Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 51 736 USD
At reservation · July 2025
Paid to the date: 10% · 51 736 USD
Remaining due payment: 465 622 USD
2
10% · 51 736 USD
September 2025
Paid to the date: 20% · 103 472 USD
Remaining due payment: 413 887 USD
3
1% · 5 174 USD
November 2025
Paid to the date: 21% · 108 645 USD
Remaining due payment: 408 713 USD
4
1% · 5 174 USD
December 2025
Paid to the date: 22% · 113 819 USD
Remaining due payment: 403 539 USD
5
1% · 5 174 USD
January 2026
Paid to the date: 23% · 118 992 USD
Remaining due payment: 398 366 USD
6
1% · 5 174 USD
February 2026
Paid to the date: 24% · 124 166 USD
Remaining due payment: 393 192 USD
Resale is available
7
10% · 51 736 USD
March 2026
Paid to the date: 34% · 175 902 USD
Remaining due payment: 341 456 USD
8
1% · 5 174 USD
April 2026
Paid to the date: 35% · 181 075 USD
Remaining due payment: 336 283 USD
9
1% · 5 174 USD
May 2026
Paid to the date: 36% · 186 249 USD
Remaining due payment: 331 109 USD
10
1% · 5 174 USD
June 2026
Paid to the date: 37% · 191 423 USD
Remaining due payment: 325 936 USD
11
1% · 5 174 USD
July 2026
Paid to the date: 38% · 196 596 USD
Remaining due payment: 320 762 USD
12
1% · 5 174 USD
August 2026
Paid to the date: 39% · 201 770 USD
Remaining due payment: 315 588 USD
13
1% · 5 174 USD
September 2026
Paid to the date: 40% · 206 943 USD
Remaining due payment: 310 415 USD
14
10% · 51 736 USD
October 2026
Paid to the date: 50% · 258 679 USD
Remaining due payment: 258 679 USD
15
1% · 5 174 USD
November 2026
Paid to the date: 51% · 263 853 USD
Remaining due payment: 253 506 USD
16
9% · 46 562 USD
December 2026
Paid to the date: 60% · 310 415 USD
Remaining due payment: 206 943 USD
17
1% · 5 174 USD
January 2027
Paid to the date: 61% · 315 588 USD
Remaining due payment: 201 770 USD
18
1% · 5 174 USD
February 2027
Paid to the date: 62% · 320 762 USD
Remaining due payment: 196 596 USD
19
1% · 5 174 USD
March 2027
Paid to the date: 63% · 325 936 USD
Remaining due payment: 191 423 USD
20
1% · 5 174 USD
April 2027
Paid to the date: 64% · 331 109 USD
Remaining due payment: 186 249 USD
21
1% · 5 174 USD
May 2027
Paid to the date: 65% · 336 283 USD
Remaining due payment: 181 075 USD
22
1% · 5 174 USD
June 2027
Paid to the date: 66% · 341 456 USD
Remaining due payment: 175 902 USD
23
1% · 5 174 USD
July 2027
Paid to the date: 67% · 346 630 USD
Remaining due payment: 170 728 USD
24
1% · 5 174 USD
August 2027
Paid to the date: 68% · 351 804 USD
Remaining due payment: 165 555 USD
25
1% · 5 174 USD
September 2027
Paid to the date: 69% · 356 977 USD
Remaining due payment: 160 381 USD
26
1% · 5 174 USD
October 2027
Paid to the date: 70% · 362 151 USD
Remaining due payment: 155 207 USD
27
1% · 5 174 USD
November 2027
Paid to the date: 71% · 367 324 USD
Remaining due payment: 150 034 USD
28
1% · 5 174 USD
December 2027
Paid to the date: 72% · 372 498 USD
Remaining due payment: 144 860 USD
29
1% · 5 174 USD
January 2028
Paid to the date: 73% · 377 671 USD
Remaining due payment: 139 687 USD
30
1% · 5 174 USD
February 2028
Paid to the date: 74% · 382 845 USD
Remaining due payment: 134 513 USD
31
1% · 5 174 USD
March 2028
Paid to the date: 75% · 388 019 USD
Remaining due payment: 129 340 USD
32
1% · 5 174 USD
April 2028
Paid to the date: 76% · 393 192 USD
Remaining due payment: 124 166 USD
33
1% · 5 174 USD
May 2028
Paid to the date: 77% · 398 366 USD
Remaining due payment: 118 992 USD
34
1% · 5 174 USD
June 2028
Paid to the date: 78% · 403 539 USD
Remaining due payment: 113 819 USD
35
1% · 5 174 USD
July 2028
Paid to the date: 79% · 408 713 USD
Remaining due payment: 108 645 USD
36
1% · 5 174 USD
August 2028
Paid to the date: 80% · 413 887 USD
Remaining due payment: 103 472 USD
37
1% · 5 174 USD
September 2028
Paid to the date: 81% · 419 060 USD
Remaining due payment: 98 298 USD
38
1% · 5 174 USD
October 2028
Paid to the date: 82% · 424 234 USD
Remaining due payment: 93 124 USD
39
1% · 5 174 USD
November 2028
Paid to the date: 83% · 429 407 USD
Remaining due payment: 87 951 USD
40
1% · 5 174 USD
December 2028
Paid to the date: 84% · 434 581 USD
Remaining due payment: 82 777 USD
41
1% · 5 174 USD
January 2029
Paid to the date: 85% · 439 754 USD
Remaining due payment: 77 604 USD
42
1% · 5 174 USD
February 2029
Paid to the date: 86% · 444 928 USD
Remaining due payment: 72 430 USD
43
1% · 5 174 USD
March 2029
Paid to the date: 87% · 450 102 USD
Remaining due payment: 67 257 USD
44
1% · 5 174 USD
April 2029
Paid to the date: 88% · 455 275 USD
Remaining due payment: 62 083 USD
45
1% · 5 174 USD
May 2029
Paid to the date: 89% · 460 449 USD
Remaining due payment: 56 909 USD
46
1% · 5 174 USD
June 2029
Paid to the date: 90% · 465 622 USD
Remaining due payment: 51 736 USD
47
1% · 5 174 USD
July 2029
Paid to the date: 91% · 470 796 USD
Remaining due payment: 46 562 USD
48
1% · 5 174 USD
August 2029
Paid to the date: 92% · 475 970 USD
Remaining due payment: 41 389 USD
49
1% · 5 174 USD
September 2029
Paid to the date: 93% · 481 143 USD
Remaining due payment: 36 215 USD
50
1% · 5 174 USD
October 2029
Paid to the date: 94% · 486 317 USD
Remaining due payment: 31 041 USD
51
1% · 5 174 USD
November 2029
Paid to the date: 95% · 491 490 USD
Remaining due payment: 25 868 USD
52
1% · 5 174 USD
December 2029
Paid to the date: 96% · 496 664 USD
Remaining due payment: 20 694 USD
53
1% · 5 174 USD
January 2030
Paid to the date: 97% · 501 837 USD
Remaining due payment: 15 521 USD
54
1% · 5 174 USD
February 2030
Paid to the date: 98% · 507 011 USD
Remaining due payment: 10 347 USD
55
1% · 5 174 USD
March 2030
Paid to the date: 99% · 512 185 USD
Remaining due payment: 5 174 USD
56
1% · 5 174 USD
April 2030
Paid to the date: 100% · 517 358 USD
Remaining due payment: 0.0000 USD