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