Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 39 041 USD
At reservation · August 2025
Paid to the date: 10% · 39 041 USD
Remaining due payment: 351 371 USD
2
10% · 39 041 USD
October 2025
Paid to the date: 20% · 78 082 USD
Remaining due payment: 312 330 USD
3
1% · 3 904 USD
December 2025
Paid to the date: 21% · 81 987 USD
Remaining due payment: 308 426 USD
4
1% · 3 904 USD
January 2026
Paid to the date: 22% · 85 891 USD
Remaining due payment: 304 521 USD
5
1% · 3 904 USD
February 2026
Paid to the date: 23% · 89 795 USD
Remaining due payment: 300 617 USD
6
1% · 3 904 USD
March 2026
Paid to the date: 24% · 93 699 USD
Remaining due payment: 296 713 USD
Resale is available
7
10% · 39 041 USD
April 2026
Paid to the date: 34% · 132 740 USD
Remaining due payment: 257 672 USD
8
1% · 3 904 USD
May 2026
Paid to the date: 35% · 136 644 USD
Remaining due payment: 253 768 USD
9
1% · 3 904 USD
June 2026
Paid to the date: 36% · 140 548 USD
Remaining due payment: 249 864 USD
10
1% · 3 904 USD
July 2026
Paid to the date: 37% · 144 452 USD
Remaining due payment: 245 960 USD
11
1% · 3 904 USD
August 2026
Paid to the date: 38% · 148 357 USD
Remaining due payment: 242 056 USD
12
1% · 3 904 USD
September 2026
Paid to the date: 39% · 152 261 USD
Remaining due payment: 238 151 USD
13
1% · 3 904 USD
October 2026
Paid to the date: 40% · 156 165 USD
Remaining due payment: 234 247 USD
14
10% · 39 041 USD
November 2026
Paid to the date: 50% · 195 206 USD
Remaining due payment: 195 206 USD
15
1% · 3 904 USD
December 2026
Paid to the date: 51% · 199 110 USD
Remaining due payment: 191 302 USD
16
9% · 35 137 USD
January 2027
Paid to the date: 60% · 234 247 USD
Remaining due payment: 156 165 USD
17
1% · 3 904 USD
February 2027
Paid to the date: 61% · 238 151 USD
Remaining due payment: 152 261 USD
18
1% · 3 904 USD
March 2027
Paid to the date: 62% · 242 056 USD
Remaining due payment: 148 357 USD
19
1% · 3 904 USD
April 2027
Paid to the date: 63% · 245 960 USD
Remaining due payment: 144 452 USD
20
1% · 3 904 USD
May 2027
Paid to the date: 64% · 249 864 USD
Remaining due payment: 140 548 USD
21
1% · 3 904 USD
June 2027
Paid to the date: 65% · 253 768 USD
Remaining due payment: 136 644 USD
22
1% · 3 904 USD
July 2027
Paid to the date: 66% · 257 672 USD
Remaining due payment: 132 740 USD
23
1% · 3 904 USD
August 2027
Paid to the date: 67% · 261 576 USD
Remaining due payment: 128 836 USD
24
1% · 3 904 USD
September 2027
Paid to the date: 68% · 265 480 USD
Remaining due payment: 124 932 USD
25
1% · 3 904 USD
October 2027
Paid to the date: 69% · 269 384 USD
Remaining due payment: 121 028 USD
26
1% · 3 904 USD
November 2027
Paid to the date: 70% · 273 288 USD
Remaining due payment: 117 124 USD
27
1% · 3 904 USD
December 2027
Paid to the date: 71% · 277 193 USD
Remaining due payment: 113 220 USD
28
1% · 3 904 USD
January 2028
Paid to the date: 72% · 281 097 USD
Remaining due payment: 109 315 USD
29
1% · 3 904 USD
February 2028
Paid to the date: 73% · 285 001 USD
Remaining due payment: 105 411 USD
30
1% · 3 904 USD
March 2028
Paid to the date: 74% · 288 905 USD
Remaining due payment: 101 507 USD
31
1% · 3 904 USD
April 2028
Paid to the date: 75% · 292 809 USD
Remaining due payment: 97 603 USD
32
1% · 3 904 USD
May 2028
Paid to the date: 76% · 296 713 USD
Remaining due payment: 93 699 USD
33
1% · 3 904 USD
June 2028
Paid to the date: 77% · 300 617 USD
Remaining due payment: 89 795 USD
34
1% · 3 904 USD
July 2028
Paid to the date: 78% · 304 521 USD
Remaining due payment: 85 891 USD
35
1% · 3 904 USD
August 2028
Paid to the date: 79% · 308 426 USD
Remaining due payment: 81 987 USD
36
1% · 3 904 USD
September 2028
Paid to the date: 80% · 312 330 USD
Remaining due payment: 78 082 USD
37
1% · 3 904 USD
October 2028
Paid to the date: 81% · 316 234 USD
Remaining due payment: 74 178 USD
38
1% · 3 904 USD
November 2028
Paid to the date: 82% · 320 138 USD
Remaining due payment: 70 274 USD
39
1% · 3 904 USD
December 2028
Paid to the date: 83% · 324 042 USD
Remaining due payment: 66 370 USD
40
1% · 3 904 USD
January 2029
Paid to the date: 84% · 327 946 USD
Remaining due payment: 62 466 USD
41
1% · 3 904 USD
February 2029
Paid to the date: 85% · 331 850 USD
Remaining due payment: 58 562 USD
42
1% · 3 904 USD
March 2029
Paid to the date: 86% · 335 754 USD
Remaining due payment: 54 658 USD
43
1% · 3 904 USD
April 2029
Paid to the date: 87% · 339 659 USD
Remaining due payment: 50 754 USD
44
1% · 3 904 USD
May 2029
Paid to the date: 88% · 343 563 USD
Remaining due payment: 46 849 USD
45
1% · 3 904 USD
June 2029
Paid to the date: 89% · 347 467 USD
Remaining due payment: 42 945 USD
46
1% · 3 904 USD
July 2029
Paid to the date: 90% · 351 371 USD
Remaining due payment: 39 041 USD
47
1% · 3 904 USD
August 2029
Paid to the date: 91% · 355 275 USD
Remaining due payment: 35 137 USD
48
1% · 3 904 USD
September 2029
Paid to the date: 92% · 359 179 USD
Remaining due payment: 31 233 USD
49
1% · 3 904 USD
October 2029
Paid to the date: 93% · 363 083 USD
Remaining due payment: 27 329 USD
50
1% · 3 904 USD
November 2029
Paid to the date: 94% · 366 987 USD
Remaining due payment: 23 425 USD
51
1% · 3 904 USD
December 2029
Paid to the date: 95% · 370 891 USD
Remaining due payment: 19 521 USD
52
1% · 3 904 USD
January 2030
Paid to the date: 96% · 374 796 USD
Remaining due payment: 15 616 USD
53
1% · 3 904 USD
February 2030
Paid to the date: 97% · 378 700 USD
Remaining due payment: 11 712 USD
54
1% · 3 904 USD
March 2030
Paid to the date: 98% · 382 604 USD
Remaining due payment: 7 808 USD
55
1% · 3 904 USD
April 2030
Paid to the date: 99% · 386 508 USD
Remaining due payment: 3 904 USD
56
1% · 3 904 USD
May 2030
Paid to the date: 100% · 390 412 USD
Remaining due payment: 0.0000 USD