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% · 21 781 USD
At reservation · August 2025
Paid to the date: 10% · 21 781 USD
Remaining due payment: 196 026 USD
2
10% · 21 781 USD
October 2025
Paid to the date: 20% · 43 561 USD
Remaining due payment: 174 246 USD
3
1% · 2 178 USD
December 2025
Paid to the date: 21% · 45 739 USD
Remaining due payment: 172 068 USD
4
1% · 2 178 USD
January 2026
Paid to the date: 22% · 47 918 USD
Remaining due payment: 169 890 USD
5
1% · 2 178 USD
February 2026
Paid to the date: 23% · 50 096 USD
Remaining due payment: 167 711 USD
6
1% · 2 178 USD
March 2026
Paid to the date: 24% · 52 274 USD
Remaining due payment: 165 533 USD
Resale is available
7
10% · 21 781 USD
April 2026
Paid to the date: 34% · 74 054 USD
Remaining due payment: 143 753 USD
8
1% · 2 178 USD
May 2026
Paid to the date: 35% · 76 232 USD
Remaining due payment: 141 575 USD
9
1% · 2 178 USD
June 2026
Paid to the date: 36% · 78 411 USD
Remaining due payment: 139 397 USD
10
1% · 2 178 USD
July 2026
Paid to the date: 37% · 80 589 USD
Remaining due payment: 137 218 USD
11
1% · 2 178 USD
August 2026
Paid to the date: 38% · 82 767 USD
Remaining due payment: 135 040 USD
12
1% · 2 178 USD
September 2026
Paid to the date: 39% · 84 945 USD
Remaining due payment: 132 862 USD
13
1% · 2 178 USD
October 2026
Paid to the date: 40% · 87 123 USD
Remaining due payment: 130 684 USD
14
10% · 21 781 USD
November 2026
Paid to the date: 50% · 108 904 USD
Remaining due payment: 108 904 USD
15
1% · 2 178 USD
December 2026
Paid to the date: 51% · 111 082 USD
Remaining due payment: 106 725 USD
16
9% · 19 603 USD
January 2027
Paid to the date: 60% · 130 684 USD
Remaining due payment: 87 123 USD
17
1% · 2 178 USD
February 2027
Paid to the date: 61% · 132 862 USD
Remaining due payment: 84 945 USD
18
1% · 2 178 USD
March 2027
Paid to the date: 62% · 135 040 USD
Remaining due payment: 82 767 USD
19
1% · 2 178 USD
April 2027
Paid to the date: 63% · 137 218 USD
Remaining due payment: 80 589 USD
20
1% · 2 178 USD
May 2027
Paid to the date: 64% · 139 397 USD
Remaining due payment: 78 411 USD
21
1% · 2 178 USD
June 2027
Paid to the date: 65% · 141 575 USD
Remaining due payment: 76 232 USD
22
1% · 2 178 USD
July 2027
Paid to the date: 66% · 143 753 USD
Remaining due payment: 74 054 USD
23
1% · 2 178 USD
August 2027
Paid to the date: 67% · 145 931 USD
Remaining due payment: 71 876 USD
24
1% · 2 178 USD
September 2027
Paid to the date: 68% · 148 109 USD
Remaining due payment: 69 698 USD
25
1% · 2 178 USD
October 2027
Paid to the date: 69% · 150 287 USD
Remaining due payment: 67 520 USD
26
1% · 2 178 USD
November 2027
Paid to the date: 70% · 152 465 USD
Remaining due payment: 65 342 USD
27
1% · 2 178 USD
December 2027
Paid to the date: 71% · 154 643 USD
Remaining due payment: 63 164 USD
28
1% · 2 178 USD
January 2028
Paid to the date: 72% · 156 821 USD
Remaining due payment: 60 986 USD
29
1% · 2 178 USD
February 2028
Paid to the date: 73% · 158 999 USD
Remaining due payment: 58 808 USD
30
1% · 2 178 USD
March 2028
Paid to the date: 74% · 161 177 USD
Remaining due payment: 56 630 USD
31
1% · 2 178 USD
April 2028
Paid to the date: 75% · 163 355 USD
Remaining due payment: 54 452 USD
32
1% · 2 178 USD
May 2028
Paid to the date: 76% · 165 533 USD
Remaining due payment: 52 274 USD
33
1% · 2 178 USD
June 2028
Paid to the date: 77% · 167 711 USD
Remaining due payment: 50 096 USD
34
1% · 2 178 USD
July 2028
Paid to the date: 78% · 169 890 USD
Remaining due payment: 47 918 USD
35
1% · 2 178 USD
August 2028
Paid to the date: 79% · 172 068 USD
Remaining due payment: 45 739 USD
36
1% · 2 178 USD
September 2028
Paid to the date: 80% · 174 246 USD
Remaining due payment: 43 561 USD
37
1% · 2 178 USD
October 2028
Paid to the date: 81% · 176 424 USD
Remaining due payment: 41 383 USD
38
1% · 2 178 USD
November 2028
Paid to the date: 82% · 178 602 USD
Remaining due payment: 39 205 USD
39
1% · 2 178 USD
December 2028
Paid to the date: 83% · 180 780 USD
Remaining due payment: 37 027 USD
40
1% · 2 178 USD
January 2029
Paid to the date: 84% · 182 958 USD
Remaining due payment: 34 849 USD
41
1% · 2 178 USD
February 2029
Paid to the date: 85% · 185 136 USD
Remaining due payment: 32 671 USD
42
1% · 2 178 USD
March 2029
Paid to the date: 86% · 187 314 USD
Remaining due payment: 30 493 USD
43
1% · 2 178 USD
April 2029
Paid to the date: 87% · 189 492 USD
Remaining due payment: 28 315 USD
44
1% · 2 178 USD
May 2029
Paid to the date: 88% · 191 670 USD
Remaining due payment: 26 137 USD
45
1% · 2 178 USD
June 2029
Paid to the date: 89% · 193 848 USD
Remaining due payment: 23 959 USD
46
1% · 2 178 USD
July 2029
Paid to the date: 90% · 196 026 USD
Remaining due payment: 21 781 USD
47
1% · 2 178 USD
August 2029
Paid to the date: 91% · 198 204 USD
Remaining due payment: 19 603 USD
48
1% · 2 178 USD
September 2029
Paid to the date: 92% · 200 383 USD
Remaining due payment: 17 425 USD
49
1% · 2 178 USD
October 2029
Paid to the date: 93% · 202 561 USD
Remaining due payment: 15 247 USD
50
1% · 2 178 USD
November 2029
Paid to the date: 94% · 204 739 USD
Remaining due payment: 13 068 USD
51
1% · 2 178 USD
December 2029
Paid to the date: 95% · 206 917 USD
Remaining due payment: 10 890 USD
52
1% · 2 178 USD
January 2030
Paid to the date: 96% · 209 095 USD
Remaining due payment: 8 712 USD
53
1% · 2 178 USD
February 2030
Paid to the date: 97% · 211 273 USD
Remaining due payment: 6 534 USD
54
1% · 2 178 USD
March 2030
Paid to the date: 98% · 213 451 USD
Remaining due payment: 4 356 USD
55
1% · 2 178 USD
April 2030
Paid to the date: 99% · 215 629 USD
Remaining due payment: 2 178 USD
56
1% · 2 178 USD
May 2030
Paid to the date: 100% · 217 807 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