Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 314 USD
At reservation · July 2025
Paid to the date: 10% · 31 314 USD
Remaining due payment: 281 824 USD
2
10% · 31 314 USD
September 2025
Paid to the date: 20% · 62 628 USD
Remaining due payment: 250 510 USD
3
1% · 3 131 USD
November 2025
Paid to the date: 21% · 65 759 USD
Remaining due payment: 247 379 USD
4
1% · 3 131 USD
December 2025
Paid to the date: 22% · 68 890 USD
Remaining due payment: 244 247 USD
5
1% · 3 131 USD
January 2026
Paid to the date: 23% · 72 022 USD
Remaining due payment: 241 116 USD
6
1% · 3 131 USD
February 2026
Paid to the date: 24% · 75 153 USD
Remaining due payment: 237 985 USD
Resale is available
7
10% · 31 314 USD
March 2026
Paid to the date: 34% · 106 467 USD
Remaining due payment: 206 671 USD
8
1% · 3 131 USD
April 2026
Paid to the date: 35% · 109 598 USD
Remaining due payment: 203 539 USD
9
1% · 3 131 USD
May 2026
Paid to the date: 36% · 112 730 USD
Remaining due payment: 200 408 USD
10
1% · 3 131 USD
June 2026
Paid to the date: 37% · 115 861 USD
Remaining due payment: 197 277 USD
11
1% · 3 131 USD
July 2026
Paid to the date: 38% · 118 992 USD
Remaining due payment: 194 145 USD
12
1% · 3 131 USD
August 2026
Paid to the date: 39% · 122 124 USD
Remaining due payment: 191 014 USD
13
1% · 3 131 USD
September 2026
Paid to the date: 40% · 125 255 USD
Remaining due payment: 187 883 USD
14
10% · 31 314 USD
October 2026
Paid to the date: 50% · 156 569 USD
Remaining due payment: 156 569 USD
15
1% · 3 131 USD
November 2026
Paid to the date: 51% · 159 700 USD
Remaining due payment: 153 437 USD
16
9% · 28 182 USD
December 2026
Paid to the date: 60% · 187 883 USD
Remaining due payment: 125 255 USD
17
1% · 3 131 USD
January 2027
Paid to the date: 61% · 191 014 USD
Remaining due payment: 122 124 USD
18
1% · 3 131 USD
February 2027
Paid to the date: 62% · 194 145 USD
Remaining due payment: 118 992 USD
19
1% · 3 131 USD
March 2027
Paid to the date: 63% · 197 277 USD
Remaining due payment: 115 861 USD
20
1% · 3 131 USD
April 2027
Paid to the date: 64% · 200 408 USD
Remaining due payment: 112 730 USD
21
1% · 3 131 USD
May 2027
Paid to the date: 65% · 203 539 USD
Remaining due payment: 109 598 USD
22
1% · 3 131 USD
June 2027
Paid to the date: 66% · 206 671 USD
Remaining due payment: 106 467 USD
23
1% · 3 131 USD
July 2027
Paid to the date: 67% · 209 802 USD
Remaining due payment: 103 335 USD
24
1% · 3 131 USD
August 2027
Paid to the date: 68% · 212 934 USD
Remaining due payment: 100 204 USD
25
1% · 3 131 USD
September 2027
Paid to the date: 69% · 216 065 USD
Remaining due payment: 97 073 USD
26
1% · 3 131 USD
October 2027
Paid to the date: 70% · 219 196 USD
Remaining due payment: 93 941 USD
27
1% · 3 131 USD
November 2027
Paid to the date: 71% · 222 328 USD
Remaining due payment: 90 810 USD
28
1% · 3 131 USD
December 2027
Paid to the date: 72% · 225 459 USD
Remaining due payment: 87 679 USD
29
1% · 3 131 USD
January 2028
Paid to the date: 73% · 228 590 USD
Remaining due payment: 84 547 USD
30
1% · 3 131 USD
February 2028
Paid to the date: 74% · 231 722 USD
Remaining due payment: 81 416 USD
31
1% · 3 131 USD
March 2028
Paid to the date: 75% · 234 853 USD
Remaining due payment: 78 284 USD
32
1% · 3 131 USD
April 2028
Paid to the date: 76% · 237 985 USD
Remaining due payment: 75 153 USD
33
1% · 3 131 USD
May 2028
Paid to the date: 77% · 241 116 USD
Remaining due payment: 72 022 USD
34
1% · 3 131 USD
June 2028
Paid to the date: 78% · 244 247 USD
Remaining due payment: 68 890 USD
35
1% · 3 131 USD
July 2028
Paid to the date: 79% · 247 379 USD
Remaining due payment: 65 759 USD
36
1% · 3 131 USD
August 2028
Paid to the date: 80% · 250 510 USD
Remaining due payment: 62 628 USD
37
1% · 3 131 USD
September 2028
Paid to the date: 81% · 253 641 USD
Remaining due payment: 59 496 USD
38
1% · 3 131 USD
October 2028
Paid to the date: 82% · 256 773 USD
Remaining due payment: 56 365 USD
39
1% · 3 131 USD
November 2028
Paid to the date: 83% · 259 904 USD
Remaining due payment: 53 233 USD
40
1% · 3 131 USD
December 2028
Paid to the date: 84% · 263 036 USD
Remaining due payment: 50 102 USD
41
1% · 3 131 USD
January 2029
Paid to the date: 85% · 266 167 USD
Remaining due payment: 46 971 USD
42
1% · 3 131 USD
February 2029
Paid to the date: 86% · 269 298 USD
Remaining due payment: 43 839 USD
43
1% · 3 131 USD
March 2029
Paid to the date: 87% · 272 430 USD
Remaining due payment: 40 708 USD
44
1% · 3 131 USD
April 2029
Paid to the date: 88% · 275 561 USD
Remaining due payment: 37 577 USD
45
1% · 3 131 USD
May 2029
Paid to the date: 89% · 278 692 USD
Remaining due payment: 34 445 USD
46
1% · 3 131 USD
June 2029
Paid to the date: 90% · 281 824 USD
Remaining due payment: 31 314 USD
47
1% · 3 131 USD
July 2029
Paid to the date: 91% · 284 955 USD
Remaining due payment: 28 182 USD
48
1% · 3 131 USD
August 2029
Paid to the date: 92% · 288 087 USD
Remaining due payment: 25 051 USD
49
1% · 3 131 USD
September 2029
Paid to the date: 93% · 291 218 USD
Remaining due payment: 21 920 USD
50
1% · 3 131 USD
October 2029
Paid to the date: 94% · 294 349 USD
Remaining due payment: 18 788 USD
51
1% · 3 131 USD
November 2029
Paid to the date: 95% · 297 481 USD
Remaining due payment: 15 657 USD
52
1% · 3 131 USD
December 2029
Paid to the date: 96% · 300 612 USD
Remaining due payment: 12 526 USD
53
1% · 3 131 USD
January 2030
Paid to the date: 97% · 303 743 USD
Remaining due payment: 9 394 USD
54
1% · 3 131 USD
February 2030
Paid to the date: 98% · 306 875 USD
Remaining due payment: 6 263 USD
55
1% · 3 131 USD
March 2030
Paid to the date: 99% · 310 006 USD
Remaining due payment: 3 131 USD
56
1% · 3 131 USD
April 2030
Paid to the date: 100% · 313 138 USD
Remaining due payment: 0.0000 USD