Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 36 025 USD
At reservation · December 2025
Paid to the date: 10% · 36 025 USD
Remaining due payment: 324 221 USD
2
10% · 36 025 USD
February 2026
Paid to the date: 20% · 72 049 USD
Remaining due payment: 288 196 USD
3
1% · 3 602 USD
April 2026
Paid to the date: 21% · 75 651 USD
Remaining due payment: 284 594 USD
4
1% · 3 602 USD
May 2026
Paid to the date: 22% · 79 254 USD
Remaining due payment: 280 991 USD
5
1% · 3 602 USD
June 2026
Paid to the date: 23% · 82 856 USD
Remaining due payment: 277 389 USD
6
1% · 3 602 USD
July 2026
Paid to the date: 24% · 86 459 USD
Remaining due payment: 273 786 USD
Resale is available
7
10% · 36 025 USD
August 2026
Paid to the date: 34% · 122 483 USD
Remaining due payment: 237 762 USD
8
1% · 3 602 USD
September 2026
Paid to the date: 35% · 126 086 USD
Remaining due payment: 234 159 USD
9
1% · 3 602 USD
October 2026
Paid to the date: 36% · 129 688 USD
Remaining due payment: 230 557 USD
10
1% · 3 602 USD
November 2026
Paid to the date: 37% · 133 291 USD
Remaining due payment: 226 954 USD
11
1% · 3 602 USD
December 2026
Paid to the date: 38% · 136 893 USD
Remaining due payment: 223 352 USD
12
1% · 3 602 USD
January 2027
Paid to the date: 39% · 140 496 USD
Remaining due payment: 219 750 USD
13
1% · 3 602 USD
February 2027
Paid to the date: 40% · 144 098 USD
Remaining due payment: 216 147 USD
14
10% · 36 025 USD
March 2027
Paid to the date: 50% · 180 123 USD
Remaining due payment: 180 123 USD
15
1% · 3 602 USD
April 2027
Paid to the date: 51% · 183 725 USD
Remaining due payment: 176 520 USD
16
9% · 32 422 USD
May 2027
Paid to the date: 60% · 216 147 USD
Remaining due payment: 144 098 USD
17
1% · 3 602 USD
June 2027
Paid to the date: 61% · 219 750 USD
Remaining due payment: 140 496 USD
18
1% · 3 602 USD
July 2027
Paid to the date: 62% · 223 352 USD
Remaining due payment: 136 893 USD
19
1% · 3 602 USD
August 2027
Paid to the date: 63% · 226 954 USD
Remaining due payment: 133 291 USD
20
1% · 3 602 USD
September 2027
Paid to the date: 64% · 230 557 USD
Remaining due payment: 129 688 USD
21
1% · 3 602 USD
October 2027
Paid to the date: 65% · 234 159 USD
Remaining due payment: 126 086 USD
22
1% · 3 602 USD
November 2027
Paid to the date: 66% · 237 762 USD
Remaining due payment: 122 483 USD
23
1% · 3 602 USD
December 2027
Paid to the date: 67% · 241 364 USD
Remaining due payment: 118 881 USD
24
1% · 3 602 USD
January 2028
Paid to the date: 68% · 244 967 USD
Remaining due payment: 115 278 USD
25
1% · 3 602 USD
February 2028
Paid to the date: 69% · 248 569 USD
Remaining due payment: 111 676 USD
26
1% · 3 602 USD
March 2028
Paid to the date: 70% · 252 172 USD
Remaining due payment: 108 074 USD
27
1% · 3 602 USD
April 2028
Paid to the date: 71% · 255 774 USD
Remaining due payment: 104 471 USD
28
1% · 3 602 USD
May 2028
Paid to the date: 72% · 259 377 USD
Remaining due payment: 100 869 USD
29
1% · 3 602 USD
June 2028
Paid to the date: 73% · 262 979 USD
Remaining due payment: 97 266 USD
30
1% · 3 602 USD
July 2028
Paid to the date: 74% · 266 581 USD
Remaining due payment: 93 664 USD
31
1% · 3 602 USD
August 2028
Paid to the date: 75% · 270 184 USD
Remaining due payment: 90 061 USD
32
1% · 3 602 USD
September 2028
Paid to the date: 76% · 273 786 USD
Remaining due payment: 86 459 USD
33
1% · 3 602 USD
October 2028
Paid to the date: 77% · 277 389 USD
Remaining due payment: 82 856 USD
34
1% · 3 602 USD
November 2028
Paid to the date: 78% · 280 991 USD
Remaining due payment: 79 254 USD
35
1% · 3 602 USD
December 2028
Paid to the date: 79% · 284 594 USD
Remaining due payment: 75 651 USD
36
1% · 3 602 USD
January 2029
Paid to the date: 80% · 288 196 USD
Remaining due payment: 72 049 USD
37
1% · 3 602 USD
February 2029
Paid to the date: 81% · 291 799 USD
Remaining due payment: 68 447 USD
38
1% · 3 602 USD
March 2029
Paid to the date: 82% · 295 401 USD
Remaining due payment: 64 844 USD
39
1% · 3 602 USD
April 2029
Paid to the date: 83% · 299 003 USD
Remaining due payment: 61 242 USD
40
1% · 3 602 USD
May 2029
Paid to the date: 84% · 302 606 USD
Remaining due payment: 57 639 USD
41
1% · 3 602 USD
June 2029
Paid to the date: 85% · 306 208 USD
Remaining due payment: 54 037 USD
42
1% · 3 602 USD
July 2029
Paid to the date: 86% · 309 811 USD
Remaining due payment: 50 434 USD
43
1% · 3 602 USD
August 2029
Paid to the date: 87% · 313 413 USD
Remaining due payment: 46 832 USD
44
1% · 3 602 USD
September 2029
Paid to the date: 88% · 317 016 USD
Remaining due payment: 43 229 USD
45
1% · 3 602 USD
October 2029
Paid to the date: 89% · 320 618 USD
Remaining due payment: 39 627 USD
46
1% · 3 602 USD
November 2029
Paid to the date: 90% · 324 221 USD
Remaining due payment: 36 025 USD
47
1% · 3 602 USD
December 2029
Paid to the date: 91% · 327 823 USD
Remaining due payment: 32 422 USD
48
1% · 3 602 USD
January 2030
Paid to the date: 92% · 331 426 USD
Remaining due payment: 28 820 USD
49
1% · 3 602 USD
February 2030
Paid to the date: 93% · 335 028 USD
Remaining due payment: 25 217 USD
50
1% · 3 602 USD
March 2030
Paid to the date: 94% · 338 630 USD
Remaining due payment: 21 615 USD
51
1% · 3 602 USD
April 2030
Paid to the date: 95% · 342 233 USD
Remaining due payment: 18 012 USD
52
1% · 3 602 USD
May 2030
Paid to the date: 96% · 345 835 USD
Remaining due payment: 14 410 USD
53
1% · 3 602 USD
June 2030
Paid to the date: 97% · 349 438 USD
Remaining due payment: 10 807 USD
54
1% · 3 602 USD
July 2030
Paid to the date: 98% · 353 040 USD
Remaining due payment: 7 205 USD
55
1% · 3 602 USD
August 2030
Paid to the date: 99% · 356 643 USD
Remaining due payment: 3 602 USD
56
1% · 3 602 USD
September 2030
Paid to the date: 100% · 360 245 USD
Remaining due payment: 0.0000 USD