Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 27 202 USD
At reservation · July 2025
Paid to the date: 10% · 27 202 USD
Remaining due payment: 244 819 USD
2
10% · 27 202 USD
September 2025
Paid to the date: 20% · 54 404 USD
Remaining due payment: 217 617 USD
3
1% · 2 720 USD
November 2025
Paid to the date: 21% · 57 125 USD
Remaining due payment: 214 897 USD
4
1% · 2 720 USD
December 2025
Paid to the date: 22% · 59 845 USD
Remaining due payment: 212 177 USD
5
1% · 2 720 USD
January 2026
Paid to the date: 23% · 62 565 USD
Remaining due payment: 209 457 USD
6
1% · 2 720 USD
February 2026
Paid to the date: 24% · 65 285 USD
Remaining due payment: 206 736 USD
Resale is available
7
10% · 27 202 USD
March 2026
Paid to the date: 34% · 92 487 USD
Remaining due payment: 179 534 USD
8
1% · 2 720 USD
April 2026
Paid to the date: 35% · 95 208 USD
Remaining due payment: 176 814 USD
9
1% · 2 720 USD
May 2026
Paid to the date: 36% · 97 928 USD
Remaining due payment: 174 094 USD
10
1% · 2 720 USD
June 2026
Paid to the date: 37% · 100 648 USD
Remaining due payment: 171 374 USD
11
1% · 2 720 USD
July 2026
Paid to the date: 38% · 103 368 USD
Remaining due payment: 168 653 USD
12
1% · 2 720 USD
August 2026
Paid to the date: 39% · 106 088 USD
Remaining due payment: 165 933 USD
13
1% · 2 720 USD
September 2026
Paid to the date: 40% · 108 809 USD
Remaining due payment: 163 213 USD
14
10% · 27 202 USD
October 2026
Paid to the date: 50% · 136 011 USD
Remaining due payment: 136 011 USD
15
1% · 2 720 USD
November 2026
Paid to the date: 51% · 138 731 USD
Remaining due payment: 133 291 USD
16
9% · 24 482 USD
December 2026
Paid to the date: 60% · 163 213 USD
Remaining due payment: 108 809 USD
17
1% · 2 720 USD
January 2027
Paid to the date: 61% · 165 933 USD
Remaining due payment: 106 088 USD
18
1% · 2 720 USD
February 2027
Paid to the date: 62% · 168 653 USD
Remaining due payment: 103 368 USD
19
1% · 2 720 USD
March 2027
Paid to the date: 63% · 171 374 USD
Remaining due payment: 100 648 USD
20
1% · 2 720 USD
April 2027
Paid to the date: 64% · 174 094 USD
Remaining due payment: 97 928 USD
21
1% · 2 720 USD
May 2027
Paid to the date: 65% · 176 814 USD
Remaining due payment: 95 208 USD
22
1% · 2 720 USD
June 2027
Paid to the date: 66% · 179 534 USD
Remaining due payment: 92 487 USD
23
1% · 2 720 USD
July 2027
Paid to the date: 67% · 182 254 USD
Remaining due payment: 89 767 USD
24
1% · 2 720 USD
August 2027
Paid to the date: 68% · 184 975 USD
Remaining due payment: 87 047 USD
25
1% · 2 720 USD
September 2027
Paid to the date: 69% · 187 695 USD
Remaining due payment: 84 327 USD
26
1% · 2 720 USD
October 2027
Paid to the date: 70% · 190 415 USD
Remaining due payment: 81 606 USD
27
1% · 2 720 USD
November 2027
Paid to the date: 71% · 193 135 USD
Remaining due payment: 78 886 USD
28
1% · 2 720 USD
December 2027
Paid to the date: 72% · 195 855 USD
Remaining due payment: 76 166 USD
29
1% · 2 720 USD
January 2028
Paid to the date: 73% · 198 576 USD
Remaining due payment: 73 446 USD
30
1% · 2 720 USD
February 2028
Paid to the date: 74% · 201 296 USD
Remaining due payment: 70 726 USD
31
1% · 2 720 USD
March 2028
Paid to the date: 75% · 204 016 USD
Remaining due payment: 68 005 USD
32
1% · 2 720 USD
April 2028
Paid to the date: 76% · 206 736 USD
Remaining due payment: 65 285 USD
33
1% · 2 720 USD
May 2028
Paid to the date: 77% · 209 457 USD
Remaining due payment: 62 565 USD
34
1% · 2 720 USD
June 2028
Paid to the date: 78% · 212 177 USD
Remaining due payment: 59 845 USD
35
1% · 2 720 USD
July 2028
Paid to the date: 79% · 214 897 USD
Remaining due payment: 57 125 USD
36
1% · 2 720 USD
August 2028
Paid to the date: 80% · 217 617 USD
Remaining due payment: 54 404 USD
37
1% · 2 720 USD
September 2028
Paid to the date: 81% · 220 337 USD
Remaining due payment: 51 684 USD
38
1% · 2 720 USD
October 2028
Paid to the date: 82% · 223 058 USD
Remaining due payment: 48 964 USD
39
1% · 2 720 USD
November 2028
Paid to the date: 83% · 225 778 USD
Remaining due payment: 46 244 USD
40
1% · 2 720 USD
December 2028
Paid to the date: 84% · 228 498 USD
Remaining due payment: 43 523 USD
41
1% · 2 720 USD
January 2029
Paid to the date: 85% · 231 218 USD
Remaining due payment: 40 803 USD
42
1% · 2 720 USD
February 2029
Paid to the date: 86% · 233 938 USD
Remaining due payment: 38 083 USD
43
1% · 2 720 USD
March 2029
Paid to the date: 87% · 236 659 USD
Remaining due payment: 35 363 USD
44
1% · 2 720 USD
April 2029
Paid to the date: 88% · 239 379 USD
Remaining due payment: 32 643 USD
45
1% · 2 720 USD
May 2029
Paid to the date: 89% · 242 099 USD
Remaining due payment: 29 922 USD
46
1% · 2 720 USD
June 2029
Paid to the date: 90% · 244 819 USD
Remaining due payment: 27 202 USD
47
1% · 2 720 USD
July 2029
Paid to the date: 91% · 247 540 USD
Remaining due payment: 24 482 USD
48
1% · 2 720 USD
August 2029
Paid to the date: 92% · 250 260 USD
Remaining due payment: 21 762 USD
49
1% · 2 720 USD
September 2029
Paid to the date: 93% · 252 980 USD
Remaining due payment: 19 042 USD
50
1% · 2 720 USD
October 2029
Paid to the date: 94% · 255 700 USD
Remaining due payment: 16 321 USD
51
1% · 2 720 USD
November 2029
Paid to the date: 95% · 258 420 USD
Remaining due payment: 13 601 USD
52
1% · 2 720 USD
December 2029
Paid to the date: 96% · 261 141 USD
Remaining due payment: 10 881 USD
53
1% · 2 720 USD
January 2030
Paid to the date: 97% · 263 861 USD
Remaining due payment: 8 161 USD
54
1% · 2 720 USD
February 2030
Paid to the date: 98% · 266 581 USD
Remaining due payment: 5 440 USD
55
1% · 2 720 USD
March 2030
Paid to the date: 99% · 269 301 USD
Remaining due payment: 2 720 USD
56
1% · 2 720 USD
April 2030
Paid to the date: 100% · 272 021 USD
Remaining due payment: 0.0000 USD