Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 33 215 USD
At reservation · August 2025
Paid to the date: 10% · 33 215 USD
Remaining due payment: 298 938 USD
2
10% · 33 215 USD
October 2025
Paid to the date: 20% · 66 431 USD
Remaining due payment: 265 722 USD
3
1% · 3 322 USD
December 2025
Paid to the date: 21% · 69 752 USD
Remaining due payment: 262 401 USD
4
1% · 3 322 USD
January 2026
Paid to the date: 22% · 73 074 USD
Remaining due payment: 259 079 USD
5
1% · 3 322 USD
February 2026
Paid to the date: 23% · 76 395 USD
Remaining due payment: 255 758 USD
6
1% · 3 322 USD
March 2026
Paid to the date: 24% · 79 717 USD
Remaining due payment: 252 436 USD
Resale is available
7
10% · 33 215 USD
April 2026
Paid to the date: 34% · 112 932 USD
Remaining due payment: 219 221 USD
8
1% · 3 322 USD
May 2026
Paid to the date: 35% · 116 253 USD
Remaining due payment: 215 899 USD
9
1% · 3 322 USD
June 2026
Paid to the date: 36% · 119 575 USD
Remaining due payment: 212 578 USD
10
1% · 3 322 USD
July 2026
Paid to the date: 37% · 122 897 USD
Remaining due payment: 209 256 USD
11
1% · 3 322 USD
August 2026
Paid to the date: 38% · 126 218 USD
Remaining due payment: 205 935 USD
12
1% · 3 322 USD
September 2026
Paid to the date: 39% · 129 540 USD
Remaining due payment: 202 613 USD
13
1% · 3 322 USD
October 2026
Paid to the date: 40% · 132 861 USD
Remaining due payment: 199 292 USD
14
10% · 33 215 USD
November 2026
Paid to the date: 50% · 166 076 USD
Remaining due payment: 166 076 USD
15
1% · 3 322 USD
December 2026
Paid to the date: 51% · 169 398 USD
Remaining due payment: 162 755 USD
16
9% · 29 894 USD
January 2027
Paid to the date: 60% · 199 292 USD
Remaining due payment: 132 861 USD
17
1% · 3 322 USD
February 2027
Paid to the date: 61% · 202 613 USD
Remaining due payment: 129 540 USD
18
1% · 3 322 USD
March 2027
Paid to the date: 62% · 205 935 USD
Remaining due payment: 126 218 USD
19
1% · 3 322 USD
April 2027
Paid to the date: 63% · 209 256 USD
Remaining due payment: 122 897 USD
20
1% · 3 322 USD
May 2027
Paid to the date: 64% · 212 578 USD
Remaining due payment: 119 575 USD
21
1% · 3 322 USD
June 2027
Paid to the date: 65% · 215 899 USD
Remaining due payment: 116 253 USD
22
1% · 3 322 USD
July 2027
Paid to the date: 66% · 219 221 USD
Remaining due payment: 112 932 USD
23
1% · 3 322 USD
August 2027
Paid to the date: 67% · 222 542 USD
Remaining due payment: 109 610 USD
24
1% · 3 322 USD
September 2027
Paid to the date: 68% · 225 864 USD
Remaining due payment: 106 289 USD
25
1% · 3 322 USD
October 2027
Paid to the date: 69% · 229 185 USD
Remaining due payment: 102 967 USD
26
1% · 3 322 USD
November 2027
Paid to the date: 70% · 232 507 USD
Remaining due payment: 99 646 USD
27
1% · 3 322 USD
December 2027
Paid to the date: 71% · 235 829 USD
Remaining due payment: 96 324 USD
28
1% · 3 322 USD
January 2028
Paid to the date: 72% · 239 150 USD
Remaining due payment: 93 003 USD
29
1% · 3 322 USD
February 2028
Paid to the date: 73% · 242 472 USD
Remaining due payment: 89 681 USD
30
1% · 3 322 USD
March 2028
Paid to the date: 74% · 245 793 USD
Remaining due payment: 86 360 USD
31
1% · 3 322 USD
April 2028
Paid to the date: 75% · 249 115 USD
Remaining due payment: 83 038 USD
32
1% · 3 322 USD
May 2028
Paid to the date: 76% · 252 436 USD
Remaining due payment: 79 717 USD
33
1% · 3 322 USD
June 2028
Paid to the date: 77% · 255 758 USD
Remaining due payment: 76 395 USD
34
1% · 3 322 USD
July 2028
Paid to the date: 78% · 259 079 USD
Remaining due payment: 73 074 USD
35
1% · 3 322 USD
August 2028
Paid to the date: 79% · 262 401 USD
Remaining due payment: 69 752 USD
36
1% · 3 322 USD
September 2028
Paid to the date: 80% · 265 722 USD
Remaining due payment: 66 431 USD
37
1% · 3 322 USD
October 2028
Paid to the date: 81% · 269 044 USD
Remaining due payment: 63 109 USD
38
1% · 3 322 USD
November 2028
Paid to the date: 82% · 272 365 USD
Remaining due payment: 59 788 USD
39
1% · 3 322 USD
December 2028
Paid to the date: 83% · 275 687 USD
Remaining due payment: 56 466 USD
40
1% · 3 322 USD
January 2029
Paid to the date: 84% · 279 008 USD
Remaining due payment: 53 144 USD
41
1% · 3 322 USD
February 2029
Paid to the date: 85% · 282 330 USD
Remaining due payment: 49 823 USD
42
1% · 3 322 USD
March 2029
Paid to the date: 86% · 285 651 USD
Remaining due payment: 46 501 USD
43
1% · 3 322 USD
April 2029
Paid to the date: 87% · 288 973 USD
Remaining due payment: 43 180 USD
44
1% · 3 322 USD
May 2029
Paid to the date: 88% · 292 294 USD
Remaining due payment: 39 858 USD
45
1% · 3 322 USD
June 2029
Paid to the date: 89% · 295 616 USD
Remaining due payment: 36 537 USD
46
1% · 3 322 USD
July 2029
Paid to the date: 90% · 298 938 USD
Remaining due payment: 33 215 USD
47
1% · 3 322 USD
August 2029
Paid to the date: 91% · 302 259 USD
Remaining due payment: 29 894 USD
48
1% · 3 322 USD
September 2029
Paid to the date: 92% · 305 581 USD
Remaining due payment: 26 572 USD
49
1% · 3 322 USD
October 2029
Paid to the date: 93% · 308 902 USD
Remaining due payment: 23 251 USD
50
1% · 3 322 USD
November 2029
Paid to the date: 94% · 312 224 USD
Remaining due payment: 19 929 USD
51
1% · 3 322 USD
December 2029
Paid to the date: 95% · 315 545 USD
Remaining due payment: 16 608 USD
52
1% · 3 322 USD
January 2030
Paid to the date: 96% · 318 867 USD
Remaining due payment: 13 286 USD
53
1% · 3 322 USD
February 2030
Paid to the date: 97% · 322 188 USD
Remaining due payment: 9 965 USD
54
1% · 3 322 USD
March 2030
Paid to the date: 98% · 325 510 USD
Remaining due payment: 6 643 USD
55
1% · 3 322 USD
April 2030
Paid to the date: 99% · 328 831 USD
Remaining due payment: 3 322 USD
56
1% · 3 322 USD
May 2030
Paid to the date: 100% · 332 153 USD
Remaining due payment: 0.0000 USD