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% · 28 587 USD
At reservation · July 2025
Paid to the date: 10% · 28 587 USD
Remaining due payment: 257 280 USD
2
10% · 28 587 USD
September 2025
Paid to the date: 20% · 57 173 USD
Remaining due payment: 228 693 USD
3
1% · 2 859 USD
November 2025
Paid to the date: 21% · 60 032 USD
Remaining due payment: 225 835 USD
4
1% · 2 859 USD
December 2025
Paid to the date: 22% · 62 891 USD
Remaining due payment: 222 976 USD
5
1% · 2 859 USD
January 2026
Paid to the date: 23% · 65 749 USD
Remaining due payment: 220 117 USD
6
1% · 2 859 USD
February 2026
Paid to the date: 24% · 68 608 USD
Remaining due payment: 217 259 USD
Resale is available
7
10% · 28 587 USD
March 2026
Paid to the date: 34% · 97 195 USD
Remaining due payment: 188 672 USD
8
1% · 2 859 USD
April 2026
Paid to the date: 35% · 100 053 USD
Remaining due payment: 185 813 USD
9
1% · 2 859 USD
May 2026
Paid to the date: 36% · 102 912 USD
Remaining due payment: 182 955 USD
10
1% · 2 859 USD
June 2026
Paid to the date: 37% · 105 771 USD
Remaining due payment: 180 096 USD
11
1% · 2 859 USD
July 2026
Paid to the date: 38% · 108 629 USD
Remaining due payment: 177 237 USD
12
1% · 2 859 USD
August 2026
Paid to the date: 39% · 111 488 USD
Remaining due payment: 174 379 USD
13
1% · 2 859 USD
September 2026
Paid to the date: 40% · 114 347 USD
Remaining due payment: 171 520 USD
14
10% · 28 587 USD
October 2026
Paid to the date: 50% · 142 933 USD
Remaining due payment: 142 933 USD
15
1% · 2 859 USD
November 2026
Paid to the date: 51% · 145 792 USD
Remaining due payment: 140 075 USD
16
9% · 25 728 USD
December 2026
Paid to the date: 60% · 171 520 USD
Remaining due payment: 114 347 USD
17
1% · 2 859 USD
January 2027
Paid to the date: 61% · 174 379 USD
Remaining due payment: 111 488 USD
18
1% · 2 859 USD
February 2027
Paid to the date: 62% · 177 237 USD
Remaining due payment: 108 629 USD
19
1% · 2 859 USD
March 2027
Paid to the date: 63% · 180 096 USD
Remaining due payment: 105 771 USD
20
1% · 2 859 USD
April 2027
Paid to the date: 64% · 182 955 USD
Remaining due payment: 102 912 USD
21
1% · 2 859 USD
May 2027
Paid to the date: 65% · 185 813 USD
Remaining due payment: 100 053 USD
22
1% · 2 859 USD
June 2027
Paid to the date: 66% · 188 672 USD
Remaining due payment: 97 195 USD
23
1% · 2 859 USD
July 2027
Paid to the date: 67% · 191 531 USD
Remaining due payment: 94 336 USD
24
1% · 2 859 USD
August 2027
Paid to the date: 68% · 194 389 USD
Remaining due payment: 91 477 USD
25
1% · 2 859 USD
September 2027
Paid to the date: 69% · 197 248 USD
Remaining due payment: 88 619 USD
26
1% · 2 859 USD
October 2027
Paid to the date: 70% · 200 107 USD
Remaining due payment: 85 760 USD
27
1% · 2 859 USD
November 2027
Paid to the date: 71% · 202 965 USD
Remaining due payment: 82 901 USD
28
1% · 2 859 USD
December 2027
Paid to the date: 72% · 205 824 USD
Remaining due payment: 80 043 USD
29
1% · 2 859 USD
January 2028
Paid to the date: 73% · 208 683 USD
Remaining due payment: 77 184 USD
30
1% · 2 859 USD
February 2028
Paid to the date: 74% · 211 541 USD
Remaining due payment: 74 325 USD
31
1% · 2 859 USD
March 2028
Paid to the date: 75% · 214 400 USD
Remaining due payment: 71 467 USD
32
1% · 2 859 USD
April 2028
Paid to the date: 76% · 217 259 USD
Remaining due payment: 68 608 USD
33
1% · 2 859 USD
May 2028
Paid to the date: 77% · 220 117 USD
Remaining due payment: 65 749 USD
34
1% · 2 859 USD
June 2028
Paid to the date: 78% · 222 976 USD
Remaining due payment: 62 891 USD
35
1% · 2 859 USD
July 2028
Paid to the date: 79% · 225 835 USD
Remaining due payment: 60 032 USD
36
1% · 2 859 USD
August 2028
Paid to the date: 80% · 228 693 USD
Remaining due payment: 57 173 USD
37
1% · 2 859 USD
September 2028
Paid to the date: 81% · 231 552 USD
Remaining due payment: 54 315 USD
38
1% · 2 859 USD
October 2028
Paid to the date: 82% · 234 411 USD
Remaining due payment: 51 456 USD
39
1% · 2 859 USD
November 2028
Paid to the date: 83% · 237 269 USD
Remaining due payment: 48 597 USD
40
1% · 2 859 USD
December 2028
Paid to the date: 84% · 240 128 USD
Remaining due payment: 45 739 USD
41
1% · 2 859 USD
January 2029
Paid to the date: 85% · 242 987 USD
Remaining due payment: 42 880 USD
42
1% · 2 859 USD
February 2029
Paid to the date: 86% · 245 845 USD
Remaining due payment: 40 021 USD
43
1% · 2 859 USD
March 2029
Paid to the date: 87% · 248 704 USD
Remaining due payment: 37 163 USD
44
1% · 2 859 USD
April 2029
Paid to the date: 88% · 251 563 USD
Remaining due payment: 34 304 USD
45
1% · 2 859 USD
May 2029
Paid to the date: 89% · 254 421 USD
Remaining due payment: 31 445 USD
46
1% · 2 859 USD
June 2029
Paid to the date: 90% · 257 280 USD
Remaining due payment: 28 587 USD
47
1% · 2 859 USD
July 2029
Paid to the date: 91% · 260 139 USD
Remaining due payment: 25 728 USD
48
1% · 2 859 USD
August 2029
Paid to the date: 92% · 262 997 USD
Remaining due payment: 22 869 USD
49
1% · 2 859 USD
September 2029
Paid to the date: 93% · 265 856 USD
Remaining due payment: 20 011 USD
50
1% · 2 859 USD
October 2029
Paid to the date: 94% · 268 715 USD
Remaining due payment: 17 152 USD
51
1% · 2 859 USD
November 2029
Paid to the date: 95% · 271 573 USD
Remaining due payment: 14 293 USD
52
1% · 2 859 USD
December 2029
Paid to the date: 96% · 274 432 USD
Remaining due payment: 11 435 USD
53
1% · 2 859 USD
January 2030
Paid to the date: 97% · 277 291 USD
Remaining due payment: 8 576 USD
54
1% · 2 859 USD
February 2030
Paid to the date: 98% · 280 149 USD
Remaining due payment: 5 717 USD
55
1% · 2 859 USD
March 2030
Paid to the date: 99% · 283 008 USD
Remaining due payment: 2 859 USD
56
1% · 2 859 USD
April 2030
Paid to the date: 100% · 285 867 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