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% · 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

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