
1% · 3 199 USD
July 2027
Paid to the date: 66% · 211 138 USD
Remaining due payment: 108 768 USD
23
1% · 3 199 USD
August 2027
Paid to the date: 67% · 214 337 USD
Remaining due payment: 105 569 USD
24
1% · 3 199 USD
September 2027
Paid to the date: 68% · 217 536 USD
Remaining due payment: 102 370 USD
25
1% · 3 199 USD
October 2027
Paid to the date: 69% · 220 735 USD
Remaining due payment: 99 171 USD
26
1% · 3 199 USD
November 2027
Paid to the date: 70% · 223 934 USD
Remaining due payment: 95 972 USD
27
1% · 3 199 USD
December 2027
Paid to the date: 71% · 227 134 USD
Remaining due payment: 92 773 USD
28
1% · 3 199 USD
January 2028
Paid to the date: 72% · 230 333 USD
Remaining due payment: 89 574 USD
29
1% · 3 199 USD
February 2028
Paid to the date: 73% · 233 532 USD
Remaining due payment: 86 375 USD
30
1% · 3 199 USD
March 2028
Paid to the date: 74% · 236 731 USD
Remaining due payment: 83 176 USD
31
1% · 3 199 USD
April 2028
Paid to the date: 75% · 239 930 USD
Remaining due payment: 79 977 USD
32
1% · 3 199 USD
May 2028
Paid to the date: 76% · 243 129 USD
Remaining due payment: 76 778 USD
33
1% · 3 199 USD
June 2028
Paid to the date: 77% · 246 328 USD
Remaining due payment: 73 578 USD
34
1% · 3 199 USD
July 2028
Paid to the date: 78% · 249 527 USD
Remaining due payment: 70 379 USD
35
1% · 3 199 USD
August 2028
Paid to the date: 79% · 252 726 USD
Remaining due payment: 67 180 USD
36
1% · 3 199 USD
September 2028
Paid to the date: 80% · 255 925 USD
Remaining due payment: 63 981 USD
37
1% · 3 199 USD
October 2028
Paid to the date: 81% · 259 124 USD
Remaining due payment: 60 782 USD
38
1% · 3 199 USD
November 2028
Paid to the date: 82% · 262 323 USD
Remaining due payment: 57 583 USD
39
1% · 3 199 USD
December 2028
Paid to the date: 83% · 265 522 USD
Remaining due payment: 54 384 USD
40
1% · 3 199 USD
January 2029
Paid to the date: 84% · 268 721 USD
Remaining due payment: 51 185 USD
41
1% · 3 199 USD
February 2029
Paid to the date: 85% · 271 920 USD
Remaining due payment: 47 986 USD
42
1% · 3 199 USD
March 2029
Paid to the date: 86% · 275 119 USD
Remaining due payment: 44 787 USD
43
1% · 3 199 USD
April 2029
Paid to the date: 87% · 278 319 USD
Remaining due payment: 41 588 USD
44
1% · 3 199 USD
May 2029
Paid to the date: 88% · 281 518 USD
Remaining due payment: 38 389 USD
45
1% · 3 199 USD
June 2029
Paid to the date: 89% · 284 717 USD
Remaining due payment: 35 190 USD
46
1% · 3 199 USD
July 2029
Paid to the date: 90% · 287 916 USD
Remaining due payment: 31 991 USD
47
1% · 3 199 USD
August 2029
Paid to the date: 91% · 291 115 USD
Remaining due payment: 28 792 USD
48
1% · 3 199 USD
September 2029
Paid to the date: 92% · 294 314 USD
Remaining due payment: 25 593 USD
49
1% · 3 199 USD
October 2029
Paid to the date: 93% · 297 513 USD
Remaining due payment: 22 393 USD
50
1% · 3 199 USD
November 2029
Paid to the date: 94% · 300 712 USD
Remaining due payment: 19 194 USD
51
1% · 3 199 USD
December 2029
Paid to the date: 95% · 303 911 USD
Remaining due payment: 15 995 USD
52
1% · 3 199 USD
January 2030
Paid to the date: 96% · 307 110 USD
Remaining due payment: 12 796 USD
53
1% · 3 199 USD
February 2030
Paid to the date: 97% · 310 309 USD
Remaining due payment: 9 597 USD
54
1% · 3 199 USD
March 2030
Paid to the date: 98% · 313 508 USD
Remaining due payment: 6 398 USD
55
1% · 3 199 USD
April 2030
Paid to the date: 99% · 316 707 USD
Remaining due payment: 3 199 USD
56
1% · 3 199 USD
May 2030
Paid to the date: 100% · 319 906 USD
Remaining due payment: 0.0000 USD