Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 39 047 USD
At reservation · July 2025
Paid to the date: 10% · 39 047 USD
Remaining due payment: 351 422 USD
2
10% · 39 047 USD
September 2025
Paid to the date: 20% · 78 094 USD
Remaining due payment: 312 375 USD
3
1% · 3 905 USD
November 2025
Paid to the date: 21% · 81 999 USD
Remaining due payment: 308 471 USD
4
1% · 3 905 USD
December 2025
Paid to the date: 22% · 85 903 USD
Remaining due payment: 304 566 USD
5
1% · 3 905 USD
January 2026
Paid to the date: 23% · 89 808 USD
Remaining due payment: 300 661 USD
6
1% · 3 905 USD
February 2026
Paid to the date: 24% · 93 713 USD
Remaining due payment: 296 757 USD
Resale is available
7
10% · 39 047 USD
March 2026
Paid to the date: 34% · 132 760 USD
Remaining due payment: 257 710 USD
8
1% · 3 905 USD
April 2026
Paid to the date: 35% · 136 664 USD
Remaining due payment: 253 805 USD
9
1% · 3 905 USD
May 2026
Paid to the date: 36% · 140 569 USD
Remaining due payment: 249 900 USD
10
1% · 3 905 USD
June 2026
Paid to the date: 37% · 144 474 USD
Remaining due payment: 245 996 USD
11
1% · 3 905 USD
July 2026
Paid to the date: 38% · 148 378 USD
Remaining due payment: 242 091 USD
12
1% · 3 905 USD
August 2026
Paid to the date: 39% · 152 283 USD
Remaining due payment: 238 186 USD
13
1% · 3 905 USD
September 2026
Paid to the date: 40% · 156 188 USD
Remaining due payment: 234 282 USD
14
10% · 39 047 USD
October 2026
Paid to the date: 50% · 195 235 USD
Remaining due payment: 195 235 USD
15
1% · 3 905 USD
November 2026
Paid to the date: 51% · 199 139 USD
Remaining due payment: 191 330 USD
16
9% · 35 142 USD
December 2026
Paid to the date: 60% · 234 282 USD
Remaining due payment: 156 188 USD
17
1% · 3 905 USD
January 2027
Paid to the date: 61% · 238 186 USD
Remaining due payment: 152 283 USD
18
1% · 3 905 USD
February 2027
Paid to the date: 62% · 242 091 USD
Remaining due payment: 148 378 USD
19
1% · 3 905 USD
March 2027
Paid to the date: 63% · 245 996 USD
Remaining due payment: 144 474 USD
20
1% · 3 905 USD
April 2027
Paid to the date: 64% · 249 900 USD
Remaining due payment: 140 569 USD
21
1% · 3 905 USD
May 2027
Paid to the date: 65% · 253 805 USD
Remaining due payment: 136 664 USD
22
1% · 3 905 USD
June 2027
Paid to the date: 66% · 257 710 USD
Remaining due payment: 132 760 USD
23
1% · 3 905 USD
July 2027
Paid to the date: 67% · 261 614 USD
Remaining due payment: 128 855 USD
24
1% · 3 905 USD
August 2027
Paid to the date: 68% · 265 519 USD
Remaining due payment: 124 950 USD
25
1% · 3 905 USD
September 2027
Paid to the date: 69% · 269 424 USD
Remaining due payment: 121 045 USD
26
1% · 3 905 USD
October 2027
Paid to the date: 70% · 273 329 USD
Remaining due payment: 117 141 USD
27
1% · 3 905 USD
November 2027
Paid to the date: 71% · 277 233 USD
Remaining due payment: 113 236 USD
28
1% · 3 905 USD
December 2027
Paid to the date: 72% · 281 138 USD
Remaining due payment: 109 331 USD
29
1% · 3 905 USD
January 2028
Paid to the date: 73% · 285 043 USD
Remaining due payment: 105 427 USD
30
1% · 3 905 USD
February 2028
Paid to the date: 74% · 288 947 USD
Remaining due payment: 101 522 USD
31
1% · 3 905 USD
March 2028
Paid to the date: 75% · 292 852 USD
Remaining due payment: 97 617 USD
32
1% · 3 905 USD
April 2028
Paid to the date: 76% · 296 757 USD
Remaining due payment: 93 713 USD
33
1% · 3 905 USD
May 2028
Paid to the date: 77% · 300 661 USD
Remaining due payment: 89 808 USD
34
1% · 3 905 USD
June 2028
Paid to the date: 78% · 304 566 USD
Remaining due payment: 85 903 USD
35
1% · 3 905 USD
July 2028
Paid to the date: 79% · 308 471 USD
Remaining due payment: 81 999 USD
36
1% · 3 905 USD
August 2028
Paid to the date: 80% · 312 375 USD
Remaining due payment: 78 094 USD
37
1% · 3 905 USD
September 2028
Paid to the date: 81% · 316 280 USD
Remaining due payment: 74 189 USD
38
1% · 3 905 USD
October 2028
Paid to the date: 82% · 320 185 USD
Remaining due payment: 70 284 USD
39
1% · 3 905 USD
November 2028
Paid to the date: 83% · 324 090 USD
Remaining due payment: 66 380 USD
40
1% · 3 905 USD
December 2028
Paid to the date: 84% · 327 994 USD
Remaining due payment: 62 475 USD
41
1% · 3 905 USD
January 2029
Paid to the date: 85% · 331 899 USD
Remaining due payment: 58 570 USD
42
1% · 3 905 USD
February 2029
Paid to the date: 86% · 335 804 USD
Remaining due payment: 54 666 USD
43
1% · 3 905 USD
March 2029
Paid to the date: 87% · 339 708 USD
Remaining due payment: 50 761 USD
44
1% · 3 905 USD
April 2029
Paid to the date: 88% · 343 613 USD
Remaining due payment: 46 856 USD
45
1% · 3 905 USD
May 2029
Paid to the date: 89% · 347 518 USD
Remaining due payment: 42 952 USD
46
1% · 3 905 USD
June 2029
Paid to the date: 90% · 351 422 USD
Remaining due payment: 39 047 USD
47
1% · 3 905 USD
July 2029
Paid to the date: 91% · 355 327 USD
Remaining due payment: 35 142 USD
48
1% · 3 905 USD
August 2029
Paid to the date: 92% · 359 232 USD
Remaining due payment: 31 238 USD
49
1% · 3 905 USD
September 2029
Paid to the date: 93% · 363 136 USD
Remaining due payment: 27 333 USD
50
1% · 3 905 USD
October 2029
Paid to the date: 94% · 367 041 USD
Remaining due payment: 23 428 USD
51
1% · 3 905 USD
November 2029
Paid to the date: 95% · 370 946 USD
Remaining due payment: 19 523 USD
52
1% · 3 905 USD
December 2029
Paid to the date: 96% · 374 851 USD
Remaining due payment: 15 619 USD
53
1% · 3 905 USD
January 2030
Paid to the date: 97% · 378 755 USD
Remaining due payment: 11 714 USD
54
1% · 3 905 USD
February 2030
Paid to the date: 98% · 382 660 USD
Remaining due payment: 7 809 USD
55
1% · 3 905 USD
March 2030
Paid to the date: 99% · 386 565 USD
Remaining due payment: 3 905 USD
56
1% · 3 905 USD
April 2030
Paid to the date: 100% · 390 469 USD
Remaining due payment: 0.0000 USD