Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 310 USD
At reservation · July 2025
Paid to the date: 10% · 31 310 USD
Remaining due payment: 281 788 USD
2
10% · 31 310 USD
September 2025
Paid to the date: 20% · 62 620 USD
Remaining due payment: 250 478 USD
3
1% · 3 131 USD
November 2025
Paid to the date: 21% · 65 751 USD
Remaining due payment: 247 347 USD
4
1% · 3 131 USD
December 2025
Paid to the date: 22% · 68 881 USD
Remaining due payment: 244 216 USD
5
1% · 3 131 USD
January 2026
Paid to the date: 23% · 72 012 USD
Remaining due payment: 241 085 USD
6
1% · 3 131 USD
February 2026
Paid to the date: 24% · 75 143 USD
Remaining due payment: 237 954 USD
Resale is available
7
10% · 31 310 USD
March 2026
Paid to the date: 34% · 106 453 USD
Remaining due payment: 206 644 USD
8
1% · 3 131 USD
April 2026
Paid to the date: 35% · 109 584 USD
Remaining due payment: 203 514 USD
9
1% · 3 131 USD
May 2026
Paid to the date: 36% · 112 715 USD
Remaining due payment: 200 383 USD
10
1% · 3 131 USD
June 2026
Paid to the date: 37% · 115 846 USD
Remaining due payment: 197 252 USD
11
1% · 3 131 USD
July 2026
Paid to the date: 38% · 118 977 USD
Remaining due payment: 194 121 USD
12
1% · 3 131 USD
August 2026
Paid to the date: 39% · 122 108 USD
Remaining due payment: 190 990 USD
13
1% · 3 131 USD
September 2026
Paid to the date: 40% · 125 239 USD
Remaining due payment: 187 859 USD
14
10% · 31 310 USD
October 2026
Paid to the date: 50% · 156 549 USD
Remaining due payment: 156 549 USD
15
1% · 3 131 USD
November 2026
Paid to the date: 51% · 159 680 USD
Remaining due payment: 153 418 USD
16
9% · 28 179 USD
December 2026
Paid to the date: 60% · 187 859 USD
Remaining due payment: 125 239 USD
17
1% · 3 131 USD
January 2027
Paid to the date: 61% · 190 990 USD
Remaining due payment: 122 108 USD
18
1% · 3 131 USD
February 2027
Paid to the date: 62% · 194 121 USD
Remaining due payment: 118 977 USD
19
1% · 3 131 USD
March 2027
Paid to the date: 63% · 197 252 USD
Remaining due payment: 115 846 USD
20
1% · 3 131 USD
April 2027
Paid to the date: 64% · 200 383 USD
Remaining due payment: 112 715 USD
21
1% · 3 131 USD
May 2027
Paid to the date: 65% · 203 514 USD
Remaining due payment: 109 584 USD
22
1% · 3 131 USD
June 2027
Paid to the date: 66% · 206 644 USD
Remaining due payment: 106 453 USD
23
1% · 3 131 USD
July 2027
Paid to the date: 67% · 209 775 USD
Remaining due payment: 103 322 USD
24
1% · 3 131 USD
August 2027
Paid to the date: 68% · 212 906 USD
Remaining due payment: 100 191 USD
25
1% · 3 131 USD
September 2027
Paid to the date: 69% · 216 037 USD
Remaining due payment: 97 060 USD
26
1% · 3 131 USD
October 2027
Paid to the date: 70% · 219 168 USD
Remaining due payment: 93 929 USD
27
1% · 3 131 USD
November 2027
Paid to the date: 71% · 222 299 USD
Remaining due payment: 90 798 USD
28
1% · 3 131 USD
December 2027
Paid to the date: 72% · 225 430 USD
Remaining due payment: 87 667 USD
29
1% · 3 131 USD
January 2028
Paid to the date: 73% · 228 561 USD
Remaining due payment: 84 536 USD
30
1% · 3 131 USD
February 2028
Paid to the date: 74% · 231 692 USD
Remaining due payment: 81 405 USD
31
1% · 3 131 USD
March 2028
Paid to the date: 75% · 234 823 USD
Remaining due payment: 78 274 USD
32
1% · 3 131 USD
April 2028
Paid to the date: 76% · 237 954 USD
Remaining due payment: 75 143 USD
33
1% · 3 131 USD
May 2028
Paid to the date: 77% · 241 085 USD
Remaining due payment: 72 012 USD
34
1% · 3 131 USD
June 2028
Paid to the date: 78% · 244 216 USD
Remaining due payment: 68 881 USD
35
1% · 3 131 USD
July 2028
Paid to the date: 79% · 247 347 USD
Remaining due payment: 65 751 USD
36
1% · 3 131 USD
August 2028
Paid to the date: 80% · 250 478 USD
Remaining due payment: 62 620 USD
37
1% · 3 131 USD
September 2028
Paid to the date: 81% · 253 609 USD
Remaining due payment: 59 489 USD
38
1% · 3 131 USD
October 2028
Paid to the date: 82% · 256 740 USD
Remaining due payment: 56 358 USD
39
1% · 3 131 USD
November 2028
Paid to the date: 83% · 259 871 USD
Remaining due payment: 53 227 USD
40
1% · 3 131 USD
December 2028
Paid to the date: 84% · 263 002 USD
Remaining due payment: 50 096 USD
41
1% · 3 131 USD
January 2029
Paid to the date: 85% · 266 133 USD
Remaining due payment: 46 965 USD
42
1% · 3 131 USD
February 2029
Paid to the date: 86% · 269 264 USD
Remaining due payment: 43 834 USD
43
1% · 3 131 USD
March 2029
Paid to the date: 87% · 272 395 USD
Remaining due payment: 40 703 USD
44
1% · 3 131 USD
April 2029
Paid to the date: 88% · 275 526 USD
Remaining due payment: 37 572 USD
45
1% · 3 131 USD
May 2029
Paid to the date: 89% · 278 657 USD
Remaining due payment: 34 441 USD
46
1% · 3 131 USD
June 2029
Paid to the date: 90% · 281 788 USD
Remaining due payment: 31 310 USD
47
1% · 3 131 USD
July 2029
Paid to the date: 91% · 284 919 USD
Remaining due payment: 28 179 USD
48
1% · 3 131 USD
August 2029
Paid to the date: 92% · 288 050 USD
Remaining due payment: 25 048 USD
49
1% · 3 131 USD
September 2029
Paid to the date: 93% · 291 181 USD
Remaining due payment: 21 917 USD
50
1% · 3 131 USD
October 2029
Paid to the date: 94% · 294 312 USD
Remaining due payment: 18 786 USD
51
1% · 3 131 USD
November 2029
Paid to the date: 95% · 297 443 USD
Remaining due payment: 15 655 USD
52
1% · 3 131 USD
December 2029
Paid to the date: 96% · 300 574 USD
Remaining due payment: 12 524 USD
53
1% · 3 131 USD
January 2030
Paid to the date: 97% · 303 705 USD
Remaining due payment: 9 393 USD
54
1% · 3 131 USD
February 2030
Paid to the date: 98% · 306 836 USD
Remaining due payment: 6 262 USD
55
1% · 3 131 USD
March 2030
Paid to the date: 99% · 309 967 USD
Remaining due payment: 3 131 USD
56
1% · 3 131 USD
April 2030
Paid to the date: 100% · 313 098 USD
Remaining due payment: 0.0000 USD