Contact via WhatsApp
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
10% · 22 056 USD
At reservation · December 2025
Paid to the date: 10% · 22 056 USD
Remaining due payment: 198 503 USD
2
10% · 22 056 USD
February 2026
Paid to the date: 20% · 44 112 USD
Remaining due payment: 176 447 USD
3
1% · 2 206 USD
April 2026
Paid to the date: 21% · 46 317 USD
Remaining due payment: 174 241 USD
4
1% · 2 206 USD
May 2026
Paid to the date: 22% · 48 523 USD
Remaining due payment: 172 036 USD
5
1% · 2 206 USD
June 2026
Paid to the date: 23% · 50 728 USD
Remaining due payment: 169 830 USD
6
1% · 2 206 USD
July 2026
Paid to the date: 24% · 52 934 USD
Remaining due payment: 167 624 USD
Resale is available
7
10% · 22 056 USD
August 2026
Paid to the date: 34% · 74 990 USD
Remaining due payment: 145 569 USD
8
1% · 2 206 USD
September 2026
Paid to the date: 35% · 77 195 USD
Remaining due payment: 143 363 USD
9
1% · 2 206 USD
October 2026
Paid to the date: 36% · 79 401 USD
Remaining due payment: 141 157 USD
10
1% · 2 206 USD
November 2026
Paid to the date: 37% · 81 607 USD
Remaining due payment: 138 952 USD
11
1% · 2 206 USD
December 2026
Paid to the date: 38% · 83 812 USD
Remaining due payment: 136 746 USD
12
1% · 2 206 USD
January 2027
Paid to the date: 39% · 86 018 USD
Remaining due payment: 134 541 USD
13
1% · 2 206 USD
February 2027
Paid to the date: 40% · 88 223 USD
Remaining due payment: 132 335 USD
14
10% · 22 056 USD
March 2027
Paid to the date: 50% · 110 279 USD
Remaining due payment: 110 279 USD
15
1% · 2 206 USD
April 2027
Paid to the date: 51% · 112 485 USD
Remaining due payment: 108 074 USD
16
9% · 19 850 USD
May 2027
Paid to the date: 60% · 132 335 USD
Remaining due payment: 88 223 USD
17
1% · 2 206 USD
June 2027
Paid to the date: 61% · 134 541 USD
Remaining due payment: 86 018 USD
18
1% · 2 206 USD
July 2027
Paid to the date: 62% · 136 746 USD
Remaining due payment: 83 812 USD
19
1% · 2 206 USD
August 2027
Paid to the date: 63% · 138 952 USD
Remaining due payment: 81 607 USD
20
1% · 2 206 USD
September 2027
Paid to the date: 64% · 141 157 USD
Remaining due payment: 79 401 USD
21
1% · 2 206 USD
October 2027
Paid to the date: 65% · 143 363 USD
Remaining due payment: 77 195 USD
22
1% · 2 206 USD
November 2027
Paid to the date: 66% · 145 569 USD
Remaining due payment: 74 990 USD
23
1% · 2 206 USD
December 2027
Paid to the date: 67% · 147 774 USD
Remaining due payment: 72 784 USD
24
1% · 2 206 USD
January 2028
Paid to the date: 68% · 149 980 USD
Remaining due payment: 70 579 USD
25
1% · 2 206 USD
February 2028
Paid to the date: 69% · 152 185 USD
Remaining due payment: 68 373 USD
26
1% · 2 206 USD
March 2028
Paid to the date: 70% · 154 391 USD
Remaining due payment: 66 168 USD
27
1% · 2 206 USD
April 2028
Paid to the date: 71% · 156 596 USD
Remaining due payment: 63 962 USD
28
1% · 2 206 USD
May 2028
Paid to the date: 72% · 158 802 USD
Remaining due payment: 61 756 USD
29
1% · 2 206 USD
June 2028
Paid to the date: 73% · 161 008 USD
Remaining due payment: 59 551 USD
30
1% · 2 206 USD
July 2028
Paid to the date: 74% · 163 213 USD
Remaining due payment: 57 345 USD
31
1% · 2 206 USD
August 2028
Paid to the date: 75% · 165 419 USD
Remaining due payment: 55 140 USD
32
1% · 2 206 USD
September 2028
Paid to the date: 76% · 167 624 USD
Remaining due payment: 52 934 USD
33
1% · 2 206 USD
October 2028
Paid to the date: 77% · 169 830 USD
Remaining due payment: 50 728 USD
34
1% · 2 206 USD
November 2028
Paid to the date: 78% · 172 036 USD
Remaining due payment: 48 523 USD
35
1% · 2 206 USD
December 2028
Paid to the date: 79% · 174 241 USD
Remaining due payment: 46 317 USD
36
1% · 2 206 USD
January 2029
Paid to the date: 80% · 176 447 USD
Remaining due payment: 44 112 USD
37
1% · 2 206 USD
February 2029
Paid to the date: 81% · 178 652 USD
Remaining due payment: 41 906 USD
38
1% · 2 206 USD
March 2029
Paid to the date: 82% · 180 858 USD
Remaining due payment: 39 701 USD
39
1% · 2 206 USD
April 2029
Paid to the date: 83% · 183 064 USD
Remaining due payment: 37 495 USD
40
1% · 2 206 USD
May 2029
Paid to the date: 84% · 185 269 USD
Remaining due payment: 35 289 USD
41
1% · 2 206 USD
June 2029
Paid to the date: 85% · 187 475 USD
Remaining due payment: 33 084 USD
42
1% · 2 206 USD
July 2029
Paid to the date: 86% · 189 680 USD
Remaining due payment: 30 878 USD
43
1% · 2 206 USD
August 2029
Paid to the date: 87% · 191 886 USD
Remaining due payment: 28 673 USD
44
1% · 2 206 USD
September 2029
Paid to the date: 88% · 194 091 USD
Remaining due payment: 26 467 USD
45
1% · 2 206 USD
October 2029
Paid to the date: 89% · 196 297 USD
Remaining due payment: 24 261 USD
46
1% · 2 206 USD
November 2029
Paid to the date: 90% · 198 503 USD
Remaining due payment: 22 056 USD
47
1% · 2 206 USD
December 2029
Paid to the date: 91% · 200 708 USD
Remaining due payment: 19 850 USD
48
1% · 2 206 USD
January 2030
Paid to the date: 92% · 202 914 USD
Remaining due payment: 17 645 USD
49
1% · 2 206 USD
February 2030
Paid to the date: 93% · 205 119 USD
Remaining due payment: 15 439 USD
50
1% · 2 206 USD
March 2030
Paid to the date: 94% · 207 325 USD
Remaining due payment: 13 234 USD
51
1% · 2 206 USD
April 2030
Paid to the date: 95% · 209 531 USD
Remaining due payment: 11 028 USD
52
1% · 2 206 USD
May 2030
Paid to the date: 96% · 211 736 USD
Remaining due payment: 8 822 USD
53
1% · 2 206 USD
June 2030
Paid to the date: 97% · 213 942 USD
Remaining due payment: 6 617 USD
54
1% · 2 206 USD
July 2030
Paid to the date: 98% · 216 147 USD
Remaining due payment: 4 411 USD
55
1% · 2 206 USD
August 2030
Paid to the date: 99% · 218 353 USD
Remaining due payment: 2 206 USD
56
1% · 2 206 USD
September 2030
Paid to the date: 100% · 220 558 USD
Remaining due payment: 0.0000 USD

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use