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% · 21 753 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

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