Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 48 843 USD
At reservation · July 2025
Paid to the date: 10% · 48 843 USD
Remaining due payment: 439 587 USD
2
10% · 48 843 USD
September 2025
Paid to the date: 20% · 97 686 USD
Remaining due payment: 390 744 USD
3
1% · 4 884 USD
November 2025
Paid to the date: 21% · 102 570 USD
Remaining due payment: 385 860 USD
4
1% · 4 884 USD
December 2025
Paid to the date: 22% · 107 455 USD
Remaining due payment: 380 976 USD
5
1% · 4 884 USD
January 2026
Paid to the date: 23% · 112 339 USD
Remaining due payment: 376 091 USD
6
1% · 4 884 USD
February 2026
Paid to the date: 24% · 117 223 USD
Remaining due payment: 371 207 USD
Resale is available
7
10% · 48 843 USD
March 2026
Paid to the date: 34% · 166 066 USD
Remaining due payment: 322 364 USD
8
1% · 4 884 USD
April 2026
Paid to the date: 35% · 170 951 USD
Remaining due payment: 317 480 USD
9
1% · 4 884 USD
May 2026
Paid to the date: 36% · 175 835 USD
Remaining due payment: 312 595 USD
10
1% · 4 884 USD
June 2026
Paid to the date: 37% · 180 719 USD
Remaining due payment: 307 711 USD
11
1% · 4 884 USD
July 2026
Paid to the date: 38% · 185 604 USD
Remaining due payment: 302 827 USD
12
1% · 4 884 USD
August 2026
Paid to the date: 39% · 190 488 USD
Remaining due payment: 297 942 USD
13
1% · 4 884 USD
September 2026
Paid to the date: 40% · 195 372 USD
Remaining due payment: 293 058 USD
14
10% · 48 843 USD
October 2026
Paid to the date: 50% · 244 215 USD
Remaining due payment: 244 215 USD
15
1% · 4 884 USD
November 2026
Paid to the date: 51% · 249 099 USD
Remaining due payment: 239 331 USD
16
9% · 43 959 USD
December 2026
Paid to the date: 60% · 293 058 USD
Remaining due payment: 195 372 USD
17
1% · 4 884 USD
January 2027
Paid to the date: 61% · 297 942 USD
Remaining due payment: 190 488 USD
18
1% · 4 884 USD
February 2027
Paid to the date: 62% · 302 827 USD
Remaining due payment: 185 604 USD
19
1% · 4 884 USD
March 2027
Paid to the date: 63% · 307 711 USD
Remaining due payment: 180 719 USD
20
1% · 4 884 USD
April 2027
Paid to the date: 64% · 312 595 USD
Remaining due payment: 175 835 USD
21
1% · 4 884 USD
May 2027
Paid to the date: 65% · 317 480 USD
Remaining due payment: 170 951 USD
22
1% · 4 884 USD
June 2027
Paid to the date: 66% · 322 364 USD
Remaining due payment: 166 066 USD
23
1% · 4 884 USD
July 2027
Paid to the date: 67% · 327 248 USD
Remaining due payment: 161 182 USD
24
1% · 4 884 USD
August 2027
Paid to the date: 68% · 332 133 USD
Remaining due payment: 156 298 USD
25
1% · 4 884 USD
September 2027
Paid to the date: 69% · 337 017 USD
Remaining due payment: 151 413 USD
26
1% · 4 884 USD
October 2027
Paid to the date: 70% · 341 901 USD
Remaining due payment: 146 529 USD
27
1% · 4 884 USD
November 2027
Paid to the date: 71% · 346 785 USD
Remaining due payment: 141 645 USD
28
1% · 4 884 USD
December 2027
Paid to the date: 72% · 351 670 USD
Remaining due payment: 136 760 USD
29
1% · 4 884 USD
January 2028
Paid to the date: 73% · 356 554 USD
Remaining due payment: 131 876 USD
30
1% · 4 884 USD
February 2028
Paid to the date: 74% · 361 438 USD
Remaining due payment: 126 992 USD
31
1% · 4 884 USD
March 2028
Paid to the date: 75% · 366 323 USD
Remaining due payment: 122 108 USD
32
1% · 4 884 USD
April 2028
Paid to the date: 76% · 371 207 USD
Remaining due payment: 117 223 USD
33
1% · 4 884 USD
May 2028
Paid to the date: 77% · 376 091 USD
Remaining due payment: 112 339 USD
34
1% · 4 884 USD
June 2028
Paid to the date: 78% · 380 976 USD
Remaining due payment: 107 455 USD
35
1% · 4 884 USD
July 2028
Paid to the date: 79% · 385 860 USD
Remaining due payment: 102 570 USD
36
1% · 4 884 USD
August 2028
Paid to the date: 80% · 390 744 USD
Remaining due payment: 97 686 USD
37
1% · 4 884 USD
September 2028
Paid to the date: 81% · 395 629 USD
Remaining due payment: 92 802 USD
38
1% · 4 884 USD
October 2028
Paid to the date: 82% · 400 513 USD
Remaining due payment: 87 917 USD
39
1% · 4 884 USD
November 2028
Paid to the date: 83% · 405 397 USD
Remaining due payment: 83 033 USD
40
1% · 4 884 USD
December 2028
Paid to the date: 84% · 410 281 USD
Remaining due payment: 78 149 USD
41
1% · 4 884 USD
January 2029
Paid to the date: 85% · 415 166 USD
Remaining due payment: 73 265 USD
42
1% · 4 884 USD
February 2029
Paid to the date: 86% · 420 050 USD
Remaining due payment: 68 380 USD
43
1% · 4 884 USD
March 2029
Paid to the date: 87% · 424 934 USD
Remaining due payment: 63 496 USD
44
1% · 4 884 USD
April 2029
Paid to the date: 88% · 429 819 USD
Remaining due payment: 58 612 USD
45
1% · 4 884 USD
May 2029
Paid to the date: 89% · 434 703 USD
Remaining due payment: 53 727 USD
46
1% · 4 884 USD
June 2029
Paid to the date: 90% · 439 587 USD
Remaining due payment: 48 843 USD
47
1% · 4 884 USD
July 2029
Paid to the date: 91% · 444 472 USD
Remaining due payment: 43 959 USD
48
1% · 4 884 USD
August 2029
Paid to the date: 92% · 449 356 USD
Remaining due payment: 39 074 USD
49
1% · 4 884 USD
September 2029
Paid to the date: 93% · 454 240 USD
Remaining due payment: 34 190 USD
50
1% · 4 884 USD
October 2029
Paid to the date: 94% · 459 124 USD
Remaining due payment: 29 306 USD
51
1% · 4 884 USD
November 2029
Paid to the date: 95% · 464 009 USD
Remaining due payment: 24 422 USD
52
1% · 4 884 USD
December 2029
Paid to the date: 96% · 468 893 USD
Remaining due payment: 19 537 USD
53
1% · 4 884 USD
January 2030
Paid to the date: 97% · 473 777 USD
Remaining due payment: 14 653 USD
54
1% · 4 884 USD
February 2030
Paid to the date: 98% · 478 662 USD
Remaining due payment: 9 769 USD
55
1% · 4 884 USD
March 2030
Paid to the date: 99% · 483 546 USD
Remaining due payment: 4 884 USD
56
1% · 4 884 USD
April 2030
Paid to the date: 100% · 488 430 USD
Remaining due payment: 0.0000 USD