Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 28 591 USD
At reservation · December 2025
Paid to the date: 10% · 28 591 USD
Remaining due payment: 257 318 USD
2
10% · 28 591 USD
February 2026
Paid to the date: 20% · 57 182 USD
Remaining due payment: 228 727 USD
3
1% · 2 859 USD
April 2026
Paid to the date: 21% · 60 041 USD
Remaining due payment: 225 868 USD
4
1% · 2 859 USD
May 2026
Paid to the date: 22% · 62 900 USD
Remaining due payment: 223 009 USD
5
1% · 2 859 USD
June 2026
Paid to the date: 23% · 65 759 USD
Remaining due payment: 220 150 USD
6
1% · 2 859 USD
July 2026
Paid to the date: 24% · 68 618 USD
Remaining due payment: 217 290 USD
Resale is available
7
10% · 28 591 USD
August 2026
Paid to the date: 34% · 97 209 USD
Remaining due payment: 188 700 USD
8
1% · 2 859 USD
September 2026
Paid to the date: 35% · 100 068 USD
Remaining due payment: 185 841 USD
9
1% · 2 859 USD
October 2026
Paid to the date: 36% · 102 927 USD
Remaining due payment: 182 981 USD
10
1% · 2 859 USD
November 2026
Paid to the date: 37% · 105 786 USD
Remaining due payment: 180 122 USD
11
1% · 2 859 USD
December 2026
Paid to the date: 38% · 108 645 USD
Remaining due payment: 177 263 USD
12
1% · 2 859 USD
January 2027
Paid to the date: 39% · 111 504 USD
Remaining due payment: 174 404 USD
13
1% · 2 859 USD
February 2027
Paid to the date: 40% · 114 363 USD
Remaining due payment: 171 545 USD
14
10% · 28 591 USD
March 2027
Paid to the date: 50% · 142 954 USD
Remaining due payment: 142 954 USD
15
1% · 2 859 USD
April 2027
Paid to the date: 51% · 145 813 USD
Remaining due payment: 140 095 USD
16
9% · 25 732 USD
May 2027
Paid to the date: 60% · 171 545 USD
Remaining due payment: 114 363 USD
17
1% · 2 859 USD
June 2027
Paid to the date: 61% · 174 404 USD
Remaining due payment: 111 504 USD
18
1% · 2 859 USD
July 2027
Paid to the date: 62% · 177 263 USD
Remaining due payment: 108 645 USD
19
1% · 2 859 USD
August 2027
Paid to the date: 63% · 180 122 USD
Remaining due payment: 105 786 USD
20
1% · 2 859 USD
September 2027
Paid to the date: 64% · 182 981 USD
Remaining due payment: 102 927 USD
21
1% · 2 859 USD
October 2027
Paid to the date: 65% · 185 841 USD
Remaining due payment: 100 068 USD
22
1% · 2 859 USD
November 2027
Paid to the date: 66% · 188 700 USD
Remaining due payment: 97 209 USD
23
1% · 2 859 USD
December 2027
Paid to the date: 67% · 191 559 USD
Remaining due payment: 94 350 USD
24
1% · 2 859 USD
January 2028
Paid to the date: 68% · 194 418 USD
Remaining due payment: 91 491 USD
25
1% · 2 859 USD
February 2028
Paid to the date: 69% · 197 277 USD
Remaining due payment: 88 632 USD
26
1% · 2 859 USD
March 2028
Paid to the date: 70% · 200 136 USD
Remaining due payment: 85 773 USD
27
1% · 2 859 USD
April 2028
Paid to the date: 71% · 202 995 USD
Remaining due payment: 82 913 USD
28
1% · 2 859 USD
May 2028
Paid to the date: 72% · 205 854 USD
Remaining due payment: 80 054 USD
29
1% · 2 859 USD
June 2028
Paid to the date: 73% · 208 713 USD
Remaining due payment: 77 195 USD
30
1% · 2 859 USD
July 2028
Paid to the date: 74% · 211 572 USD
Remaining due payment: 74 336 USD
31
1% · 2 859 USD
August 2028
Paid to the date: 75% · 214 431 USD
Remaining due payment: 71 477 USD
32
1% · 2 859 USD
September 2028
Paid to the date: 76% · 217 290 USD
Remaining due payment: 68 618 USD
33
1% · 2 859 USD
October 2028
Paid to the date: 77% · 220 150 USD
Remaining due payment: 65 759 USD
34
1% · 2 859 USD
November 2028
Paid to the date: 78% · 223 009 USD
Remaining due payment: 62 900 USD
35
1% · 2 859 USD
December 2028
Paid to the date: 79% · 225 868 USD
Remaining due payment: 60 041 USD
36
1% · 2 859 USD
January 2029
Paid to the date: 80% · 228 727 USD
Remaining due payment: 57 182 USD
37
1% · 2 859 USD
February 2029
Paid to the date: 81% · 231 586 USD
Remaining due payment: 54 323 USD
38
1% · 2 859 USD
March 2029
Paid to the date: 82% · 234 445 USD
Remaining due payment: 51 464 USD
39
1% · 2 859 USD
April 2029
Paid to the date: 83% · 237 304 USD
Remaining due payment: 48 604 USD
40
1% · 2 859 USD
May 2029
Paid to the date: 84% · 240 163 USD
Remaining due payment: 45 745 USD
41
1% · 2 859 USD
June 2029
Paid to the date: 85% · 243 022 USD
Remaining due payment: 42 886 USD
42
1% · 2 859 USD
July 2029
Paid to the date: 86% · 245 881 USD
Remaining due payment: 40 027 USD
43
1% · 2 859 USD
August 2029
Paid to the date: 87% · 248 740 USD
Remaining due payment: 37 168 USD
44
1% · 2 859 USD
September 2029
Paid to the date: 88% · 251 599 USD
Remaining due payment: 34 309 USD
45
1% · 2 859 USD
October 2029
Paid to the date: 89% · 254 459 USD
Remaining due payment: 31 450 USD
46
1% · 2 859 USD
November 2029
Paid to the date: 90% · 257 318 USD
Remaining due payment: 28 591 USD
47
1% · 2 859 USD
December 2029
Paid to the date: 91% · 260 177 USD
Remaining due payment: 25 732 USD
48
1% · 2 859 USD
January 2030
Paid to the date: 92% · 263 036 USD
Remaining due payment: 22 873 USD
49
1% · 2 859 USD
February 2030
Paid to the date: 93% · 265 895 USD
Remaining due payment: 20 014 USD
50
1% · 2 859 USD
March 2030
Paid to the date: 94% · 268 754 USD
Remaining due payment: 17 155 USD
51
1% · 2 859 USD
April 2030
Paid to the date: 95% · 271 613 USD
Remaining due payment: 14 295 USD
52
1% · 2 859 USD
May 2030
Paid to the date: 96% · 274 472 USD
Remaining due payment: 11 436 USD
53
1% · 2 859 USD
June 2030
Paid to the date: 97% · 277 331 USD
Remaining due payment: 8 577 USD
54
1% · 2 859 USD
July 2030
Paid to the date: 98% · 280 190 USD
Remaining due payment: 5 718 USD
55
1% · 2 859 USD
August 2030
Paid to the date: 99% · 283 049 USD
Remaining due payment: 2 859 USD
56
1% · 2 859 USD
September 2030
Paid to the date: 100% · 285 908 USD
Remaining due payment: 0.0000 USD