Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 30 738 USD
At reservation · August 2025
Paid to the date: 10% · 30 738 USD
Remaining due payment: 276 645 USD
2
10% · 30 738 USD
October 2025
Paid to the date: 20% · 61 477 USD
Remaining due payment: 245 907 USD
3
1% · 3 074 USD
December 2025
Paid to the date: 21% · 64 551 USD
Remaining due payment: 242 833 USD
4
1% · 3 074 USD
January 2026
Paid to the date: 22% · 67 624 USD
Remaining due payment: 239 759 USD
5
1% · 3 074 USD
February 2026
Paid to the date: 23% · 70 698 USD
Remaining due payment: 236 685 USD
6
1% · 3 074 USD
March 2026
Paid to the date: 24% · 73 772 USD
Remaining due payment: 233 612 USD
Resale is available
7
10% · 30 738 USD
April 2026
Paid to the date: 34% · 104 510 USD
Remaining due payment: 202 873 USD
8
1% · 3 074 USD
May 2026
Paid to the date: 35% · 107 584 USD
Remaining due payment: 199 799 USD
9
1% · 3 074 USD
June 2026
Paid to the date: 36% · 110 658 USD
Remaining due payment: 196 725 USD
10
1% · 3 074 USD
July 2026
Paid to the date: 37% · 113 732 USD
Remaining due payment: 193 652 USD
11
1% · 3 074 USD
August 2026
Paid to the date: 38% · 116 806 USD
Remaining due payment: 190 578 USD
12
1% · 3 074 USD
September 2026
Paid to the date: 39% · 119 880 USD
Remaining due payment: 187 504 USD
13
1% · 3 074 USD
October 2026
Paid to the date: 40% · 122 953 USD
Remaining due payment: 184 430 USD
14
10% · 30 738 USD
November 2026
Paid to the date: 50% · 153 692 USD
Remaining due payment: 153 692 USD
15
1% · 3 074 USD
December 2026
Paid to the date: 51% · 156 766 USD
Remaining due payment: 150 618 USD
16
9% · 27 665 USD
January 2027
Paid to the date: 60% · 184 430 USD
Remaining due payment: 122 953 USD
17
1% · 3 074 USD
February 2027
Paid to the date: 61% · 187 504 USD
Remaining due payment: 119 880 USD
18
1% · 3 074 USD
March 2027
Paid to the date: 62% · 190 578 USD
Remaining due payment: 116 806 USD
19
1% · 3 074 USD
April 2027
Paid to the date: 63% · 193 652 USD
Remaining due payment: 113 732 USD
20
1% · 3 074 USD
May 2027
Paid to the date: 64% · 196 726 USD
Remaining due payment: 110 658 USD
21
1% · 3 074 USD
June 2027
Paid to the date: 65% · 199 799 USD
Remaining due payment: 107 584 USD
22
1% · 3 074 USD
July 2027
Paid to the date: 66% · 202 873 USD
Remaining due payment: 104 510 USD
23
1% · 3 074 USD
August 2027
Paid to the date: 67% · 205 947 USD
Remaining due payment: 101 437 USD
24
1% · 3 074 USD
September 2027
Paid to the date: 68% · 209 021 USD
Remaining due payment: 98 363 USD
25
1% · 3 074 USD
October 2027
Paid to the date: 69% · 212 095 USD
Remaining due payment: 95 289 USD
26
1% · 3 074 USD
November 2027
Paid to the date: 70% · 215 169 USD
Remaining due payment: 92 215 USD
27
1% · 3 074 USD
December 2027
Paid to the date: 71% · 218 242 USD
Remaining due payment: 89 141 USD
28
1% · 3 074 USD
January 2028
Paid to the date: 72% · 221 316 USD
Remaining due payment: 86 067 USD
29
1% · 3 074 USD
February 2028
Paid to the date: 73% · 224 390 USD
Remaining due payment: 82 994 USD
30
1% · 3 074 USD
March 2028
Paid to the date: 74% · 227 464 USD
Remaining due payment: 79 920 USD
31
1% · 3 074 USD
April 2028
Paid to the date: 75% · 230 538 USD
Remaining due payment: 76 846 USD
32
1% · 3 074 USD
May 2028
Paid to the date: 76% · 233 612 USD
Remaining due payment: 73 772 USD
33
1% · 3 074 USD
June 2028
Paid to the date: 77% · 236 685 USD
Remaining due payment: 70 698 USD
34
1% · 3 074 USD
July 2028
Paid to the date: 78% · 239 759 USD
Remaining due payment: 67 624 USD
35
1% · 3 074 USD
August 2028
Paid to the date: 79% · 242 833 USD
Remaining due payment: 64 551 USD
36
1% · 3 074 USD
September 2028
Paid to the date: 80% · 245 907 USD
Remaining due payment: 61 477 USD
37
1% · 3 074 USD
October 2028
Paid to the date: 81% · 248 981 USD
Remaining due payment: 58 403 USD
38
1% · 3 074 USD
November 2028
Paid to the date: 82% · 252 055 USD
Remaining due payment: 55 329 USD
39
1% · 3 074 USD
December 2028
Paid to the date: 83% · 255 128 USD
Remaining due payment: 52 255 USD
40
1% · 3 074 USD
January 2029
Paid to the date: 84% · 258 202 USD
Remaining due payment: 49 181 USD
41
1% · 3 074 USD
February 2029
Paid to the date: 85% · 261 276 USD
Remaining due payment: 46 108 USD
42
1% · 3 074 USD
March 2029
Paid to the date: 86% · 264 350 USD
Remaining due payment: 43 034 USD
43
1% · 3 074 USD
April 2029
Paid to the date: 87% · 267 424 USD
Remaining due payment: 39 960 USD
44
1% · 3 074 USD
May 2029
Paid to the date: 88% · 270 498 USD
Remaining due payment: 36 886 USD
45
1% · 3 074 USD
June 2029
Paid to the date: 89% · 273 571 USD
Remaining due payment: 33 812 USD
46
1% · 3 074 USD
July 2029
Paid to the date: 90% · 276 645 USD
Remaining due payment: 30 738 USD
47
1% · 3 074 USD
August 2029
Paid to the date: 91% · 279 719 USD
Remaining due payment: 27 665 USD
48
1% · 3 074 USD
September 2029
Paid to the date: 92% · 282 793 USD
Remaining due payment: 24 591 USD
49
1% · 3 074 USD
October 2029
Paid to the date: 93% · 285 867 USD
Remaining due payment: 21 517 USD
50
1% · 3 074 USD
November 2029
Paid to the date: 94% · 288 941 USD
Remaining due payment: 18 443 USD
51
1% · 3 074 USD
December 2029
Paid to the date: 95% · 292 014 USD
Remaining due payment: 15 369 USD
52
1% · 3 074 USD
January 2030
Paid to the date: 96% · 295 088 USD
Remaining due payment: 12 295 USD
53
1% · 3 074 USD
February 2030
Paid to the date: 97% · 298 162 USD
Remaining due payment: 9 222 USD
54
1% · 3 074 USD
March 2030
Paid to the date: 98% · 301 236 USD
Remaining due payment: 6 148 USD
55
1% · 3 074 USD
April 2030
Paid to the date: 99% · 304 310 USD
Remaining due payment: 3 074 USD
56
1% · 3 074 USD
May 2030
Paid to the date: 100% · 307 384 USD
Remaining due payment: 0.0000 USD