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