Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 51 730 USD
At reservation · August 2025
Paid to the date: 10% · 51 730 USD
Remaining due payment: 465 566 USD
2
10% · 51 730 USD
October 2025
Paid to the date: 20% · 103 459 USD
Remaining due payment: 413 836 USD
3
1% · 5 173 USD
December 2025
Paid to the date: 21% · 108 632 USD
Remaining due payment: 408 663 USD
4
1% · 5 173 USD
January 2026
Paid to the date: 22% · 113 805 USD
Remaining due payment: 403 490 USD
5
1% · 5 173 USD
February 2026
Paid to the date: 23% · 118 978 USD
Remaining due payment: 398 317 USD
6
1% · 5 173 USD
March 2026
Paid to the date: 24% · 124 151 USD
Remaining due payment: 393 144 USD
Resale is available
7
10% · 51 730 USD
April 2026
Paid to the date: 34% · 175 880 USD
Remaining due payment: 341 415 USD
8
1% · 5 173 USD
May 2026
Paid to the date: 35% · 181 053 USD
Remaining due payment: 336 242 USD
9
1% · 5 173 USD
June 2026
Paid to the date: 36% · 186 226 USD
Remaining due payment: 331 069 USD
10
1% · 5 173 USD
July 2026
Paid to the date: 37% · 191 399 USD
Remaining due payment: 325 896 USD
11
1% · 5 173 USD
August 2026
Paid to the date: 38% · 196 572 USD
Remaining due payment: 320 723 USD
12
1% · 5 173 USD
September 2026
Paid to the date: 39% · 201 745 USD
Remaining due payment: 315 550 USD
13
1% · 5 173 USD
October 2026
Paid to the date: 40% · 206 918 USD
Remaining due payment: 310 377 USD
14
10% · 51 730 USD
November 2026
Paid to the date: 50% · 258 648 USD
Remaining due payment: 258 648 USD
15
1% · 5 173 USD
December 2026
Paid to the date: 51% · 263 821 USD
Remaining due payment: 253 475 USD
16
9% · 46 557 USD
January 2027
Paid to the date: 60% · 310 377 USD
Remaining due payment: 206 918 USD
17
1% · 5 173 USD
February 2027
Paid to the date: 61% · 315 550 USD
Remaining due payment: 201 745 USD
18
1% · 5 173 USD
March 2027
Paid to the date: 62% · 320 723 USD
Remaining due payment: 196 572 USD
19
1% · 5 173 USD
April 2027
Paid to the date: 63% · 325 896 USD
Remaining due payment: 191 399 USD
20
1% · 5 173 USD
May 2027
Paid to the date: 64% · 331 069 USD
Remaining due payment: 186 226 USD
21
1% · 5 173 USD
June 2027
Paid to the date: 65% · 336 242 USD
Remaining due payment: 181 053 USD
22
1% · 5 173 USD
July 2027
Paid to the date: 66% · 341 415 USD
Remaining due payment: 175 880 USD
23
1% · 5 173 USD
August 2027
Paid to the date: 67% · 346 588 USD
Remaining due payment: 170 707 USD
24
1% · 5 173 USD
September 2027
Paid to the date: 68% · 351 761 USD
Remaining due payment: 165 535 USD
25
1% · 5 173 USD
October 2027
Paid to the date: 69% · 356 934 USD
Remaining due payment: 160 362 USD
26
1% · 5 173 USD
November 2027
Paid to the date: 70% · 362 107 USD
Remaining due payment: 155 189 USD
27
1% · 5 173 USD
December 2027
Paid to the date: 71% · 367 280 USD
Remaining due payment: 150 016 USD
28
1% · 5 173 USD
January 2028
Paid to the date: 72% · 372 453 USD
Remaining due payment: 144 843 USD
29
1% · 5 173 USD
February 2028
Paid to the date: 73% · 377 626 USD
Remaining due payment: 139 670 USD
30
1% · 5 173 USD
March 2028
Paid to the date: 74% · 382 799 USD
Remaining due payment: 134 497 USD
31
1% · 5 173 USD
April 2028
Paid to the date: 75% · 387 972 USD
Remaining due payment: 129 324 USD
32
1% · 5 173 USD
May 2028
Paid to the date: 76% · 393 144 USD
Remaining due payment: 124 151 USD
33
1% · 5 173 USD
June 2028
Paid to the date: 77% · 398 317 USD
Remaining due payment: 118 978 USD
34
1% · 5 173 USD
July 2028
Paid to the date: 78% · 403 490 USD
Remaining due payment: 113 805 USD
35
1% · 5 173 USD
August 2028
Paid to the date: 79% · 408 663 USD
Remaining due payment: 108 632 USD
36
1% · 5 173 USD
September 2028
Paid to the date: 80% · 413 836 USD
Remaining due payment: 103 459 USD
37
1% · 5 173 USD
October 2028
Paid to the date: 81% · 419 009 USD
Remaining due payment: 98 286 USD
38
1% · 5 173 USD
November 2028
Paid to the date: 82% · 424 182 USD
Remaining due payment: 93 113 USD
39
1% · 5 173 USD
December 2028
Paid to the date: 83% · 429 355 USD
Remaining due payment: 87 940 USD
40
1% · 5 173 USD
January 2029
Paid to the date: 84% · 434 528 USD
Remaining due payment: 82 767 USD
41
1% · 5 173 USD
February 2029
Paid to the date: 85% · 439 701 USD
Remaining due payment: 77 594 USD
42
1% · 5 173 USD
March 2029
Paid to the date: 86% · 444 874 USD
Remaining due payment: 72 421 USD
43
1% · 5 173 USD
April 2029
Paid to the date: 87% · 450 047 USD
Remaining due payment: 67 248 USD
44
1% · 5 173 USD
May 2029
Paid to the date: 88% · 455 220 USD
Remaining due payment: 62 075 USD
45
1% · 5 173 USD
June 2029
Paid to the date: 89% · 460 393 USD
Remaining due payment: 56 902 USD
46
1% · 5 173 USD
July 2029
Paid to the date: 90% · 465 566 USD
Remaining due payment: 51 730 USD
47
1% · 5 173 USD
August 2029
Paid to the date: 91% · 470 739 USD
Remaining due payment: 46 557 USD
48
1% · 5 173 USD
September 2029
Paid to the date: 92% · 475 912 USD
Remaining due payment: 41 384 USD
49
1% · 5 173 USD
October 2029
Paid to the date: 93% · 481 085 USD
Remaining due payment: 36 211 USD
50
1% · 5 173 USD
November 2029
Paid to the date: 94% · 486 258 USD
Remaining due payment: 31 038 USD
51
1% · 5 173 USD
December 2029
Paid to the date: 95% · 491 431 USD
Remaining due payment: 25 865 USD
52
1% · 5 173 USD
January 2030
Paid to the date: 96% · 496 604 USD
Remaining due payment: 20 692 USD
53
1% · 5 173 USD
February 2030
Paid to the date: 97% · 501 777 USD
Remaining due payment: 15 519 USD
54
1% · 5 173 USD
March 2030
Paid to the date: 98% · 506 949 USD
Remaining due payment: 10 346 USD
55
1% · 5 173 USD
April 2030
Paid to the date: 99% · 512 122 USD
Remaining due payment: 5 173 USD
56
1% · 5 173 USD
May 2030
Paid to the date: 100% · 517 295 USD
Remaining due payment: 0.0000 USD