Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 22 053 USD
At reservation · August 2025
Paid to the date: 10% · 22 053 USD
Remaining due payment: 198 478 USD
2
10% · 22 053 USD
October 2025
Paid to the date: 20% · 44 106 USD
Remaining due payment: 176 425 USD
3
1% · 2 205 USD
December 2025
Paid to the date: 21% · 46 312 USD
Remaining due payment: 174 220 USD
4
1% · 2 205 USD
January 2026
Paid to the date: 22% · 48 517 USD
Remaining due payment: 172 014 USD
5
1% · 2 205 USD
February 2026
Paid to the date: 23% · 50 722 USD
Remaining due payment: 169 809 USD
6
1% · 2 205 USD
March 2026
Paid to the date: 24% · 52 927 USD
Remaining due payment: 167 604 USD
Resale is available
7
10% · 22 053 USD
April 2026
Paid to the date: 34% · 74 981 USD
Remaining due payment: 145 551 USD
8
1% · 2 205 USD
May 2026
Paid to the date: 35% · 77 186 USD
Remaining due payment: 143 345 USD
9
1% · 2 205 USD
June 2026
Paid to the date: 36% · 79 391 USD
Remaining due payment: 141 140 USD
10
1% · 2 205 USD
July 2026
Paid to the date: 37% · 81 597 USD
Remaining due payment: 138 935 USD
11
1% · 2 205 USD
August 2026
Paid to the date: 38% · 83 802 USD
Remaining due payment: 136 729 USD
12
1% · 2 205 USD
September 2026
Paid to the date: 39% · 86 007 USD
Remaining due payment: 134 524 USD
13
1% · 2 205 USD
October 2026
Paid to the date: 40% · 88 212 USD
Remaining due payment: 132 319 USD
14
10% · 22 053 USD
November 2026
Paid to the date: 50% · 110 266 USD
Remaining due payment: 110 266 USD
15
1% · 2 205 USD
December 2026
Paid to the date: 51% · 112 471 USD
Remaining due payment: 108 060 USD
16
9% · 19 848 USD
January 2027
Paid to the date: 60% · 132 319 USD
Remaining due payment: 88 212 USD
17
1% · 2 205 USD
February 2027
Paid to the date: 61% · 134 524 USD
Remaining due payment: 86 007 USD
18
1% · 2 205 USD
March 2027
Paid to the date: 62% · 136 729 USD
Remaining due payment: 83 802 USD
19
1% · 2 205 USD
April 2027
Paid to the date: 63% · 138 935 USD
Remaining due payment: 81 597 USD
20
1% · 2 205 USD
May 2027
Paid to the date: 64% · 141 140 USD
Remaining due payment: 79 391 USD
21
1% · 2 205 USD
June 2027
Paid to the date: 65% · 143 345 USD
Remaining due payment: 77 186 USD
22
1% · 2 205 USD
July 2027
Paid to the date: 66% · 145 551 USD
Remaining due payment: 74 981 USD
23
1% · 2 205 USD
August 2027
Paid to the date: 67% · 147 756 USD
Remaining due payment: 72 775 USD
24
1% · 2 205 USD
September 2027
Paid to the date: 68% · 149 961 USD
Remaining due payment: 70 570 USD
25
1% · 2 205 USD
October 2027
Paid to the date: 69% · 152 167 USD
Remaining due payment: 68 365 USD
26
1% · 2 205 USD
November 2027
Paid to the date: 70% · 154 372 USD
Remaining due payment: 66 159 USD
27
1% · 2 205 USD
December 2027
Paid to the date: 71% · 156 577 USD
Remaining due payment: 63 954 USD
28
1% · 2 205 USD
January 2028
Paid to the date: 72% · 158 782 USD
Remaining due payment: 61 749 USD
29
1% · 2 205 USD
February 2028
Paid to the date: 73% · 160 988 USD
Remaining due payment: 59 543 USD
30
1% · 2 205 USD
March 2028
Paid to the date: 74% · 163 193 USD
Remaining due payment: 57 338 USD
31
1% · 2 205 USD
April 2028
Paid to the date: 75% · 165 398 USD
Remaining due payment: 55 133 USD
32
1% · 2 205 USD
May 2028
Paid to the date: 76% · 167 604 USD
Remaining due payment: 52 927 USD
33
1% · 2 205 USD
June 2028
Paid to the date: 77% · 169 809 USD
Remaining due payment: 50 722 USD
34
1% · 2 205 USD
July 2028
Paid to the date: 78% · 172 014 USD
Remaining due payment: 48 517 USD
35
1% · 2 205 USD
August 2028
Paid to the date: 79% · 174 220 USD
Remaining due payment: 46 312 USD
36
1% · 2 205 USD
September 2028
Paid to the date: 80% · 176 425 USD
Remaining due payment: 44 106 USD
37
1% · 2 205 USD
October 2028
Paid to the date: 81% · 178 630 USD
Remaining due payment: 41 901 USD
38
1% · 2 205 USD
November 2028
Paid to the date: 82% · 180 836 USD
Remaining due payment: 39 696 USD
39
1% · 2 205 USD
December 2028
Paid to the date: 83% · 183 041 USD
Remaining due payment: 37 490 USD
40
1% · 2 205 USD
January 2029
Paid to the date: 84% · 185 246 USD
Remaining due payment: 35 285 USD
41
1% · 2 205 USD
February 2029
Paid to the date: 85% · 187 452 USD
Remaining due payment: 33 080 USD
42
1% · 2 205 USD
March 2029
Paid to the date: 86% · 189 657 USD
Remaining due payment: 30 874 USD
43
1% · 2 205 USD
April 2029
Paid to the date: 87% · 191 862 USD
Remaining due payment: 28 669 USD
44
1% · 2 205 USD
May 2029
Paid to the date: 88% · 194 067 USD
Remaining due payment: 26 464 USD
45
1% · 2 205 USD
June 2029
Paid to the date: 89% · 196 273 USD
Remaining due payment: 24 258 USD
46
1% · 2 205 USD
July 2029
Paid to the date: 90% · 198 478 USD
Remaining due payment: 22 053 USD
47
1% · 2 205 USD
August 2029
Paid to the date: 91% · 200 683 USD
Remaining due payment: 19 848 USD
48
1% · 2 205 USD
September 2029
Paid to the date: 92% · 202 889 USD
Remaining due payment: 17 642 USD
49
1% · 2 205 USD
October 2029
Paid to the date: 93% · 205 094 USD
Remaining due payment: 15 437 USD
50
1% · 2 205 USD
November 2029
Paid to the date: 94% · 207 299 USD
Remaining due payment: 13 232 USD
51
1% · 2 205 USD
December 2029
Paid to the date: 95% · 209 505 USD
Remaining due payment: 11 027 USD
52
1% · 2 205 USD
January 2030
Paid to the date: 96% · 211 710 USD
Remaining due payment: 8 821 USD
53
1% · 2 205 USD
February 2030
Paid to the date: 97% · 213 915 USD
Remaining due payment: 6 616 USD
54
1% · 2 205 USD
March 2030
Paid to the date: 98% · 216 121 USD
Remaining due payment: 4 411 USD
55
1% · 2 205 USD
April 2030
Paid to the date: 99% · 218 326 USD
Remaining due payment: 2 205 USD
56
1% · 2 205 USD
May 2030
Paid to the date: 100% · 220 531 USD
Remaining due payment: 0.0000 USD