Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 53 907 USD
At reservation · July 2025
Paid to the date: 10% · 53 907 USD
Remaining due payment: 485 161 USD
2
10% · 53 907 USD
September 2025
Paid to the date: 20% · 107 814 USD
Remaining due payment: 431 254 USD
3
1% · 5 391 USD
November 2025
Paid to the date: 21% · 113 204 USD
Remaining due payment: 425 863 USD
4
1% · 5 391 USD
December 2025
Paid to the date: 22% · 118 595 USD
Remaining due payment: 420 473 USD
5
1% · 5 391 USD
January 2026
Paid to the date: 23% · 123 986 USD
Remaining due payment: 415 082 USD
6
1% · 5 391 USD
February 2026
Paid to the date: 24% · 129 376 USD
Remaining due payment: 409 691 USD
Resale is available
7
10% · 53 907 USD
March 2026
Paid to the date: 34% · 183 283 USD
Remaining due payment: 355 785 USD
8
1% · 5 391 USD
April 2026
Paid to the date: 35% · 188 674 USD
Remaining due payment: 350 394 USD
9
1% · 5 391 USD
May 2026
Paid to the date: 36% · 194 064 USD
Remaining due payment: 345 003 USD
10
1% · 5 391 USD
June 2026
Paid to the date: 37% · 199 455 USD
Remaining due payment: 339 613 USD
11
1% · 5 391 USD
July 2026
Paid to the date: 38% · 204 846 USD
Remaining due payment: 334 222 USD
12
1% · 5 391 USD
August 2026
Paid to the date: 39% · 210 236 USD
Remaining due payment: 328 831 USD
13
1% · 5 391 USD
September 2026
Paid to the date: 40% · 215 627 USD
Remaining due payment: 323 441 USD
14
10% · 53 907 USD
October 2026
Paid to the date: 50% · 269 534 USD
Remaining due payment: 269 534 USD
15
1% · 5 391 USD
November 2026
Paid to the date: 51% · 274 925 USD
Remaining due payment: 264 143 USD
16
9% · 48 516 USD
December 2026
Paid to the date: 60% · 323 441 USD
Remaining due payment: 215 627 USD
17
1% · 5 391 USD
January 2027
Paid to the date: 61% · 328 831 USD
Remaining due payment: 210 236 USD
18
1% · 5 391 USD
February 2027
Paid to the date: 62% · 334 222 USD
Remaining due payment: 204 846 USD
19
1% · 5 391 USD
March 2027
Paid to the date: 63% · 339 613 USD
Remaining due payment: 199 455 USD
20
1% · 5 391 USD
April 2027
Paid to the date: 64% · 345 003 USD
Remaining due payment: 194 064 USD
21
1% · 5 391 USD
May 2027
Paid to the date: 65% · 350 394 USD
Remaining due payment: 188 674 USD
22
1% · 5 391 USD
June 2027
Paid to the date: 66% · 355 785 USD
Remaining due payment: 183 283 USD
23
1% · 5 391 USD
July 2027
Paid to the date: 67% · 361 175 USD
Remaining due payment: 177 892 USD
24
1% · 5 391 USD
August 2027
Paid to the date: 68% · 366 566 USD
Remaining due payment: 172 502 USD
25
1% · 5 391 USD
September 2027
Paid to the date: 69% · 371 957 USD
Remaining due payment: 167 111 USD
26
1% · 5 391 USD
October 2027
Paid to the date: 70% · 377 347 USD
Remaining due payment: 161 720 USD
27
1% · 5 391 USD
November 2027
Paid to the date: 71% · 382 738 USD
Remaining due payment: 156 330 USD
28
1% · 5 391 USD
December 2027
Paid to the date: 72% · 388 129 USD
Remaining due payment: 150 939 USD
29
1% · 5 391 USD
January 2028
Paid to the date: 73% · 393 519 USD
Remaining due payment: 145 548 USD
30
1% · 5 391 USD
February 2028
Paid to the date: 74% · 398 910 USD
Remaining due payment: 140 158 USD
31
1% · 5 391 USD
March 2028
Paid to the date: 75% · 404 301 USD
Remaining due payment: 134 767 USD
32
1% · 5 391 USD
April 2028
Paid to the date: 76% · 409 691 USD
Remaining due payment: 129 376 USD
33
1% · 5 391 USD
May 2028
Paid to the date: 77% · 415 082 USD
Remaining due payment: 123 986 USD
34
1% · 5 391 USD
June 2028
Paid to the date: 78% · 420 473 USD
Remaining due payment: 118 595 USD
35
1% · 5 391 USD
July 2028
Paid to the date: 79% · 425 863 USD
Remaining due payment: 113 204 USD
36
1% · 5 391 USD
August 2028
Paid to the date: 80% · 431 254 USD
Remaining due payment: 107 814 USD
37
1% · 5 391 USD
September 2028
Paid to the date: 81% · 436 645 USD
Remaining due payment: 102 423 USD
38
1% · 5 391 USD
October 2028
Paid to the date: 82% · 442 036 USD
Remaining due payment: 97 032 USD
39
1% · 5 391 USD
November 2028
Paid to the date: 83% · 447 426 USD
Remaining due payment: 91 642 USD
40
1% · 5 391 USD
December 2028
Paid to the date: 84% · 452 817 USD
Remaining due payment: 86 251 USD
41
1% · 5 391 USD
January 2029
Paid to the date: 85% · 458 208 USD
Remaining due payment: 80 860 USD
42
1% · 5 391 USD
February 2029
Paid to the date: 86% · 463 598 USD
Remaining due payment: 75 469 USD
43
1% · 5 391 USD
March 2029
Paid to the date: 87% · 468 989 USD
Remaining due payment: 70 079 USD
44
1% · 5 391 USD
April 2029
Paid to the date: 88% · 474 380 USD
Remaining due payment: 64 688 USD
45
1% · 5 391 USD
May 2029
Paid to the date: 89% · 479 770 USD
Remaining due payment: 59 297 USD
46
1% · 5 391 USD
June 2029
Paid to the date: 90% · 485 161 USD
Remaining due payment: 53 907 USD
47
1% · 5 391 USD
July 2029
Paid to the date: 91% · 490 552 USD
Remaining due payment: 48 516 USD
48
1% · 5 391 USD
August 2029
Paid to the date: 92% · 495 942 USD
Remaining due payment: 43 125 USD
49
1% · 5 391 USD
September 2029
Paid to the date: 93% · 501 333 USD
Remaining due payment: 37 735 USD
50
1% · 5 391 USD
October 2029
Paid to the date: 94% · 506 724 USD
Remaining due payment: 32 344 USD
51
1% · 5 391 USD
November 2029
Paid to the date: 95% · 512 114 USD
Remaining due payment: 26 953 USD
52
1% · 5 391 USD
December 2029
Paid to the date: 96% · 517 505 USD
Remaining due payment: 21 563 USD
53
1% · 5 391 USD
January 2030
Paid to the date: 97% · 522 896 USD
Remaining due payment: 16 172 USD
54
1% · 5 391 USD
February 2030
Paid to the date: 98% · 528 286 USD
Remaining due payment: 10 781 USD
55
1% · 5 391 USD
March 2030
Paid to the date: 99% · 533 677 USD
Remaining due payment: 5 391 USD
56
1% · 5 391 USD
April 2030
Paid to the date: 100% · 539 068 USD
Remaining due payment: 0.0000 USD