Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 31 309 USD
At reservation · July 2025
Paid to the date: 10% · 31 309 USD
Remaining due payment: 281 783 USD
2
10% · 31 309 USD
September 2025
Paid to the date: 20% · 62 618 USD
Remaining due payment: 250 474 USD
3
1% · 3 131 USD
November 2025
Paid to the date: 21% · 65 749 USD
Remaining due payment: 247 343 USD
4
1% · 3 131 USD
December 2025
Paid to the date: 22% · 68 880 USD
Remaining due payment: 244 212 USD
5
1% · 3 131 USD
January 2026
Paid to the date: 23% · 72 011 USD
Remaining due payment: 241 081 USD
6
1% · 3 131 USD
February 2026
Paid to the date: 24% · 75 142 USD
Remaining due payment: 237 950 USD
Resale is available
7
10% · 31 309 USD
March 2026
Paid to the date: 34% · 106 451 USD
Remaining due payment: 206 641 USD
8
1% · 3 131 USD
April 2026
Paid to the date: 35% · 109 582 USD
Remaining due payment: 203 510 USD
9
1% · 3 131 USD
May 2026
Paid to the date: 36% · 112 713 USD
Remaining due payment: 200 379 USD
10
1% · 3 131 USD
June 2026
Paid to the date: 37% · 115 844 USD
Remaining due payment: 197 248 USD
11
1% · 3 131 USD
July 2026
Paid to the date: 38% · 118 975 USD
Remaining due payment: 194 117 USD
12
1% · 3 131 USD
August 2026
Paid to the date: 39% · 122 106 USD
Remaining due payment: 190 986 USD
13
1% · 3 131 USD
September 2026
Paid to the date: 40% · 125 237 USD
Remaining due payment: 187 855 USD
14
10% · 31 309 USD
October 2026
Paid to the date: 50% · 156 546 USD
Remaining due payment: 156 546 USD
15
1% · 3 131 USD
November 2026
Paid to the date: 51% · 159 677 USD
Remaining due payment: 153 415 USD
16
9% · 28 178 USD
December 2026
Paid to the date: 60% · 187 855 USD
Remaining due payment: 125 237 USD
17
1% · 3 131 USD
January 2027
Paid to the date: 61% · 190 986 USD
Remaining due payment: 122 106 USD
18
1% · 3 131 USD
February 2027
Paid to the date: 62% · 194 117 USD
Remaining due payment: 118 975 USD
19
1% · 3 131 USD
March 2027
Paid to the date: 63% · 197 248 USD
Remaining due payment: 115 844 USD
20
1% · 3 131 USD
April 2027
Paid to the date: 64% · 200 379 USD
Remaining due payment: 112 713 USD
21
1% · 3 131 USD
May 2027
Paid to the date: 65% · 203 510 USD
Remaining due payment: 109 582 USD
22
1% · 3 131 USD
June 2027
Paid to the date: 66% · 206 641 USD
Remaining due payment: 106 451 USD
23
1% · 3 131 USD
July 2027
Paid to the date: 67% · 209 772 USD
Remaining due payment: 103 320 USD
24
1% · 3 131 USD
August 2027
Paid to the date: 68% · 212 903 USD
Remaining due payment: 100 189 USD
25
1% · 3 131 USD
September 2027
Paid to the date: 69% · 216 033 USD
Remaining due payment: 97 059 USD
26
1% · 3 131 USD
October 2027
Paid to the date: 70% · 219 164 USD
Remaining due payment: 93 928 USD
27
1% · 3 131 USD
November 2027
Paid to the date: 71% · 222 295 USD
Remaining due payment: 90 797 USD
28
1% · 3 131 USD
December 2027
Paid to the date: 72% · 225 426 USD
Remaining due payment: 87 666 USD
29
1% · 3 131 USD
January 2028
Paid to the date: 73% · 228 557 USD
Remaining due payment: 84 535 USD
30
1% · 3 131 USD
February 2028
Paid to the date: 74% · 231 688 USD
Remaining due payment: 81 404 USD
31
1% · 3 131 USD
March 2028
Paid to the date: 75% · 234 819 USD
Remaining due payment: 78 273 USD
32
1% · 3 131 USD
April 2028
Paid to the date: 76% · 237 950 USD
Remaining due payment: 75 142 USD
33
1% · 3 131 USD
May 2028
Paid to the date: 77% · 241 081 USD
Remaining due payment: 72 011 USD
34
1% · 3 131 USD
June 2028
Paid to the date: 78% · 244 212 USD
Remaining due payment: 68 880 USD
35
1% · 3 131 USD
July 2028
Paid to the date: 79% · 247 343 USD
Remaining due payment: 65 749 USD
36
1% · 3 131 USD
August 2028
Paid to the date: 80% · 250 474 USD
Remaining due payment: 62 618 USD
37
1% · 3 131 USD
September 2028
Paid to the date: 81% · 253 605 USD
Remaining due payment: 59 487 USD
38
1% · 3 131 USD
October 2028
Paid to the date: 82% · 256 735 USD
Remaining due payment: 56 357 USD
39
1% · 3 131 USD
November 2028
Paid to the date: 83% · 259 866 USD
Remaining due payment: 53 226 USD
40
1% · 3 131 USD
December 2028
Paid to the date: 84% · 262 997 USD
Remaining due payment: 50 095 USD
41
1% · 3 131 USD
January 2029
Paid to the date: 85% · 266 128 USD
Remaining due payment: 46 964 USD
42
1% · 3 131 USD
February 2029
Paid to the date: 86% · 269 259 USD
Remaining due payment: 43 833 USD
43
1% · 3 131 USD
March 2029
Paid to the date: 87% · 272 390 USD
Remaining due payment: 40 702 USD
44
1% · 3 131 USD
April 2029
Paid to the date: 88% · 275 521 USD
Remaining due payment: 37 571 USD
45
1% · 3 131 USD
May 2029
Paid to the date: 89% · 278 652 USD
Remaining due payment: 34 440 USD
46
1% · 3 131 USD
June 2029
Paid to the date: 90% · 281 783 USD
Remaining due payment: 31 309 USD
47
1% · 3 131 USD
July 2029
Paid to the date: 91% · 284 914 USD
Remaining due payment: 28 178 USD
48
1% · 3 131 USD
August 2029
Paid to the date: 92% · 288 045 USD
Remaining due payment: 25 047 USD
49
1% · 3 131 USD
September 2029
Paid to the date: 93% · 291 176 USD
Remaining due payment: 21 916 USD
50
1% · 3 131 USD
October 2029
Paid to the date: 94% · 294 306 USD
Remaining due payment: 18 786 USD
51
1% · 3 131 USD
November 2029
Paid to the date: 95% · 297 437 USD
Remaining due payment: 15 655 USD
52
1% · 3 131 USD
December 2029
Paid to the date: 96% · 300 568 USD
Remaining due payment: 12 524 USD
53
1% · 3 131 USD
January 2030
Paid to the date: 97% · 303 699 USD
Remaining due payment: 9 393 USD
54
1% · 3 131 USD
February 2030
Paid to the date: 98% · 306 830 USD
Remaining due payment: 6 262 USD
55
1% · 3 131 USD
March 2030
Paid to the date: 99% · 309 961 USD
Remaining due payment: 3 131 USD
56
1% · 3 131 USD
April 2030
Paid to the date: 100% · 313 092 USD
Remaining due payment: 0.0000 USD