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