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% · 21 754 USD
At reservation · August 2025
Paid to the date: 10% · 21 754 USD
Remaining due payment: 195 783 USD
2
10% · 21 754 USD
October 2025
Paid to the date: 20% · 43 507 USD
Remaining due payment: 174 030 USD
3
1% · 2 175 USD
December 2025
Paid to the date: 21% · 45 683 USD
Remaining due payment: 171 854 USD
4
1% · 2 175 USD
January 2026
Paid to the date: 22% · 47 858 USD
Remaining due payment: 169 679 USD
5
1% · 2 175 USD
February 2026
Paid to the date: 23% · 50 034 USD
Remaining due payment: 167 504 USD
6
1% · 2 175 USD
March 2026
Paid to the date: 24% · 52 209 USD
Remaining due payment: 165 328 USD
Resale is available
7
10% · 21 754 USD
April 2026
Paid to the date: 34% · 73 963 USD
Remaining due payment: 143 575 USD
8
1% · 2 175 USD
May 2026
Paid to the date: 35% · 76 138 USD
Remaining due payment: 141 399 USD
9
1% · 2 175 USD
June 2026
Paid to the date: 36% · 78 313 USD
Remaining due payment: 139 224 USD
10
1% · 2 175 USD
July 2026
Paid to the date: 37% · 80 489 USD
Remaining due payment: 137 048 USD
11
1% · 2 175 USD
August 2026
Paid to the date: 38% · 82 664 USD
Remaining due payment: 134 873 USD
12
1% · 2 175 USD
September 2026
Paid to the date: 39% · 84 840 USD
Remaining due payment: 132 698 USD
13
1% · 2 175 USD
October 2026
Paid to the date: 40% · 87 015 USD
Remaining due payment: 130 522 USD
14
10% · 21 754 USD
November 2026
Paid to the date: 50% · 108 769 USD
Remaining due payment: 108 769 USD
15
1% · 2 175 USD
December 2026
Paid to the date: 51% · 110 944 USD
Remaining due payment: 106 593 USD
16
9% · 19 578 USD
January 2027
Paid to the date: 60% · 130 522 USD
Remaining due payment: 87 015 USD
17
1% · 2 175 USD
February 2027
Paid to the date: 61% · 132 698 USD
Remaining due payment: 84 840 USD
18
1% · 2 175 USD
March 2027
Paid to the date: 62% · 134 873 USD
Remaining due payment: 82 664 USD
19
1% · 2 175 USD
April 2027
Paid to the date: 63% · 137 048 USD
Remaining due payment: 80 489 USD
20
1% · 2 175 USD
May 2027
Paid to the date: 64% · 139 224 USD
Remaining due payment: 78 313 USD
21
1% · 2 175 USD
June 2027
Paid to the date: 65% · 141 399 USD
Remaining due payment: 76 138 USD
22
1% · 2 175 USD
July 2027
Paid to the date: 66% · 143 575 USD
Remaining due payment: 73 963 USD
23
1% · 2 175 USD
August 2027
Paid to the date: 67% · 145 750 USD
Remaining due payment: 71 787 USD
24
1% · 2 175 USD
September 2027
Paid to the date: 68% · 147 925 USD
Remaining due payment: 69 612 USD
25
1% · 2 175 USD
October 2027
Paid to the date: 69% · 150 101 USD
Remaining due payment: 67 437 USD
26
1% · 2 175 USD
November 2027
Paid to the date: 70% · 152 276 USD
Remaining due payment: 65 261 USD
27
1% · 2 175 USD
December 2027
Paid to the date: 71% · 154 451 USD
Remaining due payment: 63 086 USD
28
1% · 2 175 USD
January 2028
Paid to the date: 72% · 156 627 USD
Remaining due payment: 60 910 USD
29
1% · 2 175 USD
February 2028
Paid to the date: 73% · 158 802 USD
Remaining due payment: 58 735 USD
30
1% · 2 175 USD
March 2028
Paid to the date: 74% · 160 978 USD
Remaining due payment: 56 560 USD
31
1% · 2 175 USD
April 2028
Paid to the date: 75% · 163 153 USD
Remaining due payment: 54 384 USD
32
1% · 2 175 USD
May 2028
Paid to the date: 76% · 165 328 USD
Remaining due payment: 52 209 USD
33
1% · 2 175 USD
June 2028
Paid to the date: 77% · 167 504 USD
Remaining due payment: 50 034 USD
34
1% · 2 175 USD
July 2028
Paid to the date: 78% · 169 679 USD
Remaining due payment: 47 858 USD
35
1% · 2 175 USD
August 2028
Paid to the date: 79% · 171 854 USD
Remaining due payment: 45 683 USD
36
1% · 2 175 USD
September 2028
Paid to the date: 80% · 174 030 USD
Remaining due payment: 43 507 USD
37
1% · 2 175 USD
October 2028
Paid to the date: 81% · 176 205 USD
Remaining due payment: 41 332 USD
38
1% · 2 175 USD
November 2028
Paid to the date: 82% · 178 381 USD
Remaining due payment: 39 157 USD
39
1% · 2 175 USD
December 2028
Paid to the date: 83% · 180 556 USD
Remaining due payment: 36 981 USD
40
1% · 2 175 USD
January 2029
Paid to the date: 84% · 182 731 USD
Remaining due payment: 34 806 USD
41
1% · 2 175 USD
February 2029
Paid to the date: 85% · 184 907 USD
Remaining due payment: 32 631 USD
42
1% · 2 175 USD
March 2029
Paid to the date: 86% · 187 082 USD
Remaining due payment: 30 455 USD
43
1% · 2 175 USD
April 2029
Paid to the date: 87% · 189 257 USD
Remaining due payment: 28 280 USD
44
1% · 2 175 USD
May 2029
Paid to the date: 88% · 191 433 USD
Remaining due payment: 26 104 USD
45
1% · 2 175 USD
June 2029
Paid to the date: 89% · 193 608 USD
Remaining due payment: 23 929 USD
46
1% · 2 175 USD
July 2029
Paid to the date: 90% · 195 783 USD
Remaining due payment: 21 754 USD
47
1% · 2 175 USD
August 2029
Paid to the date: 91% · 197 959 USD
Remaining due payment: 19 578 USD
48
1% · 2 175 USD
September 2029
Paid to the date: 92% · 200 134 USD
Remaining due payment: 17 403 USD
49
1% · 2 175 USD
October 2029
Paid to the date: 93% · 202 310 USD
Remaining due payment: 15 228 USD
50
1% · 2 175 USD
November 2029
Paid to the date: 94% · 204 485 USD
Remaining due payment: 13 052 USD
51
1% · 2 175 USD
December 2029
Paid to the date: 95% · 206 660 USD
Remaining due payment: 10 877 USD
52
1% · 2 175 USD
January 2030
Paid to the date: 96% · 208 836 USD
Remaining due payment: 8 701 USD
53
1% · 2 175 USD
February 2030
Paid to the date: 97% · 211 011 USD
Remaining due payment: 6 526 USD
54
1% · 2 175 USD
March 2030
Paid to the date: 98% · 213 186 USD
Remaining due payment: 4 351 USD
55
1% · 2 175 USD
April 2030
Paid to the date: 99% · 215 362 USD
Remaining due payment: 2 175 USD
56
1% · 2 175 USD
May 2030
Paid to the date: 100% · 217 537 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