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