Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 33 760 USD
At reservation · August 2025
Paid to the date: 10% · 33 760 USD
Remaining due payment: 303 841 USD
2
10% · 33 760 USD
October 2025
Paid to the date: 20% · 67 520 USD
Remaining due payment: 270 081 USD
3
1% · 3 376 USD
December 2025
Paid to the date: 21% · 70 896 USD
Remaining due payment: 266 705 USD
4
1% · 3 376 USD
January 2026
Paid to the date: 22% · 74 272 USD
Remaining due payment: 263 329 USD
5
1% · 3 376 USD
February 2026
Paid to the date: 23% · 77 648 USD
Remaining due payment: 259 953 USD
6
1% · 3 376 USD
March 2026
Paid to the date: 24% · 81 024 USD
Remaining due payment: 256 577 USD
Resale is available
7
10% · 33 760 USD
April 2026
Paid to the date: 34% · 114 784 USD
Remaining due payment: 222 817 USD
8
1% · 3 376 USD
May 2026
Paid to the date: 35% · 118 160 USD
Remaining due payment: 219 441 USD
9
1% · 3 376 USD
June 2026
Paid to the date: 36% · 121 536 USD
Remaining due payment: 216 065 USD
10
1% · 3 376 USD
July 2026
Paid to the date: 37% · 124 912 USD
Remaining due payment: 212 689 USD
11
1% · 3 376 USD
August 2026
Paid to the date: 38% · 128 288 USD
Remaining due payment: 209 313 USD
12
1% · 3 376 USD
September 2026
Paid to the date: 39% · 131 664 USD
Remaining due payment: 205 937 USD
13
1% · 3 376 USD
October 2026
Paid to the date: 40% · 135 040 USD
Remaining due payment: 202 561 USD
14
10% · 33 760 USD
November 2026
Paid to the date: 50% · 168 801 USD
Remaining due payment: 168 800 USD
15
1% · 3 376 USD
December 2026
Paid to the date: 51% · 172 177 USD
Remaining due payment: 165 424 USD
16
9% · 30 384 USD
January 2027
Paid to the date: 60% · 202 561 USD
Remaining due payment: 135 040 USD
17
1% · 3 376 USD
February 2027
Paid to the date: 61% · 205 937 USD
Remaining due payment: 131 664 USD
18
1% · 3 376 USD
March 2027
Paid to the date: 62% · 209 313 USD
Remaining due payment: 128 288 USD
19
1% · 3 376 USD
April 2027
Paid to the date: 63% · 212 689 USD
Remaining due payment: 124 912 USD
20
1% · 3 376 USD
May 2027
Paid to the date: 64% · 216 065 USD
Remaining due payment: 121 536 USD
21
1% · 3 376 USD
June 2027
Paid to the date: 65% · 219 441 USD
Remaining due payment: 118 160 USD
22
1% · 3 376 USD
July 2027
Paid to the date: 66% · 222 817 USD
Remaining due payment: 114 784 USD
23
1% · 3 376 USD
August 2027
Paid to the date: 67% · 226 193 USD
Remaining due payment: 111 408 USD
24
1% · 3 376 USD
September 2027
Paid to the date: 68% · 229 569 USD
Remaining due payment: 108 032 USD
25
1% · 3 376 USD
October 2027
Paid to the date: 69% · 232 945 USD
Remaining due payment: 104 656 USD
26
1% · 3 376 USD
November 2027
Paid to the date: 70% · 236 321 USD
Remaining due payment: 101 280 USD
27
1% · 3 376 USD
December 2027
Paid to the date: 71% · 239 697 USD
Remaining due payment: 97 904 USD
28
1% · 3 376 USD
January 2028
Paid to the date: 72% · 243 073 USD
Remaining due payment: 94 528 USD
29
1% · 3 376 USD
February 2028
Paid to the date: 73% · 246 449 USD
Remaining due payment: 91 152 USD
30
1% · 3 376 USD
March 2028
Paid to the date: 74% · 249 825 USD
Remaining due payment: 87 776 USD
31
1% · 3 376 USD
April 2028
Paid to the date: 75% · 253 201 USD
Remaining due payment: 84 400 USD
32
1% · 3 376 USD
May 2028
Paid to the date: 76% · 256 577 USD
Remaining due payment: 81 024 USD
33
1% · 3 376 USD
June 2028
Paid to the date: 77% · 259 953 USD
Remaining due payment: 77 648 USD
34
1% · 3 376 USD
July 2028
Paid to the date: 78% · 263 329 USD
Remaining due payment: 74 272 USD
35
1% · 3 376 USD
August 2028
Paid to the date: 79% · 266 705 USD
Remaining due payment: 70 896 USD
36
1% · 3 376 USD
September 2028
Paid to the date: 80% · 270 081 USD
Remaining due payment: 67 520 USD
37
1% · 3 376 USD
October 2028
Paid to the date: 81% · 273 457 USD
Remaining due payment: 64 144 USD
38
1% · 3 376 USD
November 2028
Paid to the date: 82% · 276 833 USD
Remaining due payment: 60 768 USD
39
1% · 3 376 USD
December 2028
Paid to the date: 83% · 280 209 USD
Remaining due payment: 57 392 USD
40
1% · 3 376 USD
January 2029
Paid to the date: 84% · 283 585 USD
Remaining due payment: 54 016 USD
41
1% · 3 376 USD
February 2029
Paid to the date: 85% · 286 961 USD
Remaining due payment: 50 640 USD
42
1% · 3 376 USD
March 2029
Paid to the date: 86% · 290 337 USD
Remaining due payment: 47 264 USD
43
1% · 3 376 USD
April 2029
Paid to the date: 87% · 293 713 USD
Remaining due payment: 43 888 USD
44
1% · 3 376 USD
May 2029
Paid to the date: 88% · 297 089 USD
Remaining due payment: 40 512 USD
45
1% · 3 376 USD
June 2029
Paid to the date: 89% · 300 465 USD
Remaining due payment: 37 136 USD
46
1% · 3 376 USD
July 2029
Paid to the date: 90% · 303 841 USD
Remaining due payment: 33 760 USD
47
1% · 3 376 USD
August 2029
Paid to the date: 91% · 307 217 USD
Remaining due payment: 30 384 USD
48
1% · 3 376 USD
September 2029
Paid to the date: 92% · 310 593 USD
Remaining due payment: 27 008 USD
49
1% · 3 376 USD
October 2029
Paid to the date: 93% · 313 969 USD
Remaining due payment: 23 632 USD
50
1% · 3 376 USD
November 2029
Paid to the date: 94% · 317 345 USD
Remaining due payment: 20 256 USD
51
1% · 3 376 USD
December 2029
Paid to the date: 95% · 320 721 USD
Remaining due payment: 16 880 USD
52
1% · 3 376 USD
January 2030
Paid to the date: 96% · 324 097 USD
Remaining due payment: 13 504 USD
53
1% · 3 376 USD
February 2030
Paid to the date: 97% · 327 473 USD
Remaining due payment: 10 128 USD
54
1% · 3 376 USD
March 2030
Paid to the date: 98% · 330 849 USD
Remaining due payment: 6 752 USD
55
1% · 3 376 USD
April 2030
Paid to the date: 99% · 334 225 USD
Remaining due payment: 3 376 USD
56
1% · 3 376 USD
May 2030
Paid to the date: 100% · 337 601 USD
Remaining due payment: 0.0000 USD