Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 35 398 USD
At reservation · July 2025
Paid to the date: 10% · 35 398 USD
Remaining due payment: 318 584 USD
2
10% · 35 398 USD
September 2025
Paid to the date: 20% · 70 796 USD
Remaining due payment: 283 186 USD
3
1% · 3 540 USD
November 2025
Paid to the date: 21% · 74 336 USD
Remaining due payment: 279 646 USD
4
1% · 3 540 USD
December 2025
Paid to the date: 22% · 77 876 USD
Remaining due payment: 276 106 USD
5
1% · 3 540 USD
January 2026
Paid to the date: 23% · 81 416 USD
Remaining due payment: 272 566 USD
6
1% · 3 540 USD
February 2026
Paid to the date: 24% · 84 956 USD
Remaining due payment: 269 026 USD
Resale is available
7
10% · 35 398 USD
March 2026
Paid to the date: 34% · 120 354 USD
Remaining due payment: 233 628 USD
8
1% · 3 540 USD
April 2026
Paid to the date: 35% · 123 894 USD
Remaining due payment: 230 088 USD
9
1% · 3 540 USD
May 2026
Paid to the date: 36% · 127 433 USD
Remaining due payment: 226 548 USD
10
1% · 3 540 USD
June 2026
Paid to the date: 37% · 130 973 USD
Remaining due payment: 223 009 USD
11
1% · 3 540 USD
July 2026
Paid to the date: 38% · 134 513 USD
Remaining due payment: 219 469 USD
12
1% · 3 540 USD
August 2026
Paid to the date: 39% · 138 053 USD
Remaining due payment: 215 929 USD
13
1% · 3 540 USD
September 2026
Paid to the date: 40% · 141 593 USD
Remaining due payment: 212 389 USD
14
10% · 35 398 USD
October 2026
Paid to the date: 50% · 176 991 USD
Remaining due payment: 176 991 USD
15
1% · 3 540 USD
November 2026
Paid to the date: 51% · 180 531 USD
Remaining due payment: 173 451 USD
16
9% · 31 858 USD
December 2026
Paid to the date: 60% · 212 389 USD
Remaining due payment: 141 593 USD
17
1% · 3 540 USD
January 2027
Paid to the date: 61% · 215 929 USD
Remaining due payment: 138 053 USD
18
1% · 3 540 USD
February 2027
Paid to the date: 62% · 219 469 USD
Remaining due payment: 134 513 USD
19
1% · 3 540 USD
March 2027
Paid to the date: 63% · 223 009 USD
Remaining due payment: 130 973 USD
20
1% · 3 540 USD
April 2027
Paid to the date: 64% · 226 548 USD
Remaining due payment: 127 433 USD
21
1% · 3 540 USD
May 2027
Paid to the date: 65% · 230 088 USD
Remaining due payment: 123 894 USD
22
1% · 3 540 USD
June 2027
Paid to the date: 66% · 233 628 USD
Remaining due payment: 120 354 USD
23
1% · 3 540 USD
July 2027
Paid to the date: 67% · 237 168 USD
Remaining due payment: 116 814 USD
24
1% · 3 540 USD
August 2027
Paid to the date: 68% · 240 708 USD
Remaining due payment: 113 274 USD
25
1% · 3 540 USD
September 2027
Paid to the date: 69% · 244 248 USD
Remaining due payment: 109 734 USD
26
1% · 3 540 USD
October 2027
Paid to the date: 70% · 247 787 USD
Remaining due payment: 106 195 USD
27
1% · 3 540 USD
November 2027
Paid to the date: 71% · 251 327 USD
Remaining due payment: 102 655 USD
28
1% · 3 540 USD
December 2027
Paid to the date: 72% · 254 867 USD
Remaining due payment: 99 115 USD
29
1% · 3 540 USD
January 2028
Paid to the date: 73% · 258 407 USD
Remaining due payment: 95 575 USD
30
1% · 3 540 USD
February 2028
Paid to the date: 74% · 261 947 USD
Remaining due payment: 92 035 USD
31
1% · 3 540 USD
March 2028
Paid to the date: 75% · 265 486 USD
Remaining due payment: 88 495 USD
32
1% · 3 540 USD
April 2028
Paid to the date: 76% · 269 026 USD
Remaining due payment: 84 956 USD
33
1% · 3 540 USD
May 2028
Paid to the date: 77% · 272 566 USD
Remaining due payment: 81 416 USD
34
1% · 3 540 USD
June 2028
Paid to the date: 78% · 276 106 USD
Remaining due payment: 77 876 USD
35
1% · 3 540 USD
July 2028
Paid to the date: 79% · 279 646 USD
Remaining due payment: 74 336 USD
36
1% · 3 540 USD
August 2028
Paid to the date: 80% · 283 186 USD
Remaining due payment: 70 796 USD
37
1% · 3 540 USD
September 2028
Paid to the date: 81% · 286 725 USD
Remaining due payment: 67 257 USD
38
1% · 3 540 USD
October 2028
Paid to the date: 82% · 290 265 USD
Remaining due payment: 63 717 USD
39
1% · 3 540 USD
November 2028
Paid to the date: 83% · 293 805 USD
Remaining due payment: 60 177 USD
40
1% · 3 540 USD
December 2028
Paid to the date: 84% · 297 345 USD
Remaining due payment: 56 637 USD
41
1% · 3 540 USD
January 2029
Paid to the date: 85% · 300 885 USD
Remaining due payment: 53 097 USD
42
1% · 3 540 USD
February 2029
Paid to the date: 86% · 304 424 USD
Remaining due payment: 49 557 USD
43
1% · 3 540 USD
March 2029
Paid to the date: 87% · 307 964 USD
Remaining due payment: 46 018 USD
44
1% · 3 540 USD
April 2029
Paid to the date: 88% · 311 504 USD
Remaining due payment: 42 478 USD
45
1% · 3 540 USD
May 2029
Paid to the date: 89% · 315 044 USD
Remaining due payment: 38 938 USD
46
1% · 3 540 USD
June 2029
Paid to the date: 90% · 318 584 USD
Remaining due payment: 35 398 USD
47
1% · 3 540 USD
July 2029
Paid to the date: 91% · 322 124 USD
Remaining due payment: 31 858 USD
48
1% · 3 540 USD
August 2029
Paid to the date: 92% · 325 663 USD
Remaining due payment: 28 319 USD
49
1% · 3 540 USD
September 2029
Paid to the date: 93% · 329 203 USD
Remaining due payment: 24 779 USD
50
1% · 3 540 USD
October 2029
Paid to the date: 94% · 332 743 USD
Remaining due payment: 21 239 USD
51
1% · 3 540 USD
November 2029
Paid to the date: 95% · 336 283 USD
Remaining due payment: 17 699 USD
52
1% · 3 540 USD
December 2029
Paid to the date: 96% · 339 823 USD
Remaining due payment: 14 159 USD
53
1% · 3 540 USD
January 2030
Paid to the date: 97% · 343 362 USD
Remaining due payment: 10 619 USD
54
1% · 3 540 USD
February 2030
Paid to the date: 98% · 346 902 USD
Remaining due payment: 7 080 USD
55
1% · 3 540 USD
March 2030
Paid to the date: 99% · 350 442 USD
Remaining due payment: 3 540 USD
56
1% · 3 540 USD
April 2030
Paid to the date: 100% · 353 982 USD
Remaining due payment: 0.0000 USD