Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 34 032 USD
At reservation · July 2025
Paid to the date: 10% · 34 032 USD
Remaining due payment: 306 286 USD
2
10% · 34 032 USD
September 2025
Paid to the date: 20% · 68 063 USD
Remaining due payment: 272 254 USD
3
1% · 3 403 USD
November 2025
Paid to the date: 21% · 71 467 USD
Remaining due payment: 268 851 USD
4
1% · 3 403 USD
December 2025
Paid to the date: 22% · 74 870 USD
Remaining due payment: 265 448 USD
5
1% · 3 403 USD
January 2026
Paid to the date: 23% · 78 273 USD
Remaining due payment: 262 044 USD
6
1% · 3 403 USD
February 2026
Paid to the date: 24% · 81 676 USD
Remaining due payment: 258 641 USD
Resale is available
7
10% · 34 032 USD
March 2026
Paid to the date: 34% · 115 708 USD
Remaining due payment: 224 609 USD
8
1% · 3 403 USD
April 2026
Paid to the date: 35% · 119 111 USD
Remaining due payment: 221 206 USD
9
1% · 3 403 USD
May 2026
Paid to the date: 36% · 122 514 USD
Remaining due payment: 217 803 USD
10
1% · 3 403 USD
June 2026
Paid to the date: 37% · 125 917 USD
Remaining due payment: 214 400 USD
11
1% · 3 403 USD
July 2026
Paid to the date: 38% · 129 321 USD
Remaining due payment: 210 997 USD
12
1% · 3 403 USD
August 2026
Paid to the date: 39% · 132 724 USD
Remaining due payment: 207 594 USD
13
1% · 3 403 USD
September 2026
Paid to the date: 40% · 136 127 USD
Remaining due payment: 204 190 USD
14
10% · 34 032 USD
October 2026
Paid to the date: 50% · 170 159 USD
Remaining due payment: 170 159 USD
15
1% · 3 403 USD
November 2026
Paid to the date: 51% · 173 562 USD
Remaining due payment: 166 756 USD
16
9% · 30 629 USD
December 2026
Paid to the date: 60% · 204 190 USD
Remaining due payment: 136 127 USD
17
1% · 3 403 USD
January 2027
Paid to the date: 61% · 207 594 USD
Remaining due payment: 132 724 USD
18
1% · 3 403 USD
February 2027
Paid to the date: 62% · 210 997 USD
Remaining due payment: 129 321 USD
19
1% · 3 403 USD
March 2027
Paid to the date: 63% · 214 400 USD
Remaining due payment: 125 917 USD
20
1% · 3 403 USD
April 2027
Paid to the date: 64% · 217 803 USD
Remaining due payment: 122 514 USD
21
1% · 3 403 USD
May 2027
Paid to the date: 65% · 221 206 USD
Remaining due payment: 119 111 USD
22
1% · 3 403 USD
June 2027
Paid to the date: 66% · 224 609 USD
Remaining due payment: 115 708 USD
23
1% · 3 403 USD
July 2027
Paid to the date: 67% · 228 013 USD
Remaining due payment: 112 305 USD
24
1% · 3 403 USD
August 2027
Paid to the date: 68% · 231 416 USD
Remaining due payment: 108 902 USD
25
1% · 3 403 USD
September 2027
Paid to the date: 69% · 234 819 USD
Remaining due payment: 105 498 USD
26
1% · 3 403 USD
October 2027
Paid to the date: 70% · 238 222 USD
Remaining due payment: 102 095 USD
27
1% · 3 403 USD
November 2027
Paid to the date: 71% · 241 625 USD
Remaining due payment: 98 692 USD
28
1% · 3 403 USD
December 2027
Paid to the date: 72% · 245 029 USD
Remaining due payment: 95 289 USD
29
1% · 3 403 USD
January 2028
Paid to the date: 73% · 248 432 USD
Remaining due payment: 91 886 USD
30
1% · 3 403 USD
February 2028
Paid to the date: 74% · 251 835 USD
Remaining due payment: 88 483 USD
31
1% · 3 403 USD
March 2028
Paid to the date: 75% · 255 238 USD
Remaining due payment: 85 079 USD
32
1% · 3 403 USD
April 2028
Paid to the date: 76% · 258 641 USD
Remaining due payment: 81 676 USD
33
1% · 3 403 USD
May 2028
Paid to the date: 77% · 262 044 USD
Remaining due payment: 78 273 USD
34
1% · 3 403 USD
June 2028
Paid to the date: 78% · 265 448 USD
Remaining due payment: 74 870 USD
35
1% · 3 403 USD
July 2028
Paid to the date: 79% · 268 851 USD
Remaining due payment: 71 467 USD
36
1% · 3 403 USD
August 2028
Paid to the date: 80% · 272 254 USD
Remaining due payment: 68 063 USD
37
1% · 3 403 USD
September 2028
Paid to the date: 81% · 275 657 USD
Remaining due payment: 64 660 USD
38
1% · 3 403 USD
October 2028
Paid to the date: 82% · 279 060 USD
Remaining due payment: 61 257 USD
39
1% · 3 403 USD
November 2028
Paid to the date: 83% · 282 463 USD
Remaining due payment: 57 854 USD
40
1% · 3 403 USD
December 2028
Paid to the date: 84% · 285 867 USD
Remaining due payment: 54 451 USD
41
1% · 3 403 USD
January 2029
Paid to the date: 85% · 289 270 USD
Remaining due payment: 51 048 USD
42
1% · 3 403 USD
February 2029
Paid to the date: 86% · 292 673 USD
Remaining due payment: 47 644 USD
43
1% · 3 403 USD
March 2029
Paid to the date: 87% · 296 076 USD
Remaining due payment: 44 241 USD
44
1% · 3 403 USD
April 2029
Paid to the date: 88% · 299 479 USD
Remaining due payment: 40 838 USD
45
1% · 3 403 USD
May 2029
Paid to the date: 89% · 302 882 USD
Remaining due payment: 37 435 USD
46
1% · 3 403 USD
June 2029
Paid to the date: 90% · 306 286 USD
Remaining due payment: 34 032 USD
47
1% · 3 403 USD
July 2029
Paid to the date: 91% · 309 689 USD
Remaining due payment: 30 629 USD
48
1% · 3 403 USD
August 2029
Paid to the date: 92% · 313 092 USD
Remaining due payment: 27 225 USD
49
1% · 3 403 USD
September 2029
Paid to the date: 93% · 316 495 USD
Remaining due payment: 23 822 USD
50
1% · 3 403 USD
October 2029
Paid to the date: 94% · 319 898 USD
Remaining due payment: 20 419 USD
51
1% · 3 403 USD
November 2029
Paid to the date: 95% · 323 302 USD
Remaining due payment: 17 016 USD
52
1% · 3 403 USD
December 2029
Paid to the date: 96% · 326 705 USD
Remaining due payment: 13 613 USD
53
1% · 3 403 USD
January 2030
Paid to the date: 97% · 330 108 USD
Remaining due payment: 10 210 USD
54
1% · 3 403 USD
February 2030
Paid to the date: 98% · 333 511 USD
Remaining due payment: 6 806 USD
55
1% · 3 403 USD
March 2030
Paid to the date: 99% · 336 914 USD
Remaining due payment: 3 403 USD
56
1% · 3 403 USD
April 2030
Paid to the date: 100% · 340 317 USD
Remaining due payment: 0.0000 USD