Contact via WhatsApp
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
10% · 30 742 USD
At reservation · December 2025
Paid to the date: 10% · 30 742 USD
Remaining due payment: 276 678 USD
2
10% · 30 742 USD
February 2026
Paid to the date: 20% · 61 484 USD
Remaining due payment: 245 936 USD
3
1% · 3 074 USD
April 2026
Paid to the date: 21% · 64 558 USD
Remaining due payment: 242 862 USD
4
1% · 3 074 USD
May 2026
Paid to the date: 22% · 67 632 USD
Remaining due payment: 239 788 USD
5
1% · 3 074 USD
June 2026
Paid to the date: 23% · 70 707 USD
Remaining due payment: 236 713 USD
6
1% · 3 074 USD
July 2026
Paid to the date: 24% · 73 781 USD
Remaining due payment: 233 639 USD
Resale is available
7
10% · 30 742 USD
August 2026
Paid to the date: 34% · 104 523 USD
Remaining due payment: 202 897 USD
8
1% · 3 074 USD
September 2026
Paid to the date: 35% · 107 597 USD
Remaining due payment: 199 823 USD
9
1% · 3 074 USD
October 2026
Paid to the date: 36% · 110 671 USD
Remaining due payment: 196 749 USD
10
1% · 3 074 USD
November 2026
Paid to the date: 37% · 113 745 USD
Remaining due payment: 193 675 USD
11
1% · 3 074 USD
December 2026
Paid to the date: 38% · 116 820 USD
Remaining due payment: 190 600 USD
12
1% · 3 074 USD
January 2027
Paid to the date: 39% · 119 894 USD
Remaining due payment: 187 526 USD
13
1% · 3 074 USD
February 2027
Paid to the date: 40% · 122 968 USD
Remaining due payment: 184 452 USD
14
10% · 30 742 USD
March 2027
Paid to the date: 50% · 153 710 USD
Remaining due payment: 153 710 USD
15
1% · 3 074 USD
April 2027
Paid to the date: 51% · 156 784 USD
Remaining due payment: 150 636 USD
16
9% · 27 668 USD
May 2027
Paid to the date: 60% · 184 452 USD
Remaining due payment: 122 968 USD
17
1% · 3 074 USD
June 2027
Paid to the date: 61% · 187 526 USD
Remaining due payment: 119 894 USD
18
1% · 3 074 USD
July 2027
Paid to the date: 62% · 190 600 USD
Remaining due payment: 116 820 USD
19
1% · 3 074 USD
August 2027
Paid to the date: 63% · 193 675 USD
Remaining due payment: 113 745 USD
20
1% · 3 074 USD
September 2027
Paid to the date: 64% · 196 749 USD
Remaining due payment: 110 671 USD
21
1% · 3 074 USD
October 2027
Paid to the date: 65% · 199 823 USD
Remaining due payment: 107 597 USD
22
1% · 3 074 USD
November 2027
Paid to the date: 66% · 202 897 USD
Remaining due payment: 104 523 USD
23
1% · 3 074 USD
December 2027
Paid to the date: 67% · 205 971 USD
Remaining due payment: 101 449 USD
24
1% · 3 074 USD
January 2028
Paid to the date: 68% · 209 046 USD
Remaining due payment: 98 374 USD
25
1% · 3 074 USD
February 2028
Paid to the date: 69% · 212 120 USD
Remaining due payment: 95 300 USD
26
1% · 3 074 USD
March 2028
Paid to the date: 70% · 215 194 USD
Remaining due payment: 92 226 USD
27
1% · 3 074 USD
April 2028
Paid to the date: 71% · 218 268 USD
Remaining due payment: 89 152 USD
28
1% · 3 074 USD
May 2028
Paid to the date: 72% · 221 342 USD
Remaining due payment: 86 078 USD
29
1% · 3 074 USD
June 2028
Paid to the date: 73% · 224 417 USD
Remaining due payment: 83 003 USD
30
1% · 3 074 USD
July 2028
Paid to the date: 74% · 227 491 USD
Remaining due payment: 79 929 USD
31
1% · 3 074 USD
August 2028
Paid to the date: 75% · 230 565 USD
Remaining due payment: 76 855 USD
32
1% · 3 074 USD
September 2028
Paid to the date: 76% · 233 639 USD
Remaining due payment: 73 781 USD
33
1% · 3 074 USD
October 2028
Paid to the date: 77% · 236 713 USD
Remaining due payment: 70 707 USD
34
1% · 3 074 USD
November 2028
Paid to the date: 78% · 239 788 USD
Remaining due payment: 67 632 USD
35
1% · 3 074 USD
December 2028
Paid to the date: 79% · 242 862 USD
Remaining due payment: 64 558 USD
36
1% · 3 074 USD
January 2029
Paid to the date: 80% · 245 936 USD
Remaining due payment: 61 484 USD
37
1% · 3 074 USD
February 2029
Paid to the date: 81% · 249 010 USD
Remaining due payment: 58 410 USD
38
1% · 3 074 USD
March 2029
Paid to the date: 82% · 252 084 USD
Remaining due payment: 55 336 USD
39
1% · 3 074 USD
April 2029
Paid to the date: 83% · 255 159 USD
Remaining due payment: 52 261 USD
40
1% · 3 074 USD
May 2029
Paid to the date: 84% · 258 233 USD
Remaining due payment: 49 187 USD
41
1% · 3 074 USD
June 2029
Paid to the date: 85% · 261 307 USD
Remaining due payment: 46 113 USD
42
1% · 3 074 USD
July 2029
Paid to the date: 86% · 264 381 USD
Remaining due payment: 43 039 USD
43
1% · 3 074 USD
August 2029
Paid to the date: 87% · 267 455 USD
Remaining due payment: 39 965 USD
44
1% · 3 074 USD
September 2029
Paid to the date: 88% · 270 530 USD
Remaining due payment: 36 890 USD
45
1% · 3 074 USD
October 2029
Paid to the date: 89% · 273 604 USD
Remaining due payment: 33 816 USD
46
1% · 3 074 USD
November 2029
Paid to the date: 90% · 276 678 USD
Remaining due payment: 30 742 USD
47
1% · 3 074 USD
December 2029
Paid to the date: 91% · 279 752 USD
Remaining due payment: 27 668 USD
48
1% · 3 074 USD
January 2030
Paid to the date: 92% · 282 826 USD
Remaining due payment: 24 594 USD
49
1% · 3 074 USD
February 2030
Paid to the date: 93% · 285 901 USD
Remaining due payment: 21 519 USD
50
1% · 3 074 USD
March 2030
Paid to the date: 94% · 288 975 USD
Remaining due payment: 18 445 USD
51
1% · 3 074 USD
April 2030
Paid to the date: 95% · 292 049 USD
Remaining due payment: 15 371 USD
52
1% · 3 074 USD
May 2030
Paid to the date: 96% · 295 123 USD
Remaining due payment: 12 297 USD
53
1% · 3 074 USD
June 2030
Paid to the date: 97% · 298 197 USD
Remaining due payment: 9 223 USD
54
1% · 3 074 USD
July 2030
Paid to the date: 98% · 301 272 USD
Remaining due payment: 6 148 USD
55
1% · 3 074 USD
August 2030
Paid to the date: 99% · 304 346 USD
Remaining due payment: 3 074 USD
56
1% · 3 074 USD
September 2030
Paid to the date: 100% · 307 420 USD
Remaining due payment: 0.0000 USD

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use