Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 36 020 USD
At reservation · August 2025
Paid to the date: 10% · 36 020 USD
Remaining due payment: 324 182 USD
2
10% · 36 020 USD
October 2025
Paid to the date: 20% · 72 040 USD
Remaining due payment: 288 162 USD
3
1% · 3 602 USD
December 2025
Paid to the date: 21% · 75 643 USD
Remaining due payment: 284 560 USD
4
1% · 3 602 USD
January 2026
Paid to the date: 22% · 79 245 USD
Remaining due payment: 280 958 USD
5
1% · 3 602 USD
February 2026
Paid to the date: 23% · 82 847 USD
Remaining due payment: 277 356 USD
6
1% · 3 602 USD
March 2026
Paid to the date: 24% · 86 449 USD
Remaining due payment: 273 754 USD
Resale is available
7
10% · 36 020 USD
April 2026
Paid to the date: 34% · 122 469 USD
Remaining due payment: 237 734 USD
8
1% · 3 602 USD
May 2026
Paid to the date: 35% · 126 071 USD
Remaining due payment: 234 132 USD
9
1% · 3 602 USD
June 2026
Paid to the date: 36% · 129 673 USD
Remaining due payment: 230 530 USD
10
1% · 3 602 USD
July 2026
Paid to the date: 37% · 133 275 USD
Remaining due payment: 226 928 USD
11
1% · 3 602 USD
August 2026
Paid to the date: 38% · 136 877 USD
Remaining due payment: 223 325 USD
12
1% · 3 602 USD
September 2026
Paid to the date: 39% · 140 479 USD
Remaining due payment: 219 723 USD
13
1% · 3 602 USD
October 2026
Paid to the date: 40% · 144 081 USD
Remaining due payment: 216 121 USD
14
10% · 36 020 USD
November 2026
Paid to the date: 50% · 180 101 USD
Remaining due payment: 180 101 USD
15
1% · 3 602 USD
December 2026
Paid to the date: 51% · 183 703 USD
Remaining due payment: 176 499 USD
16
9% · 32 418 USD
January 2027
Paid to the date: 60% · 216 121 USD
Remaining due payment: 144 081 USD
17
1% · 3 602 USD
February 2027
Paid to the date: 61% · 219 723 USD
Remaining due payment: 140 479 USD
18
1% · 3 602 USD
March 2027
Paid to the date: 62% · 223 325 USD
Remaining due payment: 136 877 USD
19
1% · 3 602 USD
April 2027
Paid to the date: 63% · 226 928 USD
Remaining due payment: 133 275 USD
20
1% · 3 602 USD
May 2027
Paid to the date: 64% · 230 530 USD
Remaining due payment: 129 673 USD
21
1% · 3 602 USD
June 2027
Paid to the date: 65% · 234 132 USD
Remaining due payment: 126 071 USD
22
1% · 3 602 USD
July 2027
Paid to the date: 66% · 237 734 USD
Remaining due payment: 122 469 USD
23
1% · 3 602 USD
August 2027
Paid to the date: 67% · 241 336 USD
Remaining due payment: 118 867 USD
24
1% · 3 602 USD
September 2027
Paid to the date: 68% · 244 938 USD
Remaining due payment: 115 265 USD
25
1% · 3 602 USD
October 2027
Paid to the date: 69% · 248 540 USD
Remaining due payment: 111 663 USD
26
1% · 3 602 USD
November 2027
Paid to the date: 70% · 252 142 USD
Remaining due payment: 108 061 USD
27
1% · 3 602 USD
December 2027
Paid to the date: 71% · 255 744 USD
Remaining due payment: 104 459 USD
28
1% · 3 602 USD
January 2028
Paid to the date: 72% · 259 346 USD
Remaining due payment: 100 857 USD
29
1% · 3 602 USD
February 2028
Paid to the date: 73% · 262 948 USD
Remaining due payment: 97 255 USD
30
1% · 3 602 USD
March 2028
Paid to the date: 74% · 266 550 USD
Remaining due payment: 93 653 USD
31
1% · 3 602 USD
April 2028
Paid to the date: 75% · 270 152 USD
Remaining due payment: 90 051 USD
32
1% · 3 602 USD
May 2028
Paid to the date: 76% · 273 754 USD
Remaining due payment: 86 449 USD
33
1% · 3 602 USD
June 2028
Paid to the date: 77% · 277 356 USD
Remaining due payment: 82 847 USD
34
1% · 3 602 USD
July 2028
Paid to the date: 78% · 280 958 USD
Remaining due payment: 79 245 USD
35
1% · 3 602 USD
August 2028
Paid to the date: 79% · 284 560 USD
Remaining due payment: 75 643 USD
36
1% · 3 602 USD
September 2028
Paid to the date: 80% · 288 162 USD
Remaining due payment: 72 040 USD
37
1% · 3 602 USD
October 2028
Paid to the date: 81% · 291 764 USD
Remaining due payment: 68 438 USD
38
1% · 3 602 USD
November 2028
Paid to the date: 82% · 295 366 USD
Remaining due payment: 64 836 USD
39
1% · 3 602 USD
December 2028
Paid to the date: 83% · 298 968 USD
Remaining due payment: 61 234 USD
40
1% · 3 602 USD
January 2029
Paid to the date: 84% · 302 570 USD
Remaining due payment: 57 632 USD
41
1% · 3 602 USD
February 2029
Paid to the date: 85% · 306 172 USD
Remaining due payment: 54 030 USD
42
1% · 3 602 USD
March 2029
Paid to the date: 86% · 309 774 USD
Remaining due payment: 50 428 USD
43
1% · 3 602 USD
April 2029
Paid to the date: 87% · 313 376 USD
Remaining due payment: 46 826 USD
44
1% · 3 602 USD
May 2029
Paid to the date: 88% · 316 978 USD
Remaining due payment: 43 224 USD
45
1% · 3 602 USD
June 2029
Paid to the date: 89% · 320 580 USD
Remaining due payment: 39 622 USD
46
1% · 3 602 USD
July 2029
Paid to the date: 90% · 324 182 USD
Remaining due payment: 36 020 USD
47
1% · 3 602 USD
August 2029
Paid to the date: 91% · 327 784 USD
Remaining due payment: 32 418 USD
48
1% · 3 602 USD
September 2029
Paid to the date: 92% · 331 386 USD
Remaining due payment: 28 816 USD
49
1% · 3 602 USD
October 2029
Paid to the date: 93% · 334 988 USD
Remaining due payment: 25 214 USD
50
1% · 3 602 USD
November 2029
Paid to the date: 94% · 338 590 USD
Remaining due payment: 21 612 USD
51
1% · 3 602 USD
December 2029
Paid to the date: 95% · 342 192 USD
Remaining due payment: 18 010 USD
52
1% · 3 602 USD
January 2030
Paid to the date: 96% · 345 794 USD
Remaining due payment: 14 408 USD
53
1% · 3 602 USD
February 2030
Paid to the date: 97% · 349 396 USD
Remaining due payment: 10 806 USD
54
1% · 3 602 USD
March 2030
Paid to the date: 98% · 352 998 USD
Remaining due payment: 7 204 USD
55
1% · 3 602 USD
April 2030
Paid to the date: 99% · 356 600 USD
Remaining due payment: 3 602 USD
56
1% · 3 602 USD
May 2030
Paid to the date: 100% · 360 202 USD
Remaining due payment: 0.0000 USD