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% · 21 756 USD
At reservation · December 2025
Paid to the date: 10% · 21 756 USD
Remaining due payment: 195 807 USD
2
10% · 21 756 USD
February 2026
Paid to the date: 20% · 43 513 USD
Remaining due payment: 174 050 USD
3
1% · 2 176 USD
April 2026
Paid to the date: 21% · 45 688 USD
Remaining due payment: 171 875 USD
4
1% · 2 176 USD
May 2026
Paid to the date: 22% · 47 864 USD
Remaining due payment: 169 699 USD
5
1% · 2 176 USD
June 2026
Paid to the date: 23% · 50 039 USD
Remaining due payment: 167 523 USD
6
1% · 2 176 USD
July 2026
Paid to the date: 24% · 52 215 USD
Remaining due payment: 165 348 USD
Resale is available
7
10% · 21 756 USD
August 2026
Paid to the date: 34% · 73 971 USD
Remaining due payment: 143 592 USD
8
1% · 2 176 USD
September 2026
Paid to the date: 35% · 76 147 USD
Remaining due payment: 141 416 USD
9
1% · 2 176 USD
October 2026
Paid to the date: 36% · 78 323 USD
Remaining due payment: 139 240 USD
10
1% · 2 176 USD
November 2026
Paid to the date: 37% · 80 498 USD
Remaining due payment: 137 065 USD
11
1% · 2 176 USD
December 2026
Paid to the date: 38% · 82 674 USD
Remaining due payment: 134 889 USD
12
1% · 2 176 USD
January 2027
Paid to the date: 39% · 84 850 USD
Remaining due payment: 132 713 USD
13
1% · 2 176 USD
February 2027
Paid to the date: 40% · 87 025 USD
Remaining due payment: 130 538 USD
14
10% · 21 756 USD
March 2027
Paid to the date: 50% · 108 781 USD
Remaining due payment: 108 781 USD
15
1% · 2 176 USD
April 2027
Paid to the date: 51% · 110 957 USD
Remaining due payment: 106 606 USD
16
9% · 19 581 USD
May 2027
Paid to the date: 60% · 130 538 USD
Remaining due payment: 87 025 USD
17
1% · 2 176 USD
June 2027
Paid to the date: 61% · 132 713 USD
Remaining due payment: 84 850 USD
18
1% · 2 176 USD
July 2027
Paid to the date: 62% · 134 889 USD
Remaining due payment: 82 674 USD
19
1% · 2 176 USD
August 2027
Paid to the date: 63% · 137 065 USD
Remaining due payment: 80 498 USD
20
1% · 2 176 USD
September 2027
Paid to the date: 64% · 139 240 USD
Remaining due payment: 78 323 USD
21
1% · 2 176 USD
October 2027
Paid to the date: 65% · 141 416 USD
Remaining due payment: 76 147 USD
22
1% · 2 176 USD
November 2027
Paid to the date: 66% · 143 592 USD
Remaining due payment: 73 971 USD
23
1% · 2 176 USD
December 2027
Paid to the date: 67% · 145 767 USD
Remaining due payment: 71 796 USD
24
1% · 2 176 USD
January 2028
Paid to the date: 68% · 147 943 USD
Remaining due payment: 69 620 USD
25
1% · 2 176 USD
February 2028
Paid to the date: 69% · 150 118 USD
Remaining due payment: 67 445 USD
26
1% · 2 176 USD
March 2028
Paid to the date: 70% · 152 294 USD
Remaining due payment: 65 269 USD
27
1% · 2 176 USD
April 2028
Paid to the date: 71% · 154 470 USD
Remaining due payment: 63 093 USD
28
1% · 2 176 USD
May 2028
Paid to the date: 72% · 156 645 USD
Remaining due payment: 60 918 USD
29
1% · 2 176 USD
June 2028
Paid to the date: 73% · 158 821 USD
Remaining due payment: 58 742 USD
30
1% · 2 176 USD
July 2028
Paid to the date: 74% · 160 997 USD
Remaining due payment: 56 566 USD
31
1% · 2 176 USD
August 2028
Paid to the date: 75% · 163 172 USD
Remaining due payment: 54 391 USD
32
1% · 2 176 USD
September 2028
Paid to the date: 76% · 165 348 USD
Remaining due payment: 52 215 USD
33
1% · 2 176 USD
October 2028
Paid to the date: 77% · 167 523 USD
Remaining due payment: 50 039 USD
34
1% · 2 176 USD
November 2028
Paid to the date: 78% · 169 699 USD
Remaining due payment: 47 864 USD
35
1% · 2 176 USD
December 2028
Paid to the date: 79% · 171 875 USD
Remaining due payment: 45 688 USD
36
1% · 2 176 USD
January 2029
Paid to the date: 80% · 174 050 USD
Remaining due payment: 43 513 USD
37
1% · 2 176 USD
February 2029
Paid to the date: 81% · 176 226 USD
Remaining due payment: 41 337 USD
38
1% · 2 176 USD
March 2029
Paid to the date: 82% · 178 402 USD
Remaining due payment: 39 161 USD
39
1% · 2 176 USD
April 2029
Paid to the date: 83% · 180 577 USD
Remaining due payment: 36 986 USD
40
1% · 2 176 USD
May 2029
Paid to the date: 84% · 182 753 USD
Remaining due payment: 34 810 USD
41
1% · 2 176 USD
June 2029
Paid to the date: 85% · 184 928 USD
Remaining due payment: 32 634 USD
42
1% · 2 176 USD
July 2029
Paid to the date: 86% · 187 104 USD
Remaining due payment: 30 459 USD
43
1% · 2 176 USD
August 2029
Paid to the date: 87% · 189 280 USD
Remaining due payment: 28 283 USD
44
1% · 2 176 USD
September 2029
Paid to the date: 88% · 191 455 USD
Remaining due payment: 26 108 USD
45
1% · 2 176 USD
October 2029
Paid to the date: 89% · 193 631 USD
Remaining due payment: 23 932 USD
46
1% · 2 176 USD
November 2029
Paid to the date: 90% · 195 807 USD
Remaining due payment: 21 756 USD
47
1% · 2 176 USD
December 2029
Paid to the date: 91% · 197 982 USD
Remaining due payment: 19 581 USD
48
1% · 2 176 USD
January 2030
Paid to the date: 92% · 200 158 USD
Remaining due payment: 17 405 USD
49
1% · 2 176 USD
February 2030
Paid to the date: 93% · 202 334 USD
Remaining due payment: 15 229 USD
50
1% · 2 176 USD
March 2030
Paid to the date: 94% · 204 509 USD
Remaining due payment: 13 054 USD
51
1% · 2 176 USD
April 2030
Paid to the date: 95% · 206 685 USD
Remaining due payment: 10 878 USD
52
1% · 2 176 USD
May 2030
Paid to the date: 96% · 208 860 USD
Remaining due payment: 8 703 USD
53
1% · 2 176 USD
June 2030
Paid to the date: 97% · 211 036 USD
Remaining due payment: 6 527 USD
54
1% · 2 176 USD
July 2030
Paid to the date: 98% · 213 212 USD
Remaining due payment: 4 351 USD
55
1% · 2 176 USD
August 2030
Paid to the date: 99% · 215 387 USD
Remaining due payment: 2 176 USD
56
1% · 2 176 USD
September 2030
Paid to the date: 100% · 217 563 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