Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 53 906 USD
At reservation · July 2025
Paid to the date: 10% · 53 906 USD
Remaining due payment: 485 156 USD
2
10% · 53 906 USD
September 2025
Paid to the date: 20% · 107 812 USD
Remaining due payment: 431 250 USD
3
1% · 5 391 USD
November 2025
Paid to the date: 21% · 113 203 USD
Remaining due payment: 425 859 USD
4
1% · 5 391 USD
December 2025
Paid to the date: 22% · 118 594 USD
Remaining due payment: 420 469 USD
5
1% · 5 391 USD
January 2026
Paid to the date: 23% · 123 984 USD
Remaining due payment: 415 078 USD
6
1% · 5 391 USD
February 2026
Paid to the date: 24% · 129 375 USD
Remaining due payment: 409 687 USD
Resale is available
7
10% · 53 906 USD
March 2026
Paid to the date: 34% · 183 281 USD
Remaining due payment: 355 781 USD
8
1% · 5 391 USD
April 2026
Paid to the date: 35% · 188 672 USD
Remaining due payment: 350 390 USD
9
1% · 5 391 USD
May 2026
Paid to the date: 36% · 194 062 USD
Remaining due payment: 345 000 USD
10
1% · 5 391 USD
June 2026
Paid to the date: 37% · 199 453 USD
Remaining due payment: 339 609 USD
11
1% · 5 391 USD
July 2026
Paid to the date: 38% · 204 844 USD
Remaining due payment: 334 219 USD
12
1% · 5 391 USD
August 2026
Paid to the date: 39% · 210 234 USD
Remaining due payment: 328 828 USD
13
1% · 5 391 USD
September 2026
Paid to the date: 40% · 215 625 USD
Remaining due payment: 323 437 USD
14
10% · 53 906 USD
October 2026
Paid to the date: 50% · 269 531 USD
Remaining due payment: 269 531 USD
15
1% · 5 391 USD
November 2026
Paid to the date: 51% · 274 922 USD
Remaining due payment: 264 141 USD
16
9% · 48 516 USD
December 2026
Paid to the date: 60% · 323 437 USD
Remaining due payment: 215 625 USD
17
1% · 5 391 USD
January 2027
Paid to the date: 61% · 328 828 USD
Remaining due payment: 210 234 USD
18
1% · 5 391 USD
February 2027
Paid to the date: 62% · 334 219 USD
Remaining due payment: 204 844 USD
19
1% · 5 391 USD
March 2027
Paid to the date: 63% · 339 609 USD
Remaining due payment: 199 453 USD
20
1% · 5 391 USD
April 2027
Paid to the date: 64% · 345 000 USD
Remaining due payment: 194 062 USD
21
1% · 5 391 USD
May 2027
Paid to the date: 65% · 350 390 USD
Remaining due payment: 188 672 USD
22
1% · 5 391 USD
June 2027
Paid to the date: 66% · 355 781 USD
Remaining due payment: 183 281 USD
23
1% · 5 391 USD
July 2027
Paid to the date: 67% · 361 172 USD
Remaining due payment: 177 891 USD
24
1% · 5 391 USD
August 2027
Paid to the date: 68% · 366 562 USD
Remaining due payment: 172 500 USD
25
1% · 5 391 USD
September 2027
Paid to the date: 69% · 371 953 USD
Remaining due payment: 167 109 USD
26
1% · 5 391 USD
October 2027
Paid to the date: 70% · 377 344 USD
Remaining due payment: 161 719 USD
27
1% · 5 391 USD
November 2027
Paid to the date: 71% · 382 734 USD
Remaining due payment: 156 328 USD
28
1% · 5 391 USD
December 2027
Paid to the date: 72% · 388 125 USD
Remaining due payment: 150 937 USD
29
1% · 5 391 USD
January 2028
Paid to the date: 73% · 393 515 USD
Remaining due payment: 145 547 USD
30
1% · 5 391 USD
February 2028
Paid to the date: 74% · 398 906 USD
Remaining due payment: 140 156 USD
31
1% · 5 391 USD
March 2028
Paid to the date: 75% · 404 297 USD
Remaining due payment: 134 766 USD
32
1% · 5 391 USD
April 2028
Paid to the date: 76% · 409 687 USD
Remaining due payment: 129 375 USD
33
1% · 5 391 USD
May 2028
Paid to the date: 77% · 415 078 USD
Remaining due payment: 123 984 USD
34
1% · 5 391 USD
June 2028
Paid to the date: 78% · 420 469 USD
Remaining due payment: 118 594 USD
35
1% · 5 391 USD
July 2028
Paid to the date: 79% · 425 859 USD
Remaining due payment: 113 203 USD
36
1% · 5 391 USD
August 2028
Paid to the date: 80% · 431 250 USD
Remaining due payment: 107 812 USD
37
1% · 5 391 USD
September 2028
Paid to the date: 81% · 436 640 USD
Remaining due payment: 102 422 USD
38
1% · 5 391 USD
October 2028
Paid to the date: 82% · 442 031 USD
Remaining due payment: 97 031 USD
39
1% · 5 391 USD
November 2028
Paid to the date: 83% · 447 422 USD
Remaining due payment: 91 641 USD
40
1% · 5 391 USD
December 2028
Paid to the date: 84% · 452 812 USD
Remaining due payment: 86 250 USD
41
1% · 5 391 USD
January 2029
Paid to the date: 85% · 458 203 USD
Remaining due payment: 80 859 USD
42
1% · 5 391 USD
February 2029
Paid to the date: 86% · 463 594 USD
Remaining due payment: 75 469 USD
43
1% · 5 391 USD
March 2029
Paid to the date: 87% · 468 984 USD
Remaining due payment: 70 078 USD
44
1% · 5 391 USD
April 2029
Paid to the date: 88% · 474 375 USD
Remaining due payment: 64 687 USD
45
1% · 5 391 USD
May 2029
Paid to the date: 89% · 479 765 USD
Remaining due payment: 59 297 USD
46
1% · 5 391 USD
June 2029
Paid to the date: 90% · 485 156 USD
Remaining due payment: 53 906 USD
47
1% · 5 391 USD
July 2029
Paid to the date: 91% · 490 547 USD
Remaining due payment: 48 516 USD
48
1% · 5 391 USD
August 2029
Paid to the date: 92% · 495 937 USD
Remaining due payment: 43 125 USD
49
1% · 5 391 USD
September 2029
Paid to the date: 93% · 501 328 USD
Remaining due payment: 37 734 USD
50
1% · 5 391 USD
October 2029
Paid to the date: 94% · 506 719 USD
Remaining due payment: 32 344 USD
51
1% · 5 391 USD
November 2029
Paid to the date: 95% · 512 109 USD
Remaining due payment: 26 953 USD
52
1% · 5 391 USD
December 2029
Paid to the date: 96% · 517 500 USD
Remaining due payment: 21 562 USD
53
1% · 5 391 USD
January 2030
Paid to the date: 97% · 522 890 USD
Remaining due payment: 16 172 USD
54
1% · 5 391 USD
February 2030
Paid to the date: 98% · 528 281 USD
Remaining due payment: 10 781 USD
55
1% · 5 391 USD
March 2030
Paid to the date: 99% · 533 672 USD
Remaining due payment: 5 391 USD
56
1% · 5 391 USD
April 2030
Paid to the date: 100% · 539 062 USD
Remaining due payment: 0.0000 USD