Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 22 598 USD
At reservation · August 2025
Paid to the date: 10% · 22 598 USD
Remaining due payment: 203 380 USD
2
10% · 22 598 USD
October 2025
Paid to the date: 20% · 45 195 USD
Remaining due payment: 180 782 USD
3
1% · 2 260 USD
December 2025
Paid to the date: 21% · 47 455 USD
Remaining due payment: 178 522 USD
4
1% · 2 260 USD
January 2026
Paid to the date: 22% · 49 715 USD
Remaining due payment: 176 262 USD
5
1% · 2 260 USD
February 2026
Paid to the date: 23% · 51 975 USD
Remaining due payment: 174 003 USD
6
1% · 2 260 USD
March 2026
Paid to the date: 24% · 54 235 USD
Remaining due payment: 171 743 USD
Resale is available
7
10% · 22 598 USD
April 2026
Paid to the date: 34% · 76 832 USD
Remaining due payment: 149 145 USD
8
1% · 2 260 USD
May 2026
Paid to the date: 35% · 79 092 USD
Remaining due payment: 146 885 USD
9
1% · 2 260 USD
June 2026
Paid to the date: 36% · 81 352 USD
Remaining due payment: 144 625 USD
10
1% · 2 260 USD
July 2026
Paid to the date: 37% · 83 612 USD
Remaining due payment: 142 366 USD
11
1% · 2 260 USD
August 2026
Paid to the date: 38% · 85 871 USD
Remaining due payment: 140 106 USD
12
1% · 2 260 USD
September 2026
Paid to the date: 39% · 88 131 USD
Remaining due payment: 137 846 USD
13
1% · 2 260 USD
October 2026
Paid to the date: 40% · 90 391 USD
Remaining due payment: 135 586 USD
14
10% · 22 598 USD
November 2026
Paid to the date: 50% · 112 989 USD
Remaining due payment: 112 989 USD
15
1% · 2 260 USD
December 2026
Paid to the date: 51% · 115 248 USD
Remaining due payment: 110 729 USD
16
9% · 20 338 USD
January 2027
Paid to the date: 60% · 135 586 USD
Remaining due payment: 90 391 USD
17
1% · 2 260 USD
February 2027
Paid to the date: 61% · 137 846 USD
Remaining due payment: 88 131 USD
18
1% · 2 260 USD
March 2027
Paid to the date: 62% · 140 106 USD
Remaining due payment: 85 871 USD
19
1% · 2 260 USD
April 2027
Paid to the date: 63% · 142 366 USD
Remaining due payment: 83 612 USD
20
1% · 2 260 USD
May 2027
Paid to the date: 64% · 144 625 USD
Remaining due payment: 81 352 USD
21
1% · 2 260 USD
June 2027
Paid to the date: 65% · 146 885 USD
Remaining due payment: 79 092 USD
22
1% · 2 260 USD
July 2027
Paid to the date: 66% · 149 145 USD
Remaining due payment: 76 832 USD
23
1% · 2 260 USD
August 2027
Paid to the date: 67% · 151 405 USD
Remaining due payment: 74 573 USD
24
1% · 2 260 USD
September 2027
Paid to the date: 68% · 153 665 USD
Remaining due payment: 72 313 USD
25
1% · 2 260 USD
October 2027
Paid to the date: 69% · 155 924 USD
Remaining due payment: 70 053 USD
26
1% · 2 260 USD
November 2027
Paid to the date: 70% · 158 184 USD
Remaining due payment: 67 793 USD
27
1% · 2 260 USD
December 2027
Paid to the date: 71% · 160 444 USD
Remaining due payment: 65 533 USD
28
1% · 2 260 USD
January 2028
Paid to the date: 72% · 162 704 USD
Remaining due payment: 63 274 USD
29
1% · 2 260 USD
February 2028
Paid to the date: 73% · 164 963 USD
Remaining due payment: 61 014 USD
30
1% · 2 260 USD
March 2028
Paid to the date: 74% · 167 223 USD
Remaining due payment: 58 754 USD
31
1% · 2 260 USD
April 2028
Paid to the date: 75% · 169 483 USD
Remaining due payment: 56 494 USD
32
1% · 2 260 USD
May 2028
Paid to the date: 76% · 171 743 USD
Remaining due payment: 54 235 USD
33
1% · 2 260 USD
June 2028
Paid to the date: 77% · 174 003 USD
Remaining due payment: 51 975 USD
34
1% · 2 260 USD
July 2028
Paid to the date: 78% · 176 262 USD
Remaining due payment: 49 715 USD
35
1% · 2 260 USD
August 2028
Paid to the date: 79% · 178 522 USD
Remaining due payment: 47 455 USD
36
1% · 2 260 USD
September 2028
Paid to the date: 80% · 180 782 USD
Remaining due payment: 45 195 USD
37
1% · 2 260 USD
October 2028
Paid to the date: 81% · 183 042 USD
Remaining due payment: 42 936 USD
38
1% · 2 260 USD
November 2028
Paid to the date: 82% · 185 301 USD
Remaining due payment: 40 676 USD
39
1% · 2 260 USD
December 2028
Paid to the date: 83% · 187 561 USD
Remaining due payment: 38 416 USD
40
1% · 2 260 USD
January 2029
Paid to the date: 84% · 189 821 USD
Remaining due payment: 36 156 USD
41
1% · 2 260 USD
February 2029
Paid to the date: 85% · 192 081 USD
Remaining due payment: 33 897 USD
42
1% · 2 260 USD
March 2029
Paid to the date: 86% · 194 340 USD
Remaining due payment: 31 637 USD
43
1% · 2 260 USD
April 2029
Paid to the date: 87% · 196 600 USD
Remaining due payment: 29 377 USD
44
1% · 2 260 USD
May 2029
Paid to the date: 88% · 198 860 USD
Remaining due payment: 27 117 USD
45
1% · 2 260 USD
June 2029
Paid to the date: 89% · 201 120 USD
Remaining due payment: 24 858 USD
46
1% · 2 260 USD
July 2029
Paid to the date: 90% · 203 380 USD
Remaining due payment: 22 598 USD
47
1% · 2 260 USD
August 2029
Paid to the date: 91% · 205 639 USD
Remaining due payment: 20 338 USD
48
1% · 2 260 USD
September 2029
Paid to the date: 92% · 207 899 USD
Remaining due payment: 18 078 USD
49
1% · 2 260 USD
October 2029
Paid to the date: 93% · 210 159 USD
Remaining due payment: 15 818 USD
50
1% · 2 260 USD
November 2029
Paid to the date: 94% · 212 419 USD
Remaining due payment: 13 559 USD
51
1% · 2 260 USD
December 2029
Paid to the date: 95% · 214 678 USD
Remaining due payment: 11 299 USD
52
1% · 2 260 USD
January 2030
Paid to the date: 96% · 216 938 USD
Remaining due payment: 9 039 USD
53
1% · 2 260 USD
February 2030
Paid to the date: 97% · 219 198 USD
Remaining due payment: 6 779 USD
54
1% · 2 260 USD
March 2030
Paid to the date: 98% · 221 458 USD
Remaining due payment: 4 520 USD
55
1% · 2 260 USD
April 2030
Paid to the date: 99% · 223 718 USD
Remaining due payment: 2 260 USD
56
1% · 2 260 USD
May 2030
Paid to the date: 100% · 225 977 USD
Remaining due payment: 0.0000 USD