Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 27 199 USD
At reservation · August 2025
Paid to the date: 10% · 27 199 USD
Remaining due payment: 244 791 USD
2
10% · 27 199 USD
October 2025
Paid to the date: 20% · 54 398 USD
Remaining due payment: 217 592 USD
3
1% · 2 720 USD
December 2025
Paid to the date: 21% · 57 118 USD
Remaining due payment: 214 872 USD
4
1% · 2 720 USD
January 2026
Paid to the date: 22% · 59 838 USD
Remaining due payment: 212 152 USD
5
1% · 2 720 USD
February 2026
Paid to the date: 23% · 62 558 USD
Remaining due payment: 209 432 USD
6
1% · 2 720 USD
March 2026
Paid to the date: 24% · 65 278 USD
Remaining due payment: 206 712 USD
Resale is available
7
10% · 27 199 USD
April 2026
Paid to the date: 34% · 92 476 USD
Remaining due payment: 179 513 USD
8
1% · 2 720 USD
May 2026
Paid to the date: 35% · 95 196 USD
Remaining due payment: 176 793 USD
9
1% · 2 720 USD
June 2026
Paid to the date: 36% · 97 916 USD
Remaining due payment: 174 073 USD
10
1% · 2 720 USD
July 2026
Paid to the date: 37% · 100 636 USD
Remaining due payment: 171 353 USD
11
1% · 2 720 USD
August 2026
Paid to the date: 38% · 103 356 USD
Remaining due payment: 168 634 USD
12
1% · 2 720 USD
September 2026
Paid to the date: 39% · 106 076 USD
Remaining due payment: 165 914 USD
13
1% · 2 720 USD
October 2026
Paid to the date: 40% · 108 796 USD
Remaining due payment: 163 194 USD
14
10% · 27 199 USD
November 2026
Paid to the date: 50% · 135 995 USD
Remaining due payment: 135 995 USD
15
1% · 2 720 USD
December 2026
Paid to the date: 51% · 138 715 USD
Remaining due payment: 133 275 USD
16
9% · 24 479 USD
January 2027
Paid to the date: 60% · 163 194 USD
Remaining due payment: 108 796 USD
17
1% · 2 720 USD
February 2027
Paid to the date: 61% · 165 914 USD
Remaining due payment: 106 076 USD
18
1% · 2 720 USD
March 2027
Paid to the date: 62% · 168 634 USD
Remaining due payment: 103 356 USD
19
1% · 2 720 USD
April 2027
Paid to the date: 63% · 171 353 USD
Remaining due payment: 100 636 USD
20
1% · 2 720 USD
May 2027
Paid to the date: 64% · 174 073 USD
Remaining due payment: 97 916 USD
21
1% · 2 720 USD
June 2027
Paid to the date: 65% · 176 793 USD
Remaining due payment: 95 196 USD
22
1% · 2 720 USD
July 2027
Paid to the date: 66% · 179 513 USD
Remaining due payment: 92 476 USD
23
1% · 2 720 USD
August 2027
Paid to the date: 67% · 182 233 USD
Remaining due payment: 89 757 USD
24
1% · 2 720 USD
September 2027
Paid to the date: 68% · 184 953 USD
Remaining due payment: 87 037 USD
25
1% · 2 720 USD
October 2027
Paid to the date: 69% · 187 673 USD
Remaining due payment: 84 317 USD
26
1% · 2 720 USD
November 2027
Paid to the date: 70% · 190 393 USD
Remaining due payment: 81 597 USD
27
1% · 2 720 USD
December 2027
Paid to the date: 71% · 193 113 USD
Remaining due payment: 78 877 USD
28
1% · 2 720 USD
January 2028
Paid to the date: 72% · 195 832 USD
Remaining due payment: 76 157 USD
29
1% · 2 720 USD
February 2028
Paid to the date: 73% · 198 552 USD
Remaining due payment: 73 437 USD
30
1% · 2 720 USD
March 2028
Paid to the date: 74% · 201 272 USD
Remaining due payment: 70 717 USD
31
1% · 2 720 USD
April 2028
Paid to the date: 75% · 203 992 USD
Remaining due payment: 67 997 USD
32
1% · 2 720 USD
May 2028
Paid to the date: 76% · 206 712 USD
Remaining due payment: 65 278 USD
33
1% · 2 720 USD
June 2028
Paid to the date: 77% · 209 432 USD
Remaining due payment: 62 558 USD
34
1% · 2 720 USD
July 2028
Paid to the date: 78% · 212 152 USD
Remaining due payment: 59 838 USD
35
1% · 2 720 USD
August 2028
Paid to the date: 79% · 214 872 USD
Remaining due payment: 57 118 USD
36
1% · 2 720 USD
September 2028
Paid to the date: 80% · 217 592 USD
Remaining due payment: 54 398 USD
37
1% · 2 720 USD
October 2028
Paid to the date: 81% · 220 312 USD
Remaining due payment: 51 678 USD
38
1% · 2 720 USD
November 2028
Paid to the date: 82% · 223 031 USD
Remaining due payment: 48 958 USD
39
1% · 2 720 USD
December 2028
Paid to the date: 83% · 225 751 USD
Remaining due payment: 46 238 USD
40
1% · 2 720 USD
January 2029
Paid to the date: 84% · 228 471 USD
Remaining due payment: 43 518 USD
41
1% · 2 720 USD
February 2029
Paid to the date: 85% · 231 191 USD
Remaining due payment: 40 798 USD
42
1% · 2 720 USD
March 2029
Paid to the date: 86% · 233 911 USD
Remaining due payment: 38 079 USD
43
1% · 2 720 USD
April 2029
Paid to the date: 87% · 236 631 USD
Remaining due payment: 35 359 USD
44
1% · 2 720 USD
May 2029
Paid to the date: 88% · 239 351 USD
Remaining due payment: 32 639 USD
45
1% · 2 720 USD
June 2029
Paid to the date: 89% · 242 071 USD
Remaining due payment: 29 919 USD
46
1% · 2 720 USD
July 2029
Paid to the date: 90% · 244 791 USD
Remaining due payment: 27 199 USD
47
1% · 2 720 USD
August 2029
Paid to the date: 91% · 247 511 USD
Remaining due payment: 24 479 USD
48
1% · 2 720 USD
September 2029
Paid to the date: 92% · 250 230 USD
Remaining due payment: 21 759 USD
49
1% · 2 720 USD
October 2029
Paid to the date: 93% · 252 950 USD
Remaining due payment: 19 039 USD
50
1% · 2 720 USD
November 2029
Paid to the date: 94% · 255 670 USD
Remaining due payment: 16 319 USD
51
1% · 2 720 USD
December 2029
Paid to the date: 95% · 258 390 USD
Remaining due payment: 13 599 USD
52
1% · 2 720 USD
January 2030
Paid to the date: 96% · 261 110 USD
Remaining due payment: 10 880 USD
53
1% · 2 720 USD
February 2030
Paid to the date: 97% · 263 830 USD
Remaining due payment: 8 160 USD
54
1% · 2 720 USD
March 2030
Paid to the date: 98% · 266 550 USD
Remaining due payment: 5 440 USD
55
1% · 2 720 USD
April 2030
Paid to the date: 99% · 269 270 USD
Remaining due payment: 2 720 USD
56
1% · 2 720 USD
May 2030
Paid to the date: 100% · 271 990 USD
Remaining due payment: 0.0000 USD