Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 17 671 USD
At reservation · July 2025
Paid to the date: 10% · 17 671 USD
Remaining due payment: 159 037 USD
2
10% · 17 671 USD
September 2025
Paid to the date: 20% · 35 342 USD
Remaining due payment: 141 366 USD
3
1% · 1 767 USD
November 2025
Paid to the date: 21% · 37 109 USD
Remaining due payment: 139 599 USD
4
1% · 1 767 USD
December 2025
Paid to the date: 22% · 38 876 USD
Remaining due payment: 137 832 USD
5
1% · 1 767 USD
January 2026
Paid to the date: 23% · 40 643 USD
Remaining due payment: 136 065 USD
6
1% · 1 767 USD
February 2026
Paid to the date: 24% · 42 410 USD
Remaining due payment: 134 298 USD
Resale is available
7
10% · 17 671 USD
March 2026
Paid to the date: 34% · 60 081 USD
Remaining due payment: 116 627 USD
8
1% · 1 767 USD
April 2026
Paid to the date: 35% · 61 848 USD
Remaining due payment: 114 860 USD
9
1% · 1 767 USD
May 2026
Paid to the date: 36% · 63 615 USD
Remaining due payment: 113 093 USD
10
1% · 1 767 USD
June 2026
Paid to the date: 37% · 65 382 USD
Remaining due payment: 111 326 USD
11
1% · 1 767 USD
July 2026
Paid to the date: 38% · 67 149 USD
Remaining due payment: 109 559 USD
12
1% · 1 767 USD
August 2026
Paid to the date: 39% · 68 916 USD
Remaining due payment: 107 792 USD
13
1% · 1 767 USD
September 2026
Paid to the date: 40% · 70 683 USD
Remaining due payment: 106 025 USD
14
10% · 17 671 USD
October 2026
Paid to the date: 50% · 88 354 USD
Remaining due payment: 88 354 USD
15
1% · 1 767 USD
November 2026
Paid to the date: 51% · 90 121 USD
Remaining due payment: 86 587 USD
16
9% · 15 904 USD
December 2026
Paid to the date: 60% · 106 025 USD
Remaining due payment: 70 683 USD
17
1% · 1 767 USD
January 2027
Paid to the date: 61% · 107 792 USD
Remaining due payment: 68 916 USD
18
1% · 1 767 USD
February 2027
Paid to the date: 62% · 109 559 USD
Remaining due payment: 67 149 USD
19
1% · 1 767 USD
March 2027
Paid to the date: 63% · 111 326 USD
Remaining due payment: 65 382 USD
20
1% · 1 767 USD
April 2027
Paid to the date: 64% · 113 093 USD
Remaining due payment: 63 615 USD
21
1% · 1 767 USD
May 2027
Paid to the date: 65% · 114 860 USD
Remaining due payment: 61 848 USD
22
1% · 1 767 USD
June 2027
Paid to the date: 66% · 116 627 USD
Remaining due payment: 60 081 USD
23
1% · 1 767 USD
July 2027
Paid to the date: 67% · 118 394 USD
Remaining due payment: 58 314 USD
24
1% · 1 767 USD
August 2027
Paid to the date: 68% · 120 161 USD
Remaining due payment: 56 546 USD
25
1% · 1 767 USD
September 2027
Paid to the date: 69% · 121 928 USD
Remaining due payment: 54 779 USD
26
1% · 1 767 USD
October 2027
Paid to the date: 70% · 123 695 USD
Remaining due payment: 53 012 USD
27
1% · 1 767 USD
November 2027
Paid to the date: 71% · 125 463 USD
Remaining due payment: 51 245 USD
28
1% · 1 767 USD
December 2027
Paid to the date: 72% · 127 230 USD
Remaining due payment: 49 478 USD
29
1% · 1 767 USD
January 2028
Paid to the date: 73% · 128 997 USD
Remaining due payment: 47 711 USD
30
1% · 1 767 USD
February 2028
Paid to the date: 74% · 130 764 USD
Remaining due payment: 45 944 USD
31
1% · 1 767 USD
March 2028
Paid to the date: 75% · 132 531 USD
Remaining due payment: 44 177 USD
32
1% · 1 767 USD
April 2028
Paid to the date: 76% · 134 298 USD
Remaining due payment: 42 410 USD
33
1% · 1 767 USD
May 2028
Paid to the date: 77% · 136 065 USD
Remaining due payment: 40 643 USD
34
1% · 1 767 USD
June 2028
Paid to the date: 78% · 137 832 USD
Remaining due payment: 38 876 USD
35
1% · 1 767 USD
July 2028
Paid to the date: 79% · 139 599 USD
Remaining due payment: 37 109 USD
36
1% · 1 767 USD
August 2028
Paid to the date: 80% · 141 366 USD
Remaining due payment: 35 342 USD
37
1% · 1 767 USD
September 2028
Paid to the date: 81% · 143 133 USD
Remaining due payment: 33 574 USD
38
1% · 1 767 USD
October 2028
Paid to the date: 82% · 144 900 USD
Remaining due payment: 31 807 USD
39
1% · 1 767 USD
November 2028
Paid to the date: 83% · 146 667 USD
Remaining due payment: 30 040 USD
40
1% · 1 767 USD
December 2028
Paid to the date: 84% · 148 435 USD
Remaining due payment: 28 273 USD
41
1% · 1 767 USD
January 2029
Paid to the date: 85% · 150 202 USD
Remaining due payment: 26 506 USD
42
1% · 1 767 USD
February 2029
Paid to the date: 86% · 151 969 USD
Remaining due payment: 24 739 USD
43
1% · 1 767 USD
March 2029
Paid to the date: 87% · 153 736 USD
Remaining due payment: 22 972 USD
44
1% · 1 767 USD
April 2029
Paid to the date: 88% · 155 503 USD
Remaining due payment: 21 205 USD
45
1% · 1 767 USD
May 2029
Paid to the date: 89% · 157 270 USD
Remaining due payment: 19 438 USD
46
1% · 1 767 USD
June 2029
Paid to the date: 90% · 159 037 USD
Remaining due payment: 17 671 USD
47
1% · 1 767 USD
July 2029
Paid to the date: 91% · 160 804 USD
Remaining due payment: 15 904 USD
48
1% · 1 767 USD
August 2029
Paid to the date: 92% · 162 571 USD
Remaining due payment: 14 137 USD
49
1% · 1 767 USD
September 2029
Paid to the date: 93% · 164 338 USD
Remaining due payment: 12 370 USD
50
1% · 1 767 USD
October 2029
Paid to the date: 94% · 166 105 USD
Remaining due payment: 10 602 USD
51
1% · 1 767 USD
November 2029
Paid to the date: 95% · 167 872 USD
Remaining due payment: 8 835 USD
52
1% · 1 767 USD
December 2029
Paid to the date: 96% · 169 639 USD
Remaining due payment: 7 068 USD
53
1% · 1 767 USD
January 2030
Paid to the date: 97% · 171 407 USD
Remaining due payment: 5 301 USD
54
1% · 1 767 USD
February 2030
Paid to the date: 98% · 173 174 USD
Remaining due payment: 3 534 USD
55
1% · 1 767 USD
March 2030
Paid to the date: 99% · 174 941 USD
Remaining due payment: 1 767 USD
56
1% · 1 767 USD
April 2030
Paid to the date: 100% · 176 708 USD
Remaining due payment: 0.0000 USD