Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 21 753 USD
At reservation · July 2025
Paid to the date: 10% · 21 753 USD
Remaining due payment: 195 778 USD
2
10% · 21 753 USD
September 2025
Paid to the date: 20% · 43 506 USD
Remaining due payment: 174 025 USD
3
1% · 2 175 USD
November 2025
Paid to the date: 21% · 45 681 USD
Remaining due payment: 171 849 USD
4
1% · 2 175 USD
December 2025
Paid to the date: 22% · 47 857 USD
Remaining due payment: 169 674 USD
5
1% · 2 175 USD
January 2026
Paid to the date: 23% · 50 032 USD
Remaining due payment: 167 499 USD
6
1% · 2 175 USD
February 2026
Paid to the date: 24% · 52 207 USD
Remaining due payment: 165 323 USD
Resale is available
7
10% · 21 753 USD
March 2026
Paid to the date: 34% · 73 960 USD
Remaining due payment: 143 570 USD
8
1% · 2 175 USD
April 2026
Paid to the date: 35% · 76 136 USD
Remaining due payment: 141 395 USD
9
1% · 2 175 USD
May 2026
Paid to the date: 36% · 78 311 USD
Remaining due payment: 139 220 USD
10
1% · 2 175 USD
June 2026
Paid to the date: 37% · 80 486 USD
Remaining due payment: 137 044 USD
11
1% · 2 175 USD
July 2026
Paid to the date: 38% · 82 662 USD
Remaining due payment: 134 869 USD
12
1% · 2 175 USD
August 2026
Paid to the date: 39% · 84 837 USD
Remaining due payment: 132 694 USD
13
1% · 2 175 USD
September 2026
Paid to the date: 40% · 87 012 USD
Remaining due payment: 130 519 USD
14
10% · 21 753 USD
October 2026
Paid to the date: 50% · 108 765 USD
Remaining due payment: 108 765 USD
15
1% · 2 175 USD
November 2026
Paid to the date: 51% · 110 941 USD
Remaining due payment: 106 590 USD
16
9% · 19 578 USD
December 2026
Paid to the date: 60% · 130 519 USD
Remaining due payment: 87 012 USD
17
1% · 2 175 USD
January 2027
Paid to the date: 61% · 132 694 USD
Remaining due payment: 84 837 USD
18
1% · 2 175 USD
February 2027
Paid to the date: 62% · 134 869 USD
Remaining due payment: 82 662 USD
19
1% · 2 175 USD
March 2027
Paid to the date: 63% · 137 044 USD
Remaining due payment: 80 486 USD
20
1% · 2 175 USD
April 2027
Paid to the date: 64% · 139 220 USD
Remaining due payment: 78 311 USD
21
1% · 2 175 USD
May 2027
Paid to the date: 65% · 141 395 USD
Remaining due payment: 76 136 USD
22
1% · 2 175 USD
June 2027
Paid to the date: 66% · 143 570 USD
Remaining due payment: 73 960 USD
23
1% · 2 175 USD
July 2027
Paid to the date: 67% · 145 746 USD
Remaining due payment: 71 785 USD
24
1% · 2 175 USD
August 2027
Paid to the date: 68% · 147 921 USD
Remaining due payment: 69 610 USD
25
1% · 2 175 USD
September 2027
Paid to the date: 69% · 150 096 USD
Remaining due payment: 67 435 USD
26
1% · 2 175 USD
October 2027
Paid to the date: 70% · 152 272 USD
Remaining due payment: 65 259 USD
27
1% · 2 175 USD
November 2027
Paid to the date: 71% · 154 447 USD
Remaining due payment: 63 084 USD
28
1% · 2 175 USD
December 2027
Paid to the date: 72% · 156 622 USD
Remaining due payment: 60 909 USD
29
1% · 2 175 USD
January 2028
Paid to the date: 73% · 158 798 USD
Remaining due payment: 58 733 USD
30
1% · 2 175 USD
February 2028
Paid to the date: 74% · 160 973 USD
Remaining due payment: 56 558 USD
31
1% · 2 175 USD
March 2028
Paid to the date: 75% · 163 148 USD
Remaining due payment: 54 383 USD
32
1% · 2 175 USD
April 2028
Paid to the date: 76% · 165 323 USD
Remaining due payment: 52 207 USD
33
1% · 2 175 USD
May 2028
Paid to the date: 77% · 167 499 USD
Remaining due payment: 50 032 USD
34
1% · 2 175 USD
June 2028
Paid to the date: 78% · 169 674 USD
Remaining due payment: 47 857 USD
35
1% · 2 175 USD
July 2028
Paid to the date: 79% · 171 849 USD
Remaining due payment: 45 681 USD
36
1% · 2 175 USD
August 2028
Paid to the date: 80% · 174 025 USD
Remaining due payment: 43 506 USD
37
1% · 2 175 USD
September 2028
Paid to the date: 81% · 176 200 USD
Remaining due payment: 41 331 USD
38
1% · 2 175 USD
October 2028
Paid to the date: 82% · 178 375 USD
Remaining due payment: 39 156 USD
39
1% · 2 175 USD
November 2028
Paid to the date: 83% · 180 551 USD
Remaining due payment: 36 980 USD
40
1% · 2 175 USD
December 2028
Paid to the date: 84% · 182 726 USD
Remaining due payment: 34 805 USD
41
1% · 2 175 USD
January 2029
Paid to the date: 85% · 184 901 USD
Remaining due payment: 32 630 USD
42
1% · 2 175 USD
February 2029
Paid to the date: 86% · 187 077 USD
Remaining due payment: 30 454 USD
43
1% · 2 175 USD
March 2029
Paid to the date: 87% · 189 252 USD
Remaining due payment: 28 279 USD
44
1% · 2 175 USD
April 2029
Paid to the date: 88% · 191 427 USD
Remaining due payment: 26 104 USD
45
1% · 2 175 USD
May 2029
Paid to the date: 89% · 193 602 USD
Remaining due payment: 23 928 USD
46
1% · 2 175 USD
June 2029
Paid to the date: 90% · 195 778 USD
Remaining due payment: 21 753 USD
47
1% · 2 175 USD
July 2029
Paid to the date: 91% · 197 953 USD
Remaining due payment: 19 578 USD
48
1% · 2 175 USD
August 2029
Paid to the date: 92% · 200 128 USD
Remaining due payment: 17 402 USD
49
1% · 2 175 USD
September 2029
Paid to the date: 93% · 202 304 USD
Remaining due payment: 15 227 USD
50
1% · 2 175 USD
October 2029
Paid to the date: 94% · 204 479 USD
Remaining due payment: 13 052 USD
51
1% · 2 175 USD
November 2029
Paid to the date: 95% · 206 654 USD
Remaining due payment: 10 877 USD
52
1% · 2 175 USD
December 2029
Paid to the date: 96% · 208 830 USD
Remaining due payment: 8 701 USD
53
1% · 2 175 USD
January 2030
Paid to the date: 97% · 211 005 USD
Remaining due payment: 6 526 USD
54
1% · 2 175 USD
February 2030
Paid to the date: 98% · 213 180 USD
Remaining due payment: 4 351 USD
55
1% · 2 175 USD
March 2030
Paid to the date: 99% · 215 356 USD
Remaining due payment: 2 175 USD
56
1% · 2 175 USD
April 2030
Paid to the date: 100% · 217 531 USD
Remaining due payment: 0.0000 USD