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