Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 53 914 USD
At reservation · July 2025
Paid to the date: 10% · 53 914 USD
Remaining due payment: 485 228 USD
2
10% · 53 914 USD
October 2025
Paid to the date: 20% · 107 828 USD
Remaining due payment: 431 313 USD
3
1% · 5 391 USD
December 2025
Paid to the date: 21% · 113 220 USD
Remaining due payment: 425 922 USD
4
1% · 5 391 USD
December 2025
Paid to the date: 22% · 118 611 USD
Remaining due payment: 420 531 USD
5
1% · 5 391 USD
January 2026
Paid to the date: 23% · 124 003 USD
Remaining due payment: 415 139 USD
6
1% · 5 391 USD
March 2026
Paid to the date: 24% · 129 394 USD
Remaining due payment: 409 748 USD
Resale is available
7
10% · 53 914 USD
March 2026
Paid to the date: 34% · 183 308 USD
Remaining due payment: 355 834 USD
8
1% · 5 391 USD
May 2026
Paid to the date: 35% · 188 700 USD
Remaining due payment: 350 442 USD
9
1% · 5 391 USD
May 2026
Paid to the date: 36% · 194 091 USD
Remaining due payment: 345 051 USD
10
1% · 5 391 USD
July 2026
Paid to the date: 37% · 199 482 USD
Remaining due payment: 339 659 USD
11
1% · 5 391 USD
July 2026
Paid to the date: 38% · 204 874 USD
Remaining due payment: 334 268 USD
12
1% · 5 391 USD
August 2026
Paid to the date: 39% · 210 265 USD
Remaining due payment: 328 876 USD
13
1% · 5 391 USD
October 2026
Paid to the date: 40% · 215 657 USD
Remaining due payment: 323 485 USD
14
10% · 53 914 USD
October 2026
Paid to the date: 50% · 269 571 USD
Remaining due payment: 269 571 USD
15
1% · 5 391 USD
December 2026
Paid to the date: 51% · 274 962 USD
Remaining due payment: 264 179 USD
16
9% · 48 523 USD
December 2026
Paid to the date: 60% · 323 485 USD
Remaining due payment: 215 657 USD
17
1% · 5 391 USD
January 2027
Paid to the date: 61% · 328 876 USD
Remaining due payment: 210 265 USD
18
1% · 5 391 USD
March 2027
Paid to the date: 62% · 334 268 USD
Remaining due payment: 204 874 USD
19
1% · 5 391 USD
March 2027
Paid to the date: 63% · 339 659 USD
Remaining due payment: 199 482 USD
20
1% · 5 391 USD
May 2027
Paid to the date: 64% · 345 051 USD
Remaining due payment: 194 091 USD
21
1% · 5 391 USD
May 2027
Paid to the date: 65% · 350 442 USD
Remaining due payment: 188 700 USD
22
1% · 5 391 USD
July 2027
Paid to the date: 66% · 355 834 USD
Remaining due payment: 183 308 USD
23
1% · 5 391 USD
July 2027
Paid to the date: 67% · 361 225 USD
Remaining due payment: 177 917 USD
24
1% · 5 391 USD
August 2027
Paid to the date: 68% · 366 616 USD
Remaining due payment: 172 525 USD
25
1% · 5 391 USD
October 2027
Paid to the date: 69% · 372 008 USD
Remaining due payment: 167 134 USD
26
1% · 5 391 USD
October 2027
Paid to the date: 70% · 377 399 USD
Remaining due payment: 161 743 USD
27
1% · 5 391 USD
December 2027
Paid to the date: 71% · 382 791 USD
Remaining due payment: 156 351 USD
28
1% · 5 391 USD
December 2027
Paid to the date: 72% · 388 182 USD
Remaining due payment: 150 960 USD
29
1% · 5 391 USD
January 2028
Paid to the date: 73% · 393 573 USD
Remaining due payment: 145 568 USD
30
1% · 5 391 USD
March 2028
Paid to the date: 74% · 398 965 USD
Remaining due payment: 140 177 USD
31
1% · 5 391 USD
March 2028
Paid to the date: 75% · 404 356 USD
Remaining due payment: 134 785 USD
32
1% · 5 391 USD
May 2028
Paid to the date: 76% · 409 748 USD
Remaining due payment: 129 394 USD
33
1% · 5 391 USD
May 2028
Paid to the date: 77% · 415 139 USD
Remaining due payment: 124 003 USD
34
1% · 5 391 USD
July 2028
Paid to the date: 78% · 420 531 USD
Remaining due payment: 118 611 USD
35
1% · 5 391 USD
July 2028
Paid to the date: 79% · 425 922 USD
Remaining due payment: 113 220 USD
36
1% · 5 391 USD
August 2028
Paid to the date: 80% · 431 313 USD
Remaining due payment: 107 828 USD
37
1% · 5 391 USD
October 2028
Paid to the date: 81% · 436 705 USD
Remaining due payment: 102 437 USD
38
1% · 5 391 USD
October 2028
Paid to the date: 82% · 442 096 USD
Remaining due payment: 97 046 USD
39
1% · 5 391 USD
December 2028
Paid to the date: 83% · 447 488 USD
Remaining due payment: 91 654 USD
40
1% · 5 391 USD
December 2028
Paid to the date: 84% · 452 879 USD
Remaining due payment: 86 263 USD
41
1% · 5 391 USD
January 2029
Paid to the date: 85% · 458 270 USD
Remaining due payment: 80 871 USD
42
1% · 5 391 USD
March 2029
Paid to the date: 86% · 463 662 USD
Remaining due payment: 75 480 USD
43
1% · 5 391 USD
March 2029
Paid to the date: 87% · 469 053 USD
Remaining due payment: 70 088 USD
44
1% · 5 391 USD
May 2029
Paid to the date: 88% · 474 445 USD
Remaining due payment: 64 697 USD
45
1% · 5 391 USD
May 2029
Paid to the date: 89% · 479 836 USD
Remaining due payment: 59 306 USD
46
1% · 5 391 USD
July 2029
Paid to the date: 90% · 485 228 USD
Remaining due payment: 53 914 USD
47
1% · 5 391 USD
July 2029
Paid to the date: 91% · 490 619 USD
Remaining due payment: 48 523 USD
48
1% · 5 391 USD
August 2029
Paid to the date: 92% · 496 010 USD
Remaining due payment: 43 131 USD
49
1% · 5 391 USD
October 2029
Paid to the date: 93% · 501 402 USD
Remaining due payment: 37 740 USD
50
1% · 5 391 USD
October 2029
Paid to the date: 94% · 506 793 USD
Remaining due payment: 32 348 USD
51
1% · 5 391 USD
December 2029
Paid to the date: 95% · 512 185 USD
Remaining due payment: 26 957 USD
52
1% · 5 391 USD
December 2029
Paid to the date: 96% · 517 576 USD
Remaining due payment: 21 566 USD
53
1% · 5 391 USD
January 2030
Paid to the date: 97% · 522 967 USD
Remaining due payment: 16 174 USD
54
1% · 5 391 USD
March 2030
Paid to the date: 98% · 528 359 USD
Remaining due payment: 10 783 USD
55
1% · 5 391 USD
March 2030
Paid to the date: 99% · 533 750 USD
Remaining due payment: 5 391 USD
56
1% · 5 391 USD
May 2030
Paid to the date: 100% · 539 142 USD
Remaining due payment: 0.0000 USD