Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 20 419 USD
At reservation · July 2025
Paid to the date: 10% · 20 419 USD
Remaining due payment: 183 771 USD
2
10% · 20 419 USD
September 2025
Paid to the date: 20% · 40 838 USD
Remaining due payment: 163 352 USD
3
1% · 2 042 USD
November 2025
Paid to the date: 21% · 42 880 USD
Remaining due payment: 161 310 USD
4
1% · 2 042 USD
December 2025
Paid to the date: 22% · 44 922 USD
Remaining due payment: 159 269 USD
5
1% · 2 042 USD
January 2026
Paid to the date: 23% · 46 964 USD
Remaining due payment: 157 227 USD
6
1% · 2 042 USD
February 2026
Paid to the date: 24% · 49 006 USD
Remaining due payment: 155 185 USD
Resale is available
7
10% · 20 419 USD
March 2026
Paid to the date: 34% · 69 425 USD
Remaining due payment: 134 766 USD
8
1% · 2 042 USD
April 2026
Paid to the date: 35% · 71 467 USD
Remaining due payment: 132 724 USD
9
1% · 2 042 USD
May 2026
Paid to the date: 36% · 73 509 USD
Remaining due payment: 130 682 USD
10
1% · 2 042 USD
June 2026
Paid to the date: 37% · 75 550 USD
Remaining due payment: 128 640 USD
11
1% · 2 042 USD
July 2026
Paid to the date: 38% · 77 592 USD
Remaining due payment: 126 598 USD
12
1% · 2 042 USD
August 2026
Paid to the date: 39% · 79 634 USD
Remaining due payment: 124 556 USD
13
1% · 2 042 USD
September 2026
Paid to the date: 40% · 81 676 USD
Remaining due payment: 122 514 USD
14
10% · 20 419 USD
October 2026
Paid to the date: 50% · 102 095 USD
Remaining due payment: 102 095 USD
15
1% · 2 042 USD
November 2026
Paid to the date: 51% · 104 137 USD
Remaining due payment: 100 053 USD
16
9% · 18 377 USD
December 2026
Paid to the date: 60% · 122 514 USD
Remaining due payment: 81 676 USD
17
1% · 2 042 USD
January 2027
Paid to the date: 61% · 124 556 USD
Remaining due payment: 79 634 USD
18
1% · 2 042 USD
February 2027
Paid to the date: 62% · 126 598 USD
Remaining due payment: 77 592 USD
19
1% · 2 042 USD
March 2027
Paid to the date: 63% · 128 640 USD
Remaining due payment: 75 550 USD
20
1% · 2 042 USD
April 2027
Paid to the date: 64% · 130 682 USD
Remaining due payment: 73 509 USD
21
1% · 2 042 USD
May 2027
Paid to the date: 65% · 132 724 USD
Remaining due payment: 71 467 USD
22
1% · 2 042 USD
June 2027
Paid to the date: 66% · 134 766 USD
Remaining due payment: 69 425 USD
23
1% · 2 042 USD
July 2027
Paid to the date: 67% · 136 808 USD
Remaining due payment: 67 383 USD
24
1% · 2 042 USD
August 2027
Paid to the date: 68% · 138 849 USD
Remaining due payment: 65 341 USD
25
1% · 2 042 USD
September 2027
Paid to the date: 69% · 140 891 USD
Remaining due payment: 63 299 USD
26
1% · 2 042 USD
October 2027
Paid to the date: 70% · 142 933 USD
Remaining due payment: 61 257 USD
27
1% · 2 042 USD
November 2027
Paid to the date: 71% · 144 975 USD
Remaining due payment: 59 215 USD
28
1% · 2 042 USD
December 2027
Paid to the date: 72% · 147 017 USD
Remaining due payment: 57 173 USD
29
1% · 2 042 USD
January 2028
Paid to the date: 73% · 149 059 USD
Remaining due payment: 55 131 USD
30
1% · 2 042 USD
February 2028
Paid to the date: 74% · 151 101 USD
Remaining due payment: 53 090 USD
31
1% · 2 042 USD
March 2028
Paid to the date: 75% · 153 143 USD
Remaining due payment: 51 048 USD
32
1% · 2 042 USD
April 2028
Paid to the date: 76% · 155 185 USD
Remaining due payment: 49 006 USD
33
1% · 2 042 USD
May 2028
Paid to the date: 77% · 157 227 USD
Remaining due payment: 46 964 USD
34
1% · 2 042 USD
June 2028
Paid to the date: 78% · 159 269 USD
Remaining due payment: 44 922 USD
35
1% · 2 042 USD
July 2028
Paid to the date: 79% · 161 310 USD
Remaining due payment: 42 880 USD
36
1% · 2 042 USD
August 2028
Paid to the date: 80% · 163 352 USD
Remaining due payment: 40 838 USD
37
1% · 2 042 USD
September 2028
Paid to the date: 81% · 165 394 USD
Remaining due payment: 38 796 USD
38
1% · 2 042 USD
October 2028
Paid to the date: 82% · 167 436 USD
Remaining due payment: 36 754 USD
39
1% · 2 042 USD
November 2028
Paid to the date: 83% · 169 478 USD
Remaining due payment: 34 712 USD
40
1% · 2 042 USD
December 2028
Paid to the date: 84% · 171 520 USD
Remaining due payment: 32 670 USD
41
1% · 2 042 USD
January 2029
Paid to the date: 85% · 173 562 USD
Remaining due payment: 30 629 USD
42
1% · 2 042 USD
February 2029
Paid to the date: 86% · 175 604 USD
Remaining due payment: 28 587 USD
43
1% · 2 042 USD
March 2029
Paid to the date: 87% · 177 646 USD
Remaining due payment: 26 545 USD
44
1% · 2 042 USD
April 2029
Paid to the date: 88% · 179 688 USD
Remaining due payment: 24 503 USD
45
1% · 2 042 USD
May 2029
Paid to the date: 89% · 181 729 USD
Remaining due payment: 22 461 USD
46
1% · 2 042 USD
June 2029
Paid to the date: 90% · 183 771 USD
Remaining due payment: 20 419 USD
47
1% · 2 042 USD
July 2029
Paid to the date: 91% · 185 813 USD
Remaining due payment: 18 377 USD
48
1% · 2 042 USD
August 2029
Paid to the date: 92% · 187 855 USD
Remaining due payment: 16 335 USD
49
1% · 2 042 USD
September 2029
Paid to the date: 93% · 189 897 USD
Remaining due payment: 14 293 USD
50
1% · 2 042 USD
October 2029
Paid to the date: 94% · 191 939 USD
Remaining due payment: 12 251 USD
51
1% · 2 042 USD
November 2029
Paid to the date: 95% · 193 981 USD
Remaining due payment: 10 210 USD
52
1% · 2 042 USD
December 2029
Paid to the date: 96% · 196 023 USD
Remaining due payment: 8 168 USD
53
1% · 2 042 USD
January 2030
Paid to the date: 97% · 198 065 USD
Remaining due payment: 6 126 USD
54
1% · 2 042 USD
February 2030
Paid to the date: 98% · 200 107 USD
Remaining due payment: 4 084 USD
55
1% · 2 042 USD
March 2030
Paid to the date: 99% · 202 149 USD
Remaining due payment: 2 042 USD
56
1% · 2 042 USD
April 2030
Paid to the date: 100% · 204 190 USD
Remaining due payment: 0.0000 USD