Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 47 924 USD
At reservation · December 2025
Paid to the date: 10% · 47 924 USD
Remaining due payment: 431 314 USD
2
10% · 47 924 USD
February 2026
Paid to the date: 20% · 95 847 USD
Remaining due payment: 383 390 USD
3
1% · 4 792 USD
April 2026
Paid to the date: 21% · 100 640 USD
Remaining due payment: 378 598 USD
4
1% · 4 792 USD
May 2026
Paid to the date: 22% · 105 432 USD
Remaining due payment: 373 805 USD
5
1% · 4 792 USD
June 2026
Paid to the date: 23% · 110 225 USD
Remaining due payment: 369 013 USD
6
1% · 4 792 USD
July 2026
Paid to the date: 24% · 115 017 USD
Remaining due payment: 364 220 USD
Resale is available
7
10% · 47 924 USD
August 2026
Paid to the date: 34% · 162 941 USD
Remaining due payment: 316 297 USD
8
1% · 4 792 USD
September 2026
Paid to the date: 35% · 167 733 USD
Remaining due payment: 311 504 USD
9
1% · 4 792 USD
October 2026
Paid to the date: 36% · 172 525 USD
Remaining due payment: 306 712 USD
10
1% · 4 792 USD
November 2026
Paid to the date: 37% · 177 318 USD
Remaining due payment: 301 920 USD
11
1% · 4 792 USD
December 2026
Paid to the date: 38% · 182 110 USD
Remaining due payment: 297 127 USD
12
1% · 4 792 USD
January 2027
Paid to the date: 39% · 186 903 USD
Remaining due payment: 292 335 USD
13
1% · 4 792 USD
February 2027
Paid to the date: 40% · 191 695 USD
Remaining due payment: 287 542 USD
14
10% · 47 924 USD
March 2027
Paid to the date: 50% · 239 619 USD
Remaining due payment: 239 619 USD
15
1% · 4 792 USD
April 2027
Paid to the date: 51% · 244 411 USD
Remaining due payment: 234 826 USD
16
9% · 43 131 USD
May 2027
Paid to the date: 60% · 287 542 USD
Remaining due payment: 191 695 USD
17
1% · 4 792 USD
June 2027
Paid to the date: 61% · 292 335 USD
Remaining due payment: 186 903 USD
18
1% · 4 792 USD
July 2027
Paid to the date: 62% · 297 127 USD
Remaining due payment: 182 110 USD
19
1% · 4 792 USD
August 2027
Paid to the date: 63% · 301 920 USD
Remaining due payment: 177 318 USD
20
1% · 4 792 USD
September 2027
Paid to the date: 64% · 306 712 USD
Remaining due payment: 172 525 USD
21
1% · 4 792 USD
October 2027
Paid to the date: 65% · 311 504 USD
Remaining due payment: 167 733 USD
22
1% · 4 792 USD
November 2027
Paid to the date: 66% · 316 297 USD
Remaining due payment: 162 941 USD
23
1% · 4 792 USD
December 2027
Paid to the date: 67% · 321 089 USD
Remaining due payment: 158 148 USD
24
1% · 4 792 USD
January 2028
Paid to the date: 68% · 325 881 USD
Remaining due payment: 153 356 USD
25
1% · 4 792 USD
February 2028
Paid to the date: 69% · 330 674 USD
Remaining due payment: 148 564 USD
26
1% · 4 792 USD
March 2028
Paid to the date: 70% · 335 466 USD
Remaining due payment: 143 771 USD
27
1% · 4 792 USD
April 2028
Paid to the date: 71% · 340 259 USD
Remaining due payment: 138 979 USD
28
1% · 4 792 USD
May 2028
Paid to the date: 72% · 345 051 USD
Remaining due payment: 134 186 USD
29
1% · 4 792 USD
June 2028
Paid to the date: 73% · 349 843 USD
Remaining due payment: 129 394 USD
30
1% · 4 792 USD
July 2028
Paid to the date: 74% · 354 636 USD
Remaining due payment: 124 602 USD
31
1% · 4 792 USD
August 2028
Paid to the date: 75% · 359 428 USD
Remaining due payment: 119 809 USD
32
1% · 4 792 USD
September 2028
Paid to the date: 76% · 364 220 USD
Remaining due payment: 115 017 USD
33
1% · 4 792 USD
October 2028
Paid to the date: 77% · 369 013 USD
Remaining due payment: 110 225 USD
34
1% · 4 792 USD
November 2028
Paid to the date: 78% · 373 805 USD
Remaining due payment: 105 432 USD
35
1% · 4 792 USD
December 2028
Paid to the date: 79% · 378 598 USD
Remaining due payment: 100 640 USD
36
1% · 4 792 USD
January 2029
Paid to the date: 80% · 383 390 USD
Remaining due payment: 95 847 USD
37
1% · 4 792 USD
February 2029
Paid to the date: 81% · 388 182 USD
Remaining due payment: 91 055 USD
38
1% · 4 792 USD
March 2029
Paid to the date: 82% · 392 975 USD
Remaining due payment: 86 263 USD
39
1% · 4 792 USD
April 2029
Paid to the date: 83% · 397 767 USD
Remaining due payment: 81 470 USD
40
1% · 4 792 USD
May 2029
Paid to the date: 84% · 402 559 USD
Remaining due payment: 76 678 USD
41
1% · 4 792 USD
June 2029
Paid to the date: 85% · 407 352 USD
Remaining due payment: 71 886 USD
42
1% · 4 792 USD
July 2029
Paid to the date: 86% · 412 144 USD
Remaining due payment: 67 093 USD
43
1% · 4 792 USD
August 2029
Paid to the date: 87% · 416 937 USD
Remaining due payment: 62 301 USD
44
1% · 4 792 USD
September 2029
Paid to the date: 88% · 421 729 USD
Remaining due payment: 57 509 USD
45
1% · 4 792 USD
October 2029
Paid to the date: 89% · 426 521 USD
Remaining due payment: 52 716 USD
46
1% · 4 792 USD
November 2029
Paid to the date: 90% · 431 314 USD
Remaining due payment: 47 924 USD
47
1% · 4 792 USD
December 2029
Paid to the date: 91% · 436 106 USD
Remaining due payment: 43 131 USD
48
1% · 4 792 USD
January 2030
Paid to the date: 92% · 440 898 USD
Remaining due payment: 38 339 USD
49
1% · 4 792 USD
February 2030
Paid to the date: 93% · 445 691 USD
Remaining due payment: 33 547 USD
50
1% · 4 792 USD
March 2030
Paid to the date: 94% · 450 483 USD
Remaining due payment: 28 754 USD
51
1% · 4 792 USD
April 2030
Paid to the date: 95% · 455 276 USD
Remaining due payment: 23 962 USD
52
1% · 4 792 USD
May 2030
Paid to the date: 96% · 460 068 USD
Remaining due payment: 19 170 USD
53
1% · 4 792 USD
June 2030
Paid to the date: 97% · 464 860 USD
Remaining due payment: 14 377 USD
54
1% · 4 792 USD
July 2030
Paid to the date: 98% · 469 653 USD
Remaining due payment: 9 585 USD
55
1% · 4 792 USD
August 2030
Paid to the date: 99% · 474 445 USD
Remaining due payment: 4 792 USD
56
1% · 4 792 USD
September 2030
Paid to the date: 100% · 479 237 USD
Remaining due payment: 0.0000 USD