Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 30 497 USD
At reservation · July 2025
Paid to the date: 10% · 30 497 USD
Remaining due payment: 274 472 USD
2
10% · 30 497 USD
September 2025
Paid to the date: 20% · 60 994 USD
Remaining due payment: 243 975 USD
3
1% · 3 050 USD
November 2025
Paid to the date: 21% · 64 044 USD
Remaining due payment: 240 926 USD
4
1% · 3 050 USD
December 2025
Paid to the date: 22% · 67 093 USD
Remaining due payment: 237 876 USD
5
1% · 3 050 USD
January 2026
Paid to the date: 23% · 70 143 USD
Remaining due payment: 234 826 USD
6
1% · 3 050 USD
February 2026
Paid to the date: 24% · 73 193 USD
Remaining due payment: 231 776 USD
Resale is available
7
10% · 30 497 USD
March 2026
Paid to the date: 34% · 103 689 USD
Remaining due payment: 201 280 USD
8
1% · 3 050 USD
April 2026
Paid to the date: 35% · 106 739 USD
Remaining due payment: 198 230 USD
9
1% · 3 050 USD
May 2026
Paid to the date: 36% · 109 789 USD
Remaining due payment: 195 180 USD
10
1% · 3 050 USD
June 2026
Paid to the date: 37% · 112 839 USD
Remaining due payment: 192 130 USD
11
1% · 3 050 USD
July 2026
Paid to the date: 38% · 115 888 USD
Remaining due payment: 189 081 USD
12
1% · 3 050 USD
August 2026
Paid to the date: 39% · 118 938 USD
Remaining due payment: 186 031 USD
13
1% · 3 050 USD
September 2026
Paid to the date: 40% · 121 988 USD
Remaining due payment: 182 981 USD
14
10% · 30 497 USD
October 2026
Paid to the date: 50% · 152 485 USD
Remaining due payment: 152 485 USD
15
1% · 3 050 USD
November 2026
Paid to the date: 51% · 155 534 USD
Remaining due payment: 149 435 USD
16
9% · 27 447 USD
December 2026
Paid to the date: 60% · 182 981 USD
Remaining due payment: 121 988 USD
17
1% · 3 050 USD
January 2027
Paid to the date: 61% · 186 031 USD
Remaining due payment: 118 938 USD
18
1% · 3 050 USD
February 2027
Paid to the date: 62% · 189 081 USD
Remaining due payment: 115 888 USD
19
1% · 3 050 USD
March 2027
Paid to the date: 63% · 192 130 USD
Remaining due payment: 112 839 USD
20
1% · 3 050 USD
April 2027
Paid to the date: 64% · 195 180 USD
Remaining due payment: 109 789 USD
21
1% · 3 050 USD
May 2027
Paid to the date: 65% · 198 230 USD
Remaining due payment: 106 739 USD
22
1% · 3 050 USD
June 2027
Paid to the date: 66% · 201 280 USD
Remaining due payment: 103 689 USD
23
1% · 3 050 USD
July 2027
Paid to the date: 67% · 204 329 USD
Remaining due payment: 100 640 USD
24
1% · 3 050 USD
August 2027
Paid to the date: 68% · 207 379 USD
Remaining due payment: 97 590 USD
25
1% · 3 050 USD
September 2027
Paid to the date: 69% · 210 429 USD
Remaining due payment: 94 540 USD
26
1% · 3 050 USD
October 2027
Paid to the date: 70% · 213 478 USD
Remaining due payment: 91 491 USD
27
1% · 3 050 USD
November 2027
Paid to the date: 71% · 216 528 USD
Remaining due payment: 88 441 USD
28
1% · 3 050 USD
December 2027
Paid to the date: 72% · 219 578 USD
Remaining due payment: 85 391 USD
29
1% · 3 050 USD
January 2028
Paid to the date: 73% · 222 627 USD
Remaining due payment: 82 342 USD
30
1% · 3 050 USD
February 2028
Paid to the date: 74% · 225 677 USD
Remaining due payment: 79 292 USD
31
1% · 3 050 USD
March 2028
Paid to the date: 75% · 228 727 USD
Remaining due payment: 76 242 USD
32
1% · 3 050 USD
April 2028
Paid to the date: 76% · 231 776 USD
Remaining due payment: 73 193 USD
33
1% · 3 050 USD
May 2028
Paid to the date: 77% · 234 826 USD
Remaining due payment: 70 143 USD
34
1% · 3 050 USD
June 2028
Paid to the date: 78% · 237 876 USD
Remaining due payment: 67 093 USD
35
1% · 3 050 USD
July 2028
Paid to the date: 79% · 240 926 USD
Remaining due payment: 64 043 USD
36
1% · 3 050 USD
August 2028
Paid to the date: 80% · 243 975 USD
Remaining due payment: 60 994 USD
37
1% · 3 050 USD
September 2028
Paid to the date: 81% · 247 025 USD
Remaining due payment: 57 944 USD
38
1% · 3 050 USD
October 2028
Paid to the date: 82% · 250 075 USD
Remaining due payment: 54 894 USD
39
1% · 3 050 USD
November 2028
Paid to the date: 83% · 253 124 USD
Remaining due payment: 51 845 USD
40
1% · 3 050 USD
December 2028
Paid to the date: 84% · 256 174 USD
Remaining due payment: 48 795 USD
41
1% · 3 050 USD
January 2029
Paid to the date: 85% · 259 224 USD
Remaining due payment: 45 745 USD
42
1% · 3 050 USD
February 2029
Paid to the date: 86% · 262 273 USD
Remaining due payment: 42 696 USD
43
1% · 3 050 USD
March 2029
Paid to the date: 87% · 265 323 USD
Remaining due payment: 39 646 USD
44
1% · 3 050 USD
April 2029
Paid to the date: 88% · 268 373 USD
Remaining due payment: 36 596 USD
45
1% · 3 050 USD
May 2029
Paid to the date: 89% · 271 422 USD
Remaining due payment: 33 547 USD
46
1% · 3 050 USD
June 2029
Paid to the date: 90% · 274 472 USD
Remaining due payment: 30 497 USD
47
1% · 3 050 USD
July 2029
Paid to the date: 91% · 277 522 USD
Remaining due payment: 27 447 USD
48
1% · 3 050 USD
August 2029
Paid to the date: 92% · 280 572 USD
Remaining due payment: 24 398 USD
49
1% · 3 050 USD
September 2029
Paid to the date: 93% · 283 621 USD
Remaining due payment: 21 348 USD
50
1% · 3 050 USD
October 2029
Paid to the date: 94% · 286 671 USD
Remaining due payment: 18 298 USD
51
1% · 3 050 USD
November 2029
Paid to the date: 95% · 289 721 USD
Remaining due payment: 15 248 USD
52
1% · 3 050 USD
December 2029
Paid to the date: 96% · 292 770 USD
Remaining due payment: 12 199 USD
53
1% · 3 050 USD
January 2030
Paid to the date: 97% · 295 820 USD
Remaining due payment: 9 149 USD
54
1% · 3 050 USD
February 2030
Paid to the date: 98% · 298 870 USD
Remaining due payment: 6 099 USD
55
1% · 3 050 USD
March 2030
Paid to the date: 99% · 301 919 USD
Remaining due payment: 3 050 USD
56
1% · 3 050 USD
April 2030
Paid to the date: 100% · 304 969 USD
Remaining due payment: 0.0000 USD