Contact via WhatsApp
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
10% · 17 699 USD
At reservation · August 2025
Paid to the date: 10% · 17 699 USD
Remaining due payment: 159 292 USD
2
10% · 17 699 USD
October 2025
Paid to the date: 20% · 35 398 USD
Remaining due payment: 141 593 USD
3
1% · 1 770 USD
December 2025
Paid to the date: 21% · 37 168 USD
Remaining due payment: 139 823 USD
4
1% · 1 770 USD
January 2026
Paid to the date: 22% · 38 938 USD
Remaining due payment: 138 053 USD
5
1% · 1 770 USD
February 2026
Paid to the date: 23% · 40 708 USD
Remaining due payment: 136 283 USD
6
1% · 1 770 USD
March 2026
Paid to the date: 24% · 42 478 USD
Remaining due payment: 134 513 USD
Resale is available
7
10% · 17 699 USD
April 2026
Paid to the date: 34% · 60 177 USD
Remaining due payment: 116 814 USD
8
1% · 1 770 USD
May 2026
Paid to the date: 35% · 61 947 USD
Remaining due payment: 115 044 USD
9
1% · 1 770 USD
June 2026
Paid to the date: 36% · 63 717 USD
Remaining due payment: 113 274 USD
10
1% · 1 770 USD
July 2026
Paid to the date: 37% · 65 487 USD
Remaining due payment: 111 504 USD
11
1% · 1 770 USD
August 2026
Paid to the date: 38% · 67 257 USD
Remaining due payment: 109 735 USD
12
1% · 1 770 USD
September 2026
Paid to the date: 39% · 69 027 USD
Remaining due payment: 107 965 USD
13
1% · 1 770 USD
October 2026
Paid to the date: 40% · 70 797 USD
Remaining due payment: 106 195 USD
14
10% · 17 699 USD
November 2026
Paid to the date: 50% · 88 496 USD
Remaining due payment: 88 496 USD
15
1% · 1 770 USD
December 2026
Paid to the date: 51% · 90 266 USD
Remaining due payment: 86 726 USD
16
9% · 15 929 USD
January 2027
Paid to the date: 60% · 106 195 USD
Remaining due payment: 70 797 USD
17
1% · 1 770 USD
February 2027
Paid to the date: 61% · 107 965 USD
Remaining due payment: 69 027 USD
18
1% · 1 770 USD
March 2027
Paid to the date: 62% · 109 735 USD
Remaining due payment: 67 257 USD
19
1% · 1 770 USD
April 2027
Paid to the date: 63% · 111 504 USD
Remaining due payment: 65 487 USD
20
1% · 1 770 USD
May 2027
Paid to the date: 64% · 113 274 USD
Remaining due payment: 63 717 USD
21
1% · 1 770 USD
June 2027
Paid to the date: 65% · 115 044 USD
Remaining due payment: 61 947 USD
22
1% · 1 770 USD
July 2027
Paid to the date: 66% · 116 814 USD
Remaining due payment: 60 177 USD
23
1% · 1 770 USD
August 2027
Paid to the date: 67% · 118 584 USD
Remaining due payment: 58 407 USD
24
1% · 1 770 USD
September 2027
Paid to the date: 68% · 120 354 USD
Remaining due payment: 56 637 USD
25
1% · 1 770 USD
October 2027
Paid to the date: 69% · 122 124 USD
Remaining due payment: 54 867 USD
26
1% · 1 770 USD
November 2027
Paid to the date: 70% · 123 894 USD
Remaining due payment: 53 097 USD
27
1% · 1 770 USD
December 2027
Paid to the date: 71% · 125 664 USD
Remaining due payment: 51 327 USD
28
1% · 1 770 USD
January 2028
Paid to the date: 72% · 127 434 USD
Remaining due payment: 49 558 USD
29
1% · 1 770 USD
February 2028
Paid to the date: 73% · 129 204 USD
Remaining due payment: 47 788 USD
30
1% · 1 770 USD
March 2028
Paid to the date: 74% · 130 974 USD
Remaining due payment: 46 018 USD
31
1% · 1 770 USD
April 2028
Paid to the date: 75% · 132 743 USD
Remaining due payment: 44 248 USD
32
1% · 1 770 USD
May 2028
Paid to the date: 76% · 134 513 USD
Remaining due payment: 42 478 USD
33
1% · 1 770 USD
June 2028
Paid to the date: 77% · 136 283 USD
Remaining due payment: 40 708 USD
34
1% · 1 770 USD
July 2028
Paid to the date: 78% · 138 053 USD
Remaining due payment: 38 938 USD
35
1% · 1 770 USD
August 2028
Paid to the date: 79% · 139 823 USD
Remaining due payment: 37 168 USD
36
1% · 1 770 USD
September 2028
Paid to the date: 80% · 141 593 USD
Remaining due payment: 35 398 USD
37
1% · 1 770 USD
October 2028
Paid to the date: 81% · 143 363 USD
Remaining due payment: 33 628 USD
38
1% · 1 770 USD
November 2028
Paid to the date: 82% · 145 133 USD
Remaining due payment: 31 858 USD
39
1% · 1 770 USD
December 2028
Paid to the date: 83% · 146 903 USD
Remaining due payment: 30 089 USD
40
1% · 1 770 USD
January 2029
Paid to the date: 84% · 148 673 USD
Remaining due payment: 28 319 USD
41
1% · 1 770 USD
February 2029
Paid to the date: 85% · 150 443 USD
Remaining due payment: 26 549 USD
42
1% · 1 770 USD
March 2029
Paid to the date: 86% · 152 212 USD
Remaining due payment: 24 779 USD
43
1% · 1 770 USD
April 2029
Paid to the date: 87% · 153 982 USD
Remaining due payment: 23 009 USD
44
1% · 1 770 USD
May 2029
Paid to the date: 88% · 155 752 USD
Remaining due payment: 21 239 USD
45
1% · 1 770 USD
June 2029
Paid to the date: 89% · 157 522 USD
Remaining due payment: 19 469 USD
46
1% · 1 770 USD
July 2029
Paid to the date: 90% · 159 292 USD
Remaining due payment: 17 699 USD
47
1% · 1 770 USD
August 2029
Paid to the date: 91% · 161 062 USD
Remaining due payment: 15 929 USD
48
1% · 1 770 USD
September 2029
Paid to the date: 92% · 162 832 USD
Remaining due payment: 14 159 USD
49
1% · 1 770 USD
October 2029
Paid to the date: 93% · 164 602 USD
Remaining due payment: 12 389 USD
50
1% · 1 770 USD
November 2029
Paid to the date: 94% · 166 372 USD
Remaining due payment: 10 619 USD
51
1% · 1 770 USD
December 2029
Paid to the date: 95% · 168 142 USD
Remaining due payment: 8 850 USD
52
1% · 1 770 USD
January 2030
Paid to the date: 96% · 169 912 USD
Remaining due payment: 7 080 USD
53
1% · 1 770 USD
February 2030
Paid to the date: 97% · 171 682 USD
Remaining due payment: 5 310 USD
54
1% · 1 770 USD
March 2030
Paid to the date: 98% · 173 451 USD
Remaining due payment: 3 540 USD
55
1% · 1 770 USD
April 2030
Paid to the date: 99% · 175 221 USD
Remaining due payment: 1 770 USD
56
1% · 1 770 USD
May 2030
Paid to the date: 100% · 176 991 USD
Remaining due payment: 0.0000 USD

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use