Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 48 850 USD
At reservation · December 2025
Paid to the date: 10% · 48 850 USD
Remaining due payment: 439 646 USD
2
10% · 48 850 USD
February 2026
Paid to the date: 20% · 97 699 USD
Remaining due payment: 390 797 USD
3
1% · 4 885 USD
April 2026
Paid to the date: 21% · 102 584 USD
Remaining due payment: 385 912 USD
4
1% · 4 885 USD
May 2026
Paid to the date: 22% · 107 469 USD
Remaining due payment: 381 027 USD
5
1% · 4 885 USD
June 2026
Paid to the date: 23% · 112 354 USD
Remaining due payment: 376 142 USD
6
1% · 4 885 USD
July 2026
Paid to the date: 24% · 117 239 USD
Remaining due payment: 371 257 USD
Resale is available
7
10% · 48 850 USD
August 2026
Paid to the date: 34% · 166 089 USD
Remaining due payment: 322 407 USD
8
1% · 4 885 USD
September 2026
Paid to the date: 35% · 170 974 USD
Remaining due payment: 317 522 USD
9
1% · 4 885 USD
October 2026
Paid to the date: 36% · 175 858 USD
Remaining due payment: 312 637 USD
10
1% · 4 885 USD
November 2026
Paid to the date: 37% · 180 743 USD
Remaining due payment: 307 752 USD
11
1% · 4 885 USD
December 2026
Paid to the date: 38% · 185 628 USD
Remaining due payment: 302 867 USD
12
1% · 4 885 USD
January 2027
Paid to the date: 39% · 190 513 USD
Remaining due payment: 297 982 USD
13
1% · 4 885 USD
February 2027
Paid to the date: 40% · 195 398 USD
Remaining due payment: 293 097 USD
14
10% · 48 850 USD
March 2027
Paid to the date: 50% · 244 248 USD
Remaining due payment: 244 248 USD
15
1% · 4 885 USD
April 2027
Paid to the date: 51% · 249 133 USD
Remaining due payment: 239 363 USD
16
9% · 43 965 USD
May 2027
Paid to the date: 60% · 293 097 USD
Remaining due payment: 195 398 USD
17
1% · 4 885 USD
June 2027
Paid to the date: 61% · 297 982 USD
Remaining due payment: 190 513 USD
18
1% · 4 885 USD
July 2027
Paid to the date: 62% · 302 867 USD
Remaining due payment: 185 628 USD
19
1% · 4 885 USD
August 2027
Paid to the date: 63% · 307 752 USD
Remaining due payment: 180 743 USD
20
1% · 4 885 USD
September 2027
Paid to the date: 64% · 312 637 USD
Remaining due payment: 175 858 USD
21
1% · 4 885 USD
October 2027
Paid to the date: 65% · 317 522 USD
Remaining due payment: 170 974 USD
22
1% · 4 885 USD
November 2027
Paid to the date: 66% · 322 407 USD
Remaining due payment: 166 089 USD
23
1% · 4 885 USD
December 2027
Paid to the date: 67% · 327 292 USD
Remaining due payment: 161 204 USD
24
1% · 4 885 USD
January 2028
Paid to the date: 68% · 332 177 USD
Remaining due payment: 156 319 USD
25
1% · 4 885 USD
February 2028
Paid to the date: 69% · 337 062 USD
Remaining due payment: 151 434 USD
26
1% · 4 885 USD
March 2028
Paid to the date: 70% · 341 947 USD
Remaining due payment: 146 549 USD
27
1% · 4 885 USD
April 2028
Paid to the date: 71% · 346 832 USD
Remaining due payment: 141 664 USD
28
1% · 4 885 USD
May 2028
Paid to the date: 72% · 351 717 USD
Remaining due payment: 136 779 USD
29
1% · 4 885 USD
June 2028
Paid to the date: 73% · 356 602 USD
Remaining due payment: 131 894 USD
30
1% · 4 885 USD
July 2028
Paid to the date: 74% · 361 487 USD
Remaining due payment: 127 009 USD
31
1% · 4 885 USD
August 2028
Paid to the date: 75% · 366 372 USD
Remaining due payment: 122 124 USD
32
1% · 4 885 USD
September 2028
Paid to the date: 76% · 371 257 USD
Remaining due payment: 117 239 USD
33
1% · 4 885 USD
October 2028
Paid to the date: 77% · 376 142 USD
Remaining due payment: 112 354 USD
34
1% · 4 885 USD
November 2028
Paid to the date: 78% · 381 027 USD
Remaining due payment: 107 469 USD
35
1% · 4 885 USD
December 2028
Paid to the date: 79% · 385 912 USD
Remaining due payment: 102 584 USD
36
1% · 4 885 USD
January 2029
Paid to the date: 80% · 390 797 USD
Remaining due payment: 97 699 USD
37
1% · 4 885 USD
February 2029
Paid to the date: 81% · 395 682 USD
Remaining due payment: 92 814 USD
38
1% · 4 885 USD
March 2029
Paid to the date: 82% · 400 566 USD
Remaining due payment: 87 929 USD
39
1% · 4 885 USD
April 2029
Paid to the date: 83% · 405 451 USD
Remaining due payment: 83 044 USD
40
1% · 4 885 USD
May 2029
Paid to the date: 84% · 410 336 USD
Remaining due payment: 78 159 USD
41
1% · 4 885 USD
June 2029
Paid to the date: 85% · 415 221 USD
Remaining due payment: 73 274 USD
42
1% · 4 885 USD
July 2029
Paid to the date: 86% · 420 106 USD
Remaining due payment: 68 389 USD
43
1% · 4 885 USD
August 2029
Paid to the date: 87% · 424 991 USD
Remaining due payment: 63 504 USD
44
1% · 4 885 USD
September 2029
Paid to the date: 88% · 429 876 USD
Remaining due payment: 58 619 USD
45
1% · 4 885 USD
October 2029
Paid to the date: 89% · 434 761 USD
Remaining due payment: 53 735 USD
46
1% · 4 885 USD
November 2029
Paid to the date: 90% · 439 646 USD
Remaining due payment: 48 850 USD
47
1% · 4 885 USD
December 2029
Paid to the date: 91% · 444 531 USD
Remaining due payment: 43 965 USD
48
1% · 4 885 USD
January 2030
Paid to the date: 92% · 449 416 USD
Remaining due payment: 39 080 USD
49
1% · 4 885 USD
February 2030
Paid to the date: 93% · 454 301 USD
Remaining due payment: 34 195 USD
50
1% · 4 885 USD
March 2030
Paid to the date: 94% · 459 186 USD
Remaining due payment: 29 310 USD
51
1% · 4 885 USD
April 2030
Paid to the date: 95% · 464 071 USD
Remaining due payment: 24 425 USD
52
1% · 4 885 USD
May 2030
Paid to the date: 96% · 468 956 USD
Remaining due payment: 19 540 USD
53
1% · 4 885 USD
June 2030
Paid to the date: 97% · 473 841 USD
Remaining due payment: 14 655 USD
54
1% · 4 885 USD
July 2030
Paid to the date: 98% · 478 726 USD
Remaining due payment: 9 770 USD
55
1% · 4 885 USD
August 2030
Paid to the date: 99% · 483 611 USD
Remaining due payment: 4 885 USD
56
1% · 4 885 USD
September 2030
Paid to the date: 100% · 488 496 USD
Remaining due payment: 0.0000 USD