Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 47 918 USD
At reservation · August 2025
Paid to the date: 10% · 47 918 USD
Remaining due payment: 431 263 USD
2
10% · 47 918 USD
October 2025
Paid to the date: 20% · 95 836 USD
Remaining due payment: 383 345 USD
3
1% · 4 792 USD
December 2025
Paid to the date: 21% · 100 628 USD
Remaining due payment: 378 553 USD
4
1% · 4 792 USD
January 2026
Paid to the date: 22% · 105 420 USD
Remaining due payment: 373 761 USD
5
1% · 4 792 USD
February 2026
Paid to the date: 23% · 110 212 USD
Remaining due payment: 368 969 USD
6
1% · 4 792 USD
March 2026
Paid to the date: 24% · 115 003 USD
Remaining due payment: 364 177 USD
Resale is available
7
10% · 47 918 USD
April 2026
Paid to the date: 34% · 162 921 USD
Remaining due payment: 316 259 USD
8
1% · 4 792 USD
May 2026
Paid to the date: 35% · 167 713 USD
Remaining due payment: 311 468 USD
9
1% · 4 792 USD
June 2026
Paid to the date: 36% · 172 505 USD
Remaining due payment: 306 676 USD
10
1% · 4 792 USD
July 2026
Paid to the date: 37% · 177 297 USD
Remaining due payment: 301 884 USD
11
1% · 4 792 USD
August 2026
Paid to the date: 38% · 182 089 USD
Remaining due payment: 297 092 USD
12
1% · 4 792 USD
September 2026
Paid to the date: 39% · 186 881 USD
Remaining due payment: 292 300 USD
13
1% · 4 792 USD
October 2026
Paid to the date: 40% · 191 672 USD
Remaining due payment: 287 508 USD
14
10% · 47 918 USD
November 2026
Paid to the date: 50% · 239 590 USD
Remaining due payment: 239 590 USD
15
1% · 4 792 USD
December 2026
Paid to the date: 51% · 244 382 USD
Remaining due payment: 234 799 USD
16
9% · 43 126 USD
January 2027
Paid to the date: 60% · 287 508 USD
Remaining due payment: 191 672 USD
17
1% · 4 792 USD
February 2027
Paid to the date: 61% · 292 300 USD
Remaining due payment: 186 881 USD
18
1% · 4 792 USD
March 2027
Paid to the date: 62% · 297 092 USD
Remaining due payment: 182 089 USD
19
1% · 4 792 USD
April 2027
Paid to the date: 63% · 301 884 USD
Remaining due payment: 177 297 USD
20
1% · 4 792 USD
May 2027
Paid to the date: 64% · 306 676 USD
Remaining due payment: 172 505 USD
21
1% · 4 792 USD
June 2027
Paid to the date: 65% · 311 468 USD
Remaining due payment: 167 713 USD
22
1% · 4 792 USD
July 2027
Paid to the date: 66% · 316 259 USD
Remaining due payment: 162 921 USD
23
1% · 4 792 USD
August 2027
Paid to the date: 67% · 321 051 USD
Remaining due payment: 158 130 USD
24
1% · 4 792 USD
September 2027
Paid to the date: 68% · 325 843 USD
Remaining due payment: 153 338 USD
25
1% · 4 792 USD
October 2027
Paid to the date: 69% · 330 635 USD
Remaining due payment: 148 546 USD
26
1% · 4 792 USD
November 2027
Paid to the date: 70% · 335 427 USD
Remaining due payment: 143 754 USD
27
1% · 4 792 USD
December 2027
Paid to the date: 71% · 340 218 USD
Remaining due payment: 138 962 USD
28
1% · 4 792 USD
January 2028
Paid to the date: 72% · 345 010 USD
Remaining due payment: 134 171 USD
29
1% · 4 792 USD
February 2028
Paid to the date: 73% · 349 802 USD
Remaining due payment: 129 379 USD
30
1% · 4 792 USD
March 2028
Paid to the date: 74% · 354 594 USD
Remaining due payment: 124 587 USD
31
1% · 4 792 USD
April 2028
Paid to the date: 75% · 359 386 USD
Remaining due payment: 119 795 USD
32
1% · 4 792 USD
May 2028
Paid to the date: 76% · 364 177 USD
Remaining due payment: 115 003 USD
33
1% · 4 792 USD
June 2028
Paid to the date: 77% · 368 969 USD
Remaining due payment: 110 212 USD
34
1% · 4 792 USD
July 2028
Paid to the date: 78% · 373 761 USD
Remaining due payment: 105 420 USD
35
1% · 4 792 USD
August 2028
Paid to the date: 79% · 378 553 USD
Remaining due payment: 100 628 USD
36
1% · 4 792 USD
September 2028
Paid to the date: 80% · 383 345 USD
Remaining due payment: 95 836 USD
37
1% · 4 792 USD
October 2028
Paid to the date: 81% · 388 136 USD
Remaining due payment: 91 044 USD
38
1% · 4 792 USD
November 2028
Paid to the date: 82% · 392 928 USD
Remaining due payment: 86 253 USD
39
1% · 4 792 USD
December 2028
Paid to the date: 83% · 397 720 USD
Remaining due payment: 81 461 USD
40
1% · 4 792 USD
January 2029
Paid to the date: 84% · 402 512 USD
Remaining due payment: 76 669 USD
41
1% · 4 792 USD
February 2029
Paid to the date: 85% · 407 304 USD
Remaining due payment: 71 877 USD
42
1% · 4 792 USD
March 2029
Paid to the date: 86% · 412 096 USD
Remaining due payment: 67 085 USD
43
1% · 4 792 USD
April 2029
Paid to the date: 87% · 416 887 USD
Remaining due payment: 62 294 USD
44
1% · 4 792 USD
May 2029
Paid to the date: 88% · 421 679 USD
Remaining due payment: 57 502 USD
45
1% · 4 792 USD
June 2029
Paid to the date: 89% · 426 471 USD
Remaining due payment: 52 710 USD
46
1% · 4 792 USD
July 2029
Paid to the date: 90% · 431 263 USD
Remaining due payment: 47 918 USD
47
1% · 4 792 USD
August 2029
Paid to the date: 91% · 436 055 USD
Remaining due payment: 43 126 USD
48
1% · 4 792 USD
September 2029
Paid to the date: 92% · 440 846 USD
Remaining due payment: 38 334 USD
49
1% · 4 792 USD
October 2029
Paid to the date: 93% · 445 638 USD
Remaining due payment: 33 543 USD
50
1% · 4 792 USD
November 2029
Paid to the date: 94% · 450 430 USD
Remaining due payment: 28 751 USD
51
1% · 4 792 USD
December 2029
Paid to the date: 95% · 455 222 USD
Remaining due payment: 23 959 USD
52
1% · 4 792 USD
January 2030
Paid to the date: 96% · 460 014 USD
Remaining due payment: 19 167 USD
53
1% · 4 792 USD
February 2030
Paid to the date: 97% · 464 805 USD
Remaining due payment: 14 375 USD
54
1% · 4 792 USD
March 2030
Paid to the date: 98% · 469 597 USD
Remaining due payment: 9 584 USD
55
1% · 4 792 USD
April 2030
Paid to the date: 99% · 474 389 USD
Remaining due payment: 4 792 USD
56
1% · 4 792 USD
May 2030
Paid to the date: 100% · 479 181 USD
Remaining due payment: 0.0000 USD