Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 17 697 USD
At reservation · July 2025
Paid to the date: 10% · 17 697 USD
Remaining due payment: 159 269 USD
2
10% · 17 697 USD
September 2025
Paid to the date: 20% · 35 393 USD
Remaining due payment: 141 572 USD
3
1% · 1 770 USD
November 2025
Paid to the date: 21% · 37 163 USD
Remaining due payment: 139 802 USD
4
1% · 1 770 USD
December 2025
Paid to the date: 22% · 38 932 USD
Remaining due payment: 138 033 USD
5
1% · 1 770 USD
January 2026
Paid to the date: 23% · 40 702 USD
Remaining due payment: 136 263 USD
6
1% · 1 770 USD
February 2026
Paid to the date: 24% · 42 472 USD
Remaining due payment: 134 493 USD
Resale is available
7
10% · 17 697 USD
March 2026
Paid to the date: 34% · 60 168 USD
Remaining due payment: 116 797 USD
8
1% · 1 770 USD
April 2026
Paid to the date: 35% · 61 938 USD
Remaining due payment: 115 027 USD
9
1% · 1 770 USD
May 2026
Paid to the date: 36% · 63 707 USD
Remaining due payment: 113 258 USD
10
1% · 1 770 USD
June 2026
Paid to the date: 37% · 65 477 USD
Remaining due payment: 111 488 USD
11
1% · 1 770 USD
July 2026
Paid to the date: 38% · 67 247 USD
Remaining due payment: 109 718 USD
12
1% · 1 770 USD
August 2026
Paid to the date: 39% · 69 016 USD
Remaining due payment: 107 949 USD
13
1% · 1 770 USD
September 2026
Paid to the date: 40% · 70 786 USD
Remaining due payment: 106 179 USD
14
10% · 17 697 USD
October 2026
Paid to the date: 50% · 88 483 USD
Remaining due payment: 88 483 USD
15
1% · 1 770 USD
November 2026
Paid to the date: 51% · 90 252 USD
Remaining due payment: 86 713 USD
16
9% · 15 927 USD
December 2026
Paid to the date: 60% · 106 179 USD
Remaining due payment: 70 786 USD
17
1% · 1 770 USD
January 2027
Paid to the date: 61% · 107 949 USD
Remaining due payment: 69 016 USD
18
1% · 1 770 USD
February 2027
Paid to the date: 62% · 109 718 USD
Remaining due payment: 67 247 USD
19
1% · 1 770 USD
March 2027
Paid to the date: 63% · 111 488 USD
Remaining due payment: 65 477 USD
20
1% · 1 770 USD
April 2027
Paid to the date: 64% · 113 258 USD
Remaining due payment: 63 707 USD
21
1% · 1 770 USD
May 2027
Paid to the date: 65% · 115 027 USD
Remaining due payment: 61 938 USD
22
1% · 1 770 USD
June 2027
Paid to the date: 66% · 116 797 USD
Remaining due payment: 60 168 USD
23
1% · 1 770 USD
July 2027
Paid to the date: 67% · 118 567 USD
Remaining due payment: 58 398 USD
24
1% · 1 770 USD
August 2027
Paid to the date: 68% · 120 336 USD
Remaining due payment: 56 629 USD
25
1% · 1 770 USD
September 2027
Paid to the date: 69% · 122 106 USD
Remaining due payment: 54 859 USD
26
1% · 1 770 USD
October 2027
Paid to the date: 70% · 123 876 USD
Remaining due payment: 53 090 USD
27
1% · 1 770 USD
November 2027
Paid to the date: 71% · 125 645 USD
Remaining due payment: 51 320 USD
28
1% · 1 770 USD
December 2027
Paid to the date: 72% · 127 415 USD
Remaining due payment: 49 550 USD
29
1% · 1 770 USD
January 2028
Paid to the date: 73% · 129 184 USD
Remaining due payment: 47 781 USD
30
1% · 1 770 USD
February 2028
Paid to the date: 74% · 130 954 USD
Remaining due payment: 46 011 USD
31
1% · 1 770 USD
March 2028
Paid to the date: 75% · 132 724 USD
Remaining due payment: 44 241 USD
32
1% · 1 770 USD
April 2028
Paid to the date: 76% · 134 493 USD
Remaining due payment: 42 472 USD
33
1% · 1 770 USD
May 2028
Paid to the date: 77% · 136 263 USD
Remaining due payment: 40 702 USD
34
1% · 1 770 USD
June 2028
Paid to the date: 78% · 138 033 USD
Remaining due payment: 38 932 USD
35
1% · 1 770 USD
July 2028
Paid to the date: 79% · 139 802 USD
Remaining due payment: 37 163 USD
36
1% · 1 770 USD
August 2028
Paid to the date: 80% · 141 572 USD
Remaining due payment: 35 393 USD
37
1% · 1 770 USD
September 2028
Paid to the date: 81% · 143 342 USD
Remaining due payment: 33 623 USD
38
1% · 1 770 USD
October 2028
Paid to the date: 82% · 145 111 USD
Remaining due payment: 31 854 USD
39
1% · 1 770 USD
November 2028
Paid to the date: 83% · 146 881 USD
Remaining due payment: 30 084 USD
40
1% · 1 770 USD
December 2028
Paid to the date: 84% · 148 651 USD
Remaining due payment: 28 314 USD
41
1% · 1 770 USD
January 2029
Paid to the date: 85% · 150 420 USD
Remaining due payment: 26 545 USD
42
1% · 1 770 USD
February 2029
Paid to the date: 86% · 152 190 USD
Remaining due payment: 24 775 USD
43
1% · 1 770 USD
March 2029
Paid to the date: 87% · 153 960 USD
Remaining due payment: 23 005 USD
44
1% · 1 770 USD
April 2029
Paid to the date: 88% · 155 729 USD
Remaining due payment: 21 236 USD
45
1% · 1 770 USD
May 2029
Paid to the date: 89% · 157 499 USD
Remaining due payment: 19 466 USD
46
1% · 1 770 USD
June 2029
Paid to the date: 90% · 159 269 USD
Remaining due payment: 17 697 USD
47
1% · 1 770 USD
July 2029
Paid to the date: 91% · 161 038 USD
Remaining due payment: 15 927 USD
48
1% · 1 770 USD
August 2029
Paid to the date: 92% · 162 808 USD
Remaining due payment: 14 157 USD
49
1% · 1 770 USD
September 2029
Paid to the date: 93% · 164 577 USD
Remaining due payment: 12 388 USD
50
1% · 1 770 USD
October 2029
Paid to the date: 94% · 166 347 USD
Remaining due payment: 10 618 USD
51
1% · 1 770 USD
November 2029
Paid to the date: 95% · 168 117 USD
Remaining due payment: 8 848 USD
52
1% · 1 770 USD
December 2029
Paid to the date: 96% · 169 886 USD
Remaining due payment: 7 079 USD
53
1% · 1 770 USD
January 2030
Paid to the date: 97% · 171 656 USD
Remaining due payment: 5 309 USD
54
1% · 1 770 USD
February 2030
Paid to the date: 98% · 173 426 USD
Remaining due payment: 3 539 USD
55
1% · 1 770 USD
March 2030
Paid to the date: 99% · 175 195 USD
Remaining due payment: 1 770 USD
56
1% · 1 770 USD
April 2030
Paid to the date: 100% · 176 965 USD
Remaining due payment: 0.0000 USD