Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 19 061 USD
At reservation · August 2025
Paid to the date: 10% · 19 061 USD
Remaining due payment: 171 545 USD
2
10% · 19 061 USD
October 2025
Paid to the date: 20% · 38 121 USD
Remaining due payment: 152 485 USD
3
1% · 1 906 USD
December 2025
Paid to the date: 21% · 40 027 USD
Remaining due payment: 150 579 USD
4
1% · 1 906 USD
January 2026
Paid to the date: 22% · 41 933 USD
Remaining due payment: 148 672 USD
5
1% · 1 906 USD
February 2026
Paid to the date: 23% · 43 839 USD
Remaining due payment: 146 766 USD
6
1% · 1 906 USD
March 2026
Paid to the date: 24% · 45 745 USD
Remaining due payment: 144 860 USD
Resale is available
7
10% · 19 061 USD
April 2026
Paid to the date: 34% · 64 806 USD
Remaining due payment: 125 800 USD
8
1% · 1 906 USD
May 2026
Paid to the date: 35% · 66 712 USD
Remaining due payment: 123 894 USD
9
1% · 1 906 USD
June 2026
Paid to the date: 36% · 68 618 USD
Remaining due payment: 121 988 USD
10
1% · 1 906 USD
July 2026
Paid to the date: 37% · 70 524 USD
Remaining due payment: 120 082 USD
11
1% · 1 906 USD
August 2026
Paid to the date: 38% · 72 430 USD
Remaining due payment: 118 176 USD
12
1% · 1 906 USD
September 2026
Paid to the date: 39% · 74 336 USD
Remaining due payment: 116 269 USD
13
1% · 1 906 USD
October 2026
Paid to the date: 40% · 76 242 USD
Remaining due payment: 114 363 USD
14
10% · 19 061 USD
November 2026
Paid to the date: 50% · 95 303 USD
Remaining due payment: 95 303 USD
15
1% · 1 906 USD
December 2026
Paid to the date: 51% · 97 209 USD
Remaining due payment: 93 397 USD
16
9% · 17 155 USD
January 2027
Paid to the date: 60% · 114 363 USD
Remaining due payment: 76 242 USD
17
1% · 1 906 USD
February 2027
Paid to the date: 61% · 116 269 USD
Remaining due payment: 74 336 USD
18
1% · 1 906 USD
March 2027
Paid to the date: 62% · 118 176 USD
Remaining due payment: 72 430 USD
19
1% · 1 906 USD
April 2027
Paid to the date: 63% · 120 082 USD
Remaining due payment: 70 524 USD
20
1% · 1 906 USD
May 2027
Paid to the date: 64% · 121 988 USD
Remaining due payment: 68 618 USD
21
1% · 1 906 USD
June 2027
Paid to the date: 65% · 123 894 USD
Remaining due payment: 66 712 USD
22
1% · 1 906 USD
July 2027
Paid to the date: 66% · 125 800 USD
Remaining due payment: 64 806 USD
23
1% · 1 906 USD
August 2027
Paid to the date: 67% · 127 706 USD
Remaining due payment: 62 900 USD
24
1% · 1 906 USD
September 2027
Paid to the date: 68% · 129 612 USD
Remaining due payment: 60 994 USD
25
1% · 1 906 USD
October 2027
Paid to the date: 69% · 131 518 USD
Remaining due payment: 59 088 USD
26
1% · 1 906 USD
November 2027
Paid to the date: 70% · 133 424 USD
Remaining due payment: 57 182 USD
27
1% · 1 906 USD
December 2027
Paid to the date: 71% · 135 330 USD
Remaining due payment: 55 276 USD
28
1% · 1 906 USD
January 2028
Paid to the date: 72% · 137 236 USD
Remaining due payment: 53 370 USD
29
1% · 1 906 USD
February 2028
Paid to the date: 73% · 139 142 USD
Remaining due payment: 51 464 USD
30
1% · 1 906 USD
March 2028
Paid to the date: 74% · 141 048 USD
Remaining due payment: 49 557 USD
31
1% · 1 906 USD
April 2028
Paid to the date: 75% · 142 954 USD
Remaining due payment: 47 651 USD
32
1% · 1 906 USD
May 2028
Paid to the date: 76% · 144 860 USD
Remaining due payment: 45 745 USD
33
1% · 1 906 USD
June 2028
Paid to the date: 77% · 146 766 USD
Remaining due payment: 43 839 USD
34
1% · 1 906 USD
July 2028
Paid to the date: 78% · 148 672 USD
Remaining due payment: 41 933 USD
35
1% · 1 906 USD
August 2028
Paid to the date: 79% · 150 578 USD
Remaining due payment: 40 027 USD
36
1% · 1 906 USD
September 2028
Paid to the date: 80% · 152 485 USD
Remaining due payment: 38 121 USD
37
1% · 1 906 USD
October 2028
Paid to the date: 81% · 154 391 USD
Remaining due payment: 36 215 USD
38
1% · 1 906 USD
November 2028
Paid to the date: 82% · 156 297 USD
Remaining due payment: 34 309 USD
39
1% · 1 906 USD
December 2028
Paid to the date: 83% · 158 203 USD
Remaining due payment: 32 403 USD
40
1% · 1 906 USD
January 2029
Paid to the date: 84% · 160 109 USD
Remaining due payment: 30 497 USD
41
1% · 1 906 USD
February 2029
Paid to the date: 85% · 162 015 USD
Remaining due payment: 28 591 USD
42
1% · 1 906 USD
March 2029
Paid to the date: 86% · 163 921 USD
Remaining due payment: 26 685 USD
43
1% · 1 906 USD
April 2029
Paid to the date: 87% · 165 827 USD
Remaining due payment: 24 779 USD
44
1% · 1 906 USD
May 2029
Paid to the date: 88% · 167 733 USD
Remaining due payment: 22 873 USD
45
1% · 1 906 USD
June 2029
Paid to the date: 89% · 169 639 USD
Remaining due payment: 20 967 USD
46
1% · 1 906 USD
July 2029
Paid to the date: 90% · 171 545 USD
Remaining due payment: 19 061 USD
47
1% · 1 906 USD
August 2029
Paid to the date: 91% · 173 451 USD
Remaining due payment: 17 155 USD
48
1% · 1 906 USD
September 2029
Paid to the date: 92% · 175 357 USD
Remaining due payment: 15 248 USD
49
1% · 1 906 USD
October 2029
Paid to the date: 93% · 177 263 USD
Remaining due payment: 13 342 USD
50
1% · 1 906 USD
November 2029
Paid to the date: 94% · 179 169 USD
Remaining due payment: 11 436 USD
51
1% · 1 906 USD
December 2029
Paid to the date: 95% · 181 075 USD
Remaining due payment: 9 530 USD
52
1% · 1 906 USD
January 2030
Paid to the date: 96% · 182 981 USD
Remaining due payment: 7 624 USD
53
1% · 1 906 USD
February 2030
Paid to the date: 97% · 184 888 USD
Remaining due payment: 5 718 USD
54
1% · 1 906 USD
March 2030
Paid to the date: 98% · 186 794 USD
Remaining due payment: 3 812 USD
55
1% · 1 906 USD
April 2030
Paid to the date: 99% · 188 700 USD
Remaining due payment: 1 906 USD
56
1% · 1 906 USD
May 2030
Paid to the date: 100% · 190 606 USD
Remaining due payment: 0.0000 USD