Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 33 220 USD
At reservation · July 2025
Paid to the date: 10% · 33 220 USD
Remaining due payment: 298 979 USD
2
10% · 33 220 USD
September 2025
Paid to the date: 20% · 66 440 USD
Remaining due payment: 265 759 USD
3
1% · 3 322 USD
November 2025
Paid to the date: 21% · 69 762 USD
Remaining due payment: 262 437 USD
4
1% · 3 322 USD
December 2025
Paid to the date: 22% · 73 084 USD
Remaining due payment: 259 115 USD
5
1% · 3 322 USD
January 2026
Paid to the date: 23% · 76 406 USD
Remaining due payment: 255 793 USD
6
1% · 3 322 USD
February 2026
Paid to the date: 24% · 79 728 USD
Remaining due payment: 252 471 USD
Resale is available
7
10% · 33 220 USD
March 2026
Paid to the date: 34% · 112 947 USD
Remaining due payment: 219 251 USD
8
1% · 3 322 USD
April 2026
Paid to the date: 35% · 116 269 USD
Remaining due payment: 215 929 USD
9
1% · 3 322 USD
May 2026
Paid to the date: 36% · 119 591 USD
Remaining due payment: 212 607 USD
10
1% · 3 322 USD
June 2026
Paid to the date: 37% · 122 913 USD
Remaining due payment: 209 285 USD
11
1% · 3 322 USD
July 2026
Paid to the date: 38% · 126 235 USD
Remaining due payment: 205 963 USD
12
1% · 3 322 USD
August 2026
Paid to the date: 39% · 129 557 USD
Remaining due payment: 202 641 USD
13
1% · 3 322 USD
September 2026
Paid to the date: 40% · 132 879 USD
Remaining due payment: 199 319 USD
14
10% · 33 220 USD
October 2026
Paid to the date: 50% · 166 099 USD
Remaining due payment: 166 099 USD
15
1% · 3 322 USD
November 2026
Paid to the date: 51% · 169 421 USD
Remaining due payment: 162 777 USD
16
9% · 29 898 USD
December 2026
Paid to the date: 60% · 199 319 USD
Remaining due payment: 132 879 USD
17
1% · 3 322 USD
January 2027
Paid to the date: 61% · 202 641 USD
Remaining due payment: 129 557 USD
18
1% · 3 322 USD
February 2027
Paid to the date: 62% · 205 963 USD
Remaining due payment: 126 235 USD
19
1% · 3 322 USD
March 2027
Paid to the date: 63% · 209 285 USD
Remaining due payment: 122 913 USD
20
1% · 3 322 USD
April 2027
Paid to the date: 64% · 212 607 USD
Remaining due payment: 119 591 USD
21
1% · 3 322 USD
May 2027
Paid to the date: 65% · 215 929 USD
Remaining due payment: 116 269 USD
22
1% · 3 322 USD
June 2027
Paid to the date: 66% · 219 251 USD
Remaining due payment: 112 947 USD
23
1% · 3 322 USD
July 2027
Paid to the date: 67% · 222 573 USD
Remaining due payment: 109 625 USD
24
1% · 3 322 USD
August 2027
Paid to the date: 68% · 225 895 USD
Remaining due payment: 106 303 USD
25
1% · 3 322 USD
September 2027
Paid to the date: 69% · 229 217 USD
Remaining due payment: 102 982 USD
26
1% · 3 322 USD
October 2027
Paid to the date: 70% · 232 539 USD
Remaining due payment: 99 660 USD
27
1% · 3 322 USD
November 2027
Paid to the date: 71% · 235 861 USD
Remaining due payment: 96 338 USD
28
1% · 3 322 USD
December 2027
Paid to the date: 72% · 239 183 USD
Remaining due payment: 93 016 USD
29
1% · 3 322 USD
January 2028
Paid to the date: 73% · 242 505 USD
Remaining due payment: 89 694 USD
30
1% · 3 322 USD
February 2028
Paid to the date: 74% · 245 827 USD
Remaining due payment: 86 372 USD
31
1% · 3 322 USD
March 2028
Paid to the date: 75% · 249 149 USD
Remaining due payment: 83 050 USD
32
1% · 3 322 USD
April 2028
Paid to the date: 76% · 252 471 USD
Remaining due payment: 79 728 USD
33
1% · 3 322 USD
May 2028
Paid to the date: 77% · 255 793 USD
Remaining due payment: 76 406 USD
34
1% · 3 322 USD
June 2028
Paid to the date: 78% · 259 115 USD
Remaining due payment: 73 084 USD
35
1% · 3 322 USD
July 2028
Paid to the date: 79% · 262 437 USD
Remaining due payment: 69 762 USD
36
1% · 3 322 USD
August 2028
Paid to the date: 80% · 265 759 USD
Remaining due payment: 66 440 USD
37
1% · 3 322 USD
September 2028
Paid to the date: 81% · 269 081 USD
Remaining due payment: 63 118 USD
38
1% · 3 322 USD
October 2028
Paid to the date: 82% · 272 403 USD
Remaining due payment: 59 796 USD
39
1% · 3 322 USD
November 2028
Paid to the date: 83% · 275 725 USD
Remaining due payment: 56 474 USD
40
1% · 3 322 USD
December 2028
Paid to the date: 84% · 279 047 USD
Remaining due payment: 53 152 USD
41
1% · 3 322 USD
January 2029
Paid to the date: 85% · 282 369 USD
Remaining due payment: 49 830 USD
42
1% · 3 322 USD
February 2029
Paid to the date: 86% · 285 691 USD
Remaining due payment: 46 508 USD
43
1% · 3 322 USD
March 2029
Paid to the date: 87% · 289 013 USD
Remaining due payment: 43 186 USD
44
1% · 3 322 USD
April 2029
Paid to the date: 88% · 292 335 USD
Remaining due payment: 39 864 USD
45
1% · 3 322 USD
May 2029
Paid to the date: 89% · 295 657 USD
Remaining due payment: 36 542 USD
46
1% · 3 322 USD
June 2029
Paid to the date: 90% · 298 979 USD
Remaining due payment: 33 220 USD
47
1% · 3 322 USD
July 2029
Paid to the date: 91% · 302 301 USD
Remaining due payment: 29 898 USD
48
1% · 3 322 USD
August 2029
Paid to the date: 92% · 305 623 USD
Remaining due payment: 26 576 USD
49
1% · 3 322 USD
September 2029
Paid to the date: 93% · 308 945 USD
Remaining due payment: 23 254 USD
50
1% · 3 322 USD
October 2029
Paid to the date: 94% · 312 267 USD
Remaining due payment: 19 932 USD
51
1% · 3 322 USD
November 2029
Paid to the date: 95% · 315 588 USD
Remaining due payment: 16 610 USD
52
1% · 3 322 USD
December 2029
Paid to the date: 96% · 318 910 USD
Remaining due payment: 13 288 USD
53
1% · 3 322 USD
January 2030
Paid to the date: 97% · 322 232 USD
Remaining due payment: 9 966 USD
54
1% · 3 322 USD
February 2030
Paid to the date: 98% · 325 554 USD
Remaining due payment: 6 644 USD
55
1% · 3 322 USD
March 2030
Paid to the date: 99% · 328 876 USD
Remaining due payment: 3 322 USD
56
1% · 3 322 USD
April 2030
Paid to the date: 100% · 332 198 USD
Remaining due payment: 0.0000 USD