Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 17 288 USD
At reservation · July 2025
Paid to the date: 10% · 17 288 USD
Remaining due payment: 155 596 USD
2
10% · 17 288 USD
September 2025
Paid to the date: 20% · 34 577 USD
Remaining due payment: 138 308 USD
3
1% · 1 729 USD
November 2025
Paid to the date: 21% · 36 306 USD
Remaining due payment: 136 579 USD
4
1% · 1 729 USD
December 2025
Paid to the date: 22% · 38 035 USD
Remaining due payment: 134 850 USD
5
1% · 1 729 USD
January 2026
Paid to the date: 23% · 39 763 USD
Remaining due payment: 133 121 USD
6
1% · 1 729 USD
February 2026
Paid to the date: 24% · 41 492 USD
Remaining due payment: 131 392 USD
Resale is available
7
10% · 17 288 USD
March 2026
Paid to the date: 34% · 58 781 USD
Remaining due payment: 114 104 USD
8
1% · 1 729 USD
April 2026
Paid to the date: 35% · 60 510 USD
Remaining due payment: 112 375 USD
9
1% · 1 729 USD
May 2026
Paid to the date: 36% · 62 238 USD
Remaining due payment: 110 646 USD
10
1% · 1 729 USD
June 2026
Paid to the date: 37% · 63 967 USD
Remaining due payment: 108 917 USD
11
1% · 1 729 USD
July 2026
Paid to the date: 38% · 65 696 USD
Remaining due payment: 107 188 USD
12
1% · 1 729 USD
August 2026
Paid to the date: 39% · 67 425 USD
Remaining due payment: 105 459 USD
13
1% · 1 729 USD
September 2026
Paid to the date: 40% · 69 154 USD
Remaining due payment: 103 731 USD
14
10% · 17 288 USD
October 2026
Paid to the date: 50% · 86 442 USD
Remaining due payment: 86 442 USD
15
1% · 1 729 USD
November 2026
Paid to the date: 51% · 88 171 USD
Remaining due payment: 84 713 USD
16
9% · 15 560 USD
December 2026
Paid to the date: 60% · 103 731 USD
Remaining due payment: 69 154 USD
17
1% · 1 729 USD
January 2027
Paid to the date: 61% · 105 459 USD
Remaining due payment: 67 425 USD
18
1% · 1 729 USD
February 2027
Paid to the date: 62% · 107 188 USD
Remaining due payment: 65 696 USD
19
1% · 1 729 USD
March 2027
Paid to the date: 63% · 108 917 USD
Remaining due payment: 63 967 USD
20
1% · 1 729 USD
April 2027
Paid to the date: 64% · 110 646 USD
Remaining due payment: 62 238 USD
21
1% · 1 729 USD
May 2027
Paid to the date: 65% · 112 375 USD
Remaining due payment: 60 510 USD
22
1% · 1 729 USD
June 2027
Paid to the date: 66% · 114 104 USD
Remaining due payment: 58 781 USD
23
1% · 1 729 USD
July 2027
Paid to the date: 67% · 115 833 USD
Remaining due payment: 57 052 USD
24
1% · 1 729 USD
August 2027
Paid to the date: 68% · 117 561 USD
Remaining due payment: 55 323 USD
25
1% · 1 729 USD
September 2027
Paid to the date: 69% · 119 290 USD
Remaining due payment: 53 594 USD
26
1% · 1 729 USD
October 2027
Paid to the date: 70% · 121 019 USD
Remaining due payment: 51 865 USD
27
1% · 1 729 USD
November 2027
Paid to the date: 71% · 122 748 USD
Remaining due payment: 50 136 USD
28
1% · 1 729 USD
December 2027
Paid to the date: 72% · 124 477 USD
Remaining due payment: 48 408 USD
29
1% · 1 729 USD
January 2028
Paid to the date: 73% · 126 206 USD
Remaining due payment: 46 679 USD
30
1% · 1 729 USD
February 2028
Paid to the date: 74% · 127 934 USD
Remaining due payment: 44 950 USD
31
1% · 1 729 USD
March 2028
Paid to the date: 75% · 129 663 USD
Remaining due payment: 43 221 USD
32
1% · 1 729 USD
April 2028
Paid to the date: 76% · 131 392 USD
Remaining due payment: 41 492 USD
33
1% · 1 729 USD
May 2028
Paid to the date: 77% · 133 121 USD
Remaining due payment: 39 763 USD
34
1% · 1 729 USD
June 2028
Paid to the date: 78% · 134 850 USD
Remaining due payment: 38 035 USD
35
1% · 1 729 USD
July 2028
Paid to the date: 79% · 136 579 USD
Remaining due payment: 36 306 USD
36
1% · 1 729 USD
August 2028
Paid to the date: 80% · 138 308 USD
Remaining due payment: 34 577 USD
37
1% · 1 729 USD
September 2028
Paid to the date: 81% · 140 036 USD
Remaining due payment: 32 848 USD
38
1% · 1 729 USD
October 2028
Paid to the date: 82% · 141 765 USD
Remaining due payment: 31 119 USD
39
1% · 1 729 USD
November 2028
Paid to the date: 83% · 143 494 USD
Remaining due payment: 29 390 USD
40
1% · 1 729 USD
December 2028
Paid to the date: 84% · 145 223 USD
Remaining due payment: 27 662 USD
41
1% · 1 729 USD
January 2029
Paid to the date: 85% · 146 952 USD
Remaining due payment: 25 933 USD
42
1% · 1 729 USD
February 2029
Paid to the date: 86% · 148 681 USD
Remaining due payment: 24 204 USD
43
1% · 1 729 USD
March 2029
Paid to the date: 87% · 150 409 USD
Remaining due payment: 22 475 USD
44
1% · 1 729 USD
April 2029
Paid to the date: 88% · 152 138 USD
Remaining due payment: 20 746 USD
45
1% · 1 729 USD
May 2029
Paid to the date: 89% · 153 867 USD
Remaining due payment: 19 017 USD
46
1% · 1 729 USD
June 2029
Paid to the date: 90% · 155 596 USD
Remaining due payment: 17 288 USD
47
1% · 1 729 USD
July 2029
Paid to the date: 91% · 157 325 USD
Remaining due payment: 15 560 USD
48
1% · 1 729 USD
August 2029
Paid to the date: 92% · 159 054 USD
Remaining due payment: 13 831 USD
49
1% · 1 729 USD
September 2029
Paid to the date: 93% · 160 782 USD
Remaining due payment: 12 102 USD
50
1% · 1 729 USD
October 2029
Paid to the date: 94% · 162 511 USD
Remaining due payment: 10 373 USD
51
1% · 1 729 USD
November 2029
Paid to the date: 95% · 164 240 USD
Remaining due payment: 8 644 USD
52
1% · 1 729 USD
December 2029
Paid to the date: 96% · 165 969 USD
Remaining due payment: 6 915 USD
53
1% · 1 729 USD
January 2030
Paid to the date: 97% · 167 698 USD
Remaining due payment: 5 187 USD
54
1% · 1 729 USD
February 2030
Paid to the date: 98% · 169 427 USD
Remaining due payment: 3 458 USD
55
1% · 1 729 USD
March 2030
Paid to the date: 99% · 171 156 USD
Remaining due payment: 1 729 USD
56
1% · 1 729 USD
April 2030
Paid to the date: 100% · 172 884 USD
Remaining due payment: 0.0000 USD