Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 46 312 USD
At reservation · August 2025
Paid to the date: 10% · 46 312 USD
Remaining due payment: 416 806 USD
2
10% · 46 312 USD
October 2025
Paid to the date: 20% · 92 623 USD
Remaining due payment: 370 494 USD
3
1% · 4 631 USD
December 2025
Paid to the date: 21% · 97 255 USD
Remaining due payment: 365 863 USD
4
1% · 4 631 USD
January 2026
Paid to the date: 22% · 101 886 USD
Remaining due payment: 361 232 USD
5
1% · 4 631 USD
February 2026
Paid to the date: 23% · 106 517 USD
Remaining due payment: 356 600 USD
6
1% · 4 631 USD
March 2026
Paid to the date: 24% · 111 148 USD
Remaining due payment: 351 969 USD
Resale is available
7
10% · 46 312 USD
April 2026
Paid to the date: 34% · 157 460 USD
Remaining due payment: 305 657 USD
8
1% · 4 631 USD
May 2026
Paid to the date: 35% · 162 091 USD
Remaining due payment: 301 026 USD
9
1% · 4 631 USD
June 2026
Paid to the date: 36% · 166 722 USD
Remaining due payment: 296 395 USD
10
1% · 4 631 USD
July 2026
Paid to the date: 37% · 171 353 USD
Remaining due payment: 291 764 USD
11
1% · 4 631 USD
August 2026
Paid to the date: 38% · 175 985 USD
Remaining due payment: 287 133 USD
12
1% · 4 631 USD
September 2026
Paid to the date: 39% · 180 616 USD
Remaining due payment: 282 502 USD
13
1% · 4 631 USD
October 2026
Paid to the date: 40% · 185 247 USD
Remaining due payment: 277 870 USD
14
10% · 46 312 USD
November 2026
Paid to the date: 50% · 231 559 USD
Remaining due payment: 231 559 USD
15
1% · 4 631 USD
December 2026
Paid to the date: 51% · 236 190 USD
Remaining due payment: 226 928 USD
16
9% · 41 681 USD
January 2027
Paid to the date: 60% · 277 870 USD
Remaining due payment: 185 247 USD
17
1% · 4 631 USD
February 2027
Paid to the date: 61% · 282 502 USD
Remaining due payment: 180 616 USD
18
1% · 4 631 USD
March 2027
Paid to the date: 62% · 287 133 USD
Remaining due payment: 175 985 USD
19
1% · 4 631 USD
April 2027
Paid to the date: 63% · 291 764 USD
Remaining due payment: 171 353 USD
20
1% · 4 631 USD
May 2027
Paid to the date: 64% · 296 395 USD
Remaining due payment: 166 722 USD
21
1% · 4 631 USD
June 2027
Paid to the date: 65% · 301 026 USD
Remaining due payment: 162 091 USD
22
1% · 4 631 USD
July 2027
Paid to the date: 66% · 305 657 USD
Remaining due payment: 157 460 USD
23
1% · 4 631 USD
August 2027
Paid to the date: 67% · 310 289 USD
Remaining due payment: 152 829 USD
24
1% · 4 631 USD
September 2027
Paid to the date: 68% · 314 920 USD
Remaining due payment: 148 198 USD
25
1% · 4 631 USD
October 2027
Paid to the date: 69% · 319 551 USD
Remaining due payment: 143 566 USD
26
1% · 4 631 USD
November 2027
Paid to the date: 70% · 324 182 USD
Remaining due payment: 138 935 USD
27
1% · 4 631 USD
December 2027
Paid to the date: 71% · 328 813 USD
Remaining due payment: 134 304 USD
28
1% · 4 631 USD
January 2028
Paid to the date: 72% · 333 445 USD
Remaining due payment: 129 673 USD
29
1% · 4 631 USD
February 2028
Paid to the date: 73% · 338 076 USD
Remaining due payment: 125 042 USD
30
1% · 4 631 USD
March 2028
Paid to the date: 74% · 342 707 USD
Remaining due payment: 120 411 USD
31
1% · 4 631 USD
April 2028
Paid to the date: 75% · 347 338 USD
Remaining due payment: 115 779 USD
32
1% · 4 631 USD
May 2028
Paid to the date: 76% · 351 969 USD
Remaining due payment: 111 148 USD
33
1% · 4 631 USD
June 2028
Paid to the date: 77% · 356 600 USD
Remaining due payment: 106 517 USD
34
1% · 4 631 USD
July 2028
Paid to the date: 78% · 361 232 USD
Remaining due payment: 101 886 USD
35
1% · 4 631 USD
August 2028
Paid to the date: 79% · 365 863 USD
Remaining due payment: 97 255 USD
36
1% · 4 631 USD
September 2028
Paid to the date: 80% · 370 494 USD
Remaining due payment: 92 623 USD
37
1% · 4 631 USD
October 2028
Paid to the date: 81% · 375 125 USD
Remaining due payment: 87 992 USD
38
1% · 4 631 USD
November 2028
Paid to the date: 82% · 379 756 USD
Remaining due payment: 83 361 USD
39
1% · 4 631 USD
December 2028
Paid to the date: 83% · 384 387 USD
Remaining due payment: 78 730 USD
40
1% · 4 631 USD
January 2029
Paid to the date: 84% · 389 019 USD
Remaining due payment: 74 099 USD
41
1% · 4 631 USD
February 2029
Paid to the date: 85% · 393 650 USD
Remaining due payment: 69 468 USD
42
1% · 4 631 USD
March 2029
Paid to the date: 86% · 398 281 USD
Remaining due payment: 64 836 USD
43
1% · 4 631 USD
April 2029
Paid to the date: 87% · 402 912 USD
Remaining due payment: 60 205 USD
44
1% · 4 631 USD
May 2029
Paid to the date: 88% · 407 543 USD
Remaining due payment: 55 574 USD
45
1% · 4 631 USD
June 2029
Paid to the date: 89% · 412 174 USD
Remaining due payment: 50 943 USD
46
1% · 4 631 USD
July 2029
Paid to the date: 90% · 416 806 USD
Remaining due payment: 46 312 USD
47
1% · 4 631 USD
August 2029
Paid to the date: 91% · 421 437 USD
Remaining due payment: 41 681 USD
48
1% · 4 631 USD
September 2029
Paid to the date: 92% · 426 068 USD
Remaining due payment: 37 049 USD
49
1% · 4 631 USD
October 2029
Paid to the date: 93% · 430 699 USD
Remaining due payment: 32 418 USD
50
1% · 4 631 USD
November 2029
Paid to the date: 94% · 435 330 USD
Remaining due payment: 27 787 USD
51
1% · 4 631 USD
December 2029
Paid to the date: 95% · 439 962 USD
Remaining due payment: 23 156 USD
52
1% · 4 631 USD
January 2030
Paid to the date: 96% · 444 593 USD
Remaining due payment: 18 525 USD
53
1% · 4 631 USD
February 2030
Paid to the date: 97% · 449 224 USD
Remaining due payment: 13 894 USD
54
1% · 4 631 USD
March 2030
Paid to the date: 98% · 453 855 USD
Remaining due payment: 9 262 USD
55
1% · 4 631 USD
April 2030
Paid to the date: 99% · 458 486 USD
Remaining due payment: 4 631 USD
56
1% · 4 631 USD
May 2030
Paid to the date: 100% · 463 117 USD
Remaining due payment: 0.0000 USD