Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 36 755 USD
At reservation · July 2025
Paid to the date: 10% · 36 755 USD
Remaining due payment: 330 795 USD
2
10% · 36 755 USD
September 2025
Paid to the date: 20% · 73 510 USD
Remaining due payment: 294 040 USD
3
1% · 3 675 USD
November 2025
Paid to the date: 21% · 77 185 USD
Remaining due payment: 290 364 USD
4
1% · 3 675 USD
December 2025
Paid to the date: 22% · 80 861 USD
Remaining due payment: 286 689 USD
5
1% · 3 675 USD
January 2026
Paid to the date: 23% · 84 536 USD
Remaining due payment: 283 013 USD
6
1% · 3 675 USD
February 2026
Paid to the date: 24% · 88 212 USD
Remaining due payment: 279 338 USD
Resale is available
7
10% · 36 755 USD
March 2026
Paid to the date: 34% · 124 967 USD
Remaining due payment: 242 583 USD
8
1% · 3 675 USD
April 2026
Paid to the date: 35% · 128 642 USD
Remaining due payment: 238 907 USD
9
1% · 3 675 USD
May 2026
Paid to the date: 36% · 132 318 USD
Remaining due payment: 235 232 USD
10
1% · 3 675 USD
June 2026
Paid to the date: 37% · 135 993 USD
Remaining due payment: 231 556 USD
11
1% · 3 675 USD
July 2026
Paid to the date: 38% · 139 669 USD
Remaining due payment: 227 881 USD
12
1% · 3 675 USD
August 2026
Paid to the date: 39% · 143 344 USD
Remaining due payment: 224 205 USD
13
1% · 3 675 USD
September 2026
Paid to the date: 40% · 147 020 USD
Remaining due payment: 220 530 USD
14
10% · 36 755 USD
October 2026
Paid to the date: 50% · 183 775 USD
Remaining due payment: 183 775 USD
15
1% · 3 675 USD
November 2026
Paid to the date: 51% · 187 450 USD
Remaining due payment: 180 099 USD
16
9% · 33 079 USD
December 2026
Paid to the date: 60% · 220 530 USD
Remaining due payment: 147 020 USD
17
1% · 3 675 USD
January 2027
Paid to the date: 61% · 224 205 USD
Remaining due payment: 143 344 USD
18
1% · 3 675 USD
February 2027
Paid to the date: 62% · 227 881 USD
Remaining due payment: 139 669 USD
19
1% · 3 675 USD
March 2027
Paid to the date: 63% · 231 556 USD
Remaining due payment: 135 993 USD
20
1% · 3 675 USD
April 2027
Paid to the date: 64% · 235 232 USD
Remaining due payment: 132 318 USD
21
1% · 3 675 USD
May 2027
Paid to the date: 65% · 238 907 USD
Remaining due payment: 128 642 USD
22
1% · 3 675 USD
June 2027
Paid to the date: 66% · 242 583 USD
Remaining due payment: 124 967 USD
23
1% · 3 675 USD
July 2027
Paid to the date: 67% · 246 258 USD
Remaining due payment: 121 291 USD
24
1% · 3 675 USD
August 2027
Paid to the date: 68% · 249 934 USD
Remaining due payment: 117 616 USD
25
1% · 3 675 USD
September 2027
Paid to the date: 69% · 253 609 USD
Remaining due payment: 113 940 USD
26
1% · 3 675 USD
October 2027
Paid to the date: 70% · 257 285 USD
Remaining due payment: 110 265 USD
27
1% · 3 675 USD
November 2027
Paid to the date: 71% · 260 960 USD
Remaining due payment: 106 589 USD
28
1% · 3 675 USD
December 2027
Paid to the date: 72% · 264 636 USD
Remaining due payment: 102 914 USD
29
1% · 3 675 USD
January 2028
Paid to the date: 73% · 268 311 USD
Remaining due payment: 99 238 USD
30
1% · 3 675 USD
February 2028
Paid to the date: 74% · 271 987 USD
Remaining due payment: 95 563 USD
31
1% · 3 675 USD
March 2028
Paid to the date: 75% · 275 662 USD
Remaining due payment: 91 887 USD
32
1% · 3 675 USD
April 2028
Paid to the date: 76% · 279 338 USD
Remaining due payment: 88 212 USD
33
1% · 3 675 USD
May 2028
Paid to the date: 77% · 283 013 USD
Remaining due payment: 84 536 USD
34
1% · 3 675 USD
June 2028
Paid to the date: 78% · 286 689 USD
Remaining due payment: 80 861 USD
35
1% · 3 675 USD
July 2028
Paid to the date: 79% · 290 364 USD
Remaining due payment: 77 185 USD
36
1% · 3 675 USD
August 2028
Paid to the date: 80% · 294 040 USD
Remaining due payment: 73 510 USD
37
1% · 3 675 USD
September 2028
Paid to the date: 81% · 297 715 USD
Remaining due payment: 69 834 USD
38
1% · 3 675 USD
October 2028
Paid to the date: 82% · 301 391 USD
Remaining due payment: 66 159 USD
39
1% · 3 675 USD
November 2028
Paid to the date: 83% · 305 066 USD
Remaining due payment: 62 483 USD
40
1% · 3 675 USD
December 2028
Paid to the date: 84% · 308 742 USD
Remaining due payment: 58 808 USD
41
1% · 3 675 USD
January 2029
Paid to the date: 85% · 312 417 USD
Remaining due payment: 55 132 USD
42
1% · 3 675 USD
February 2029
Paid to the date: 86% · 316 093 USD
Remaining due payment: 51 457 USD
43
1% · 3 675 USD
March 2029
Paid to the date: 87% · 319 768 USD
Remaining due payment: 47 781 USD
44
1% · 3 675 USD
April 2029
Paid to the date: 88% · 323 444 USD
Remaining due payment: 44 106 USD
45
1% · 3 675 USD
May 2029
Paid to the date: 89% · 327 119 USD
Remaining due payment: 40 430 USD
46
1% · 3 675 USD
June 2029
Paid to the date: 90% · 330 795 USD
Remaining due payment: 36 755 USD
47
1% · 3 675 USD
July 2029
Paid to the date: 91% · 334 470 USD
Remaining due payment: 33 079 USD
48
1% · 3 675 USD
August 2029
Paid to the date: 92% · 338 146 USD
Remaining due payment: 29 404 USD
49
1% · 3 675 USD
September 2029
Paid to the date: 93% · 341 821 USD
Remaining due payment: 25 728 USD
50
1% · 3 675 USD
October 2029
Paid to the date: 94% · 345 497 USD
Remaining due payment: 22 053 USD
51
1% · 3 675 USD
November 2029
Paid to the date: 95% · 349 172 USD
Remaining due payment: 18 377 USD
52
1% · 3 675 USD
December 2029
Paid to the date: 96% · 352 847 USD
Remaining due payment: 14 702 USD
53
1% · 3 675 USD
January 2030
Paid to the date: 97% · 356 523 USD
Remaining due payment: 11 026 USD
54
1% · 3 675 USD
February 2030
Paid to the date: 98% · 360 198 USD
Remaining due payment: 7 351 USD
55
1% · 3 675 USD
March 2030
Paid to the date: 99% · 363 874 USD
Remaining due payment: 3 676 USD
56
1% · 3 675 USD
April 2030
Paid to the date: 100% · 367 549 USD
Remaining due payment: 0.0000 USD