Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 21 780 USD
At reservation · July 2025
Paid to the date: 10% · 21 780 USD
Remaining due payment: 196 023 USD
2
10% · 21 780 USD
September 2025
Paid to the date: 20% · 43 561 USD
Remaining due payment: 174 243 USD
3
1% · 2 178 USD
November 2025
Paid to the date: 21% · 45 739 USD
Remaining due payment: 172 064 USD
4
1% · 2 178 USD
December 2025
Paid to the date: 22% · 47 917 USD
Remaining due payment: 169 886 USD
5
1% · 2 178 USD
January 2026
Paid to the date: 23% · 50 095 USD
Remaining due payment: 167 708 USD
6
1% · 2 178 USD
February 2026
Paid to the date: 24% · 52 273 USD
Remaining due payment: 165 530 USD
Resale is available
7
10% · 21 780 USD
March 2026
Paid to the date: 34% · 74 053 USD
Remaining due payment: 143 750 USD
8
1% · 2 178 USD
April 2026
Paid to the date: 35% · 76 231 USD
Remaining due payment: 141 572 USD
9
1% · 2 178 USD
May 2026
Paid to the date: 36% · 78 409 USD
Remaining due payment: 139 394 USD
10
1% · 2 178 USD
June 2026
Paid to the date: 37% · 80 587 USD
Remaining due payment: 137 216 USD
11
1% · 2 178 USD
July 2026
Paid to the date: 38% · 82 765 USD
Remaining due payment: 135 038 USD
12
1% · 2 178 USD
August 2026
Paid to the date: 39% · 84 943 USD
Remaining due payment: 132 860 USD
13
1% · 2 178 USD
September 2026
Paid to the date: 40% · 87 121 USD
Remaining due payment: 130 682 USD
14
10% · 21 780 USD
October 2026
Paid to the date: 50% · 108 902 USD
Remaining due payment: 108 902 USD
15
1% · 2 178 USD
November 2026
Paid to the date: 51% · 111 080 USD
Remaining due payment: 106 724 USD
16
9% · 19 602 USD
December 2026
Paid to the date: 60% · 130 682 USD
Remaining due payment: 87 121 USD
17
1% · 2 178 USD
January 2027
Paid to the date: 61% · 132 860 USD
Remaining due payment: 84 943 USD
18
1% · 2 178 USD
February 2027
Paid to the date: 62% · 135 038 USD
Remaining due payment: 82 765 USD
19
1% · 2 178 USD
March 2027
Paid to the date: 63% · 137 216 USD
Remaining due payment: 80 587 USD
20
1% · 2 178 USD
April 2027
Paid to the date: 64% · 139 394 USD
Remaining due payment: 78 409 USD
21
1% · 2 178 USD
May 2027
Paid to the date: 65% · 141 572 USD
Remaining due payment: 76 231 USD
22
1% · 2 178 USD
June 2027
Paid to the date: 66% · 143 750 USD
Remaining due payment: 74 053 USD
23
1% · 2 178 USD
July 2027
Paid to the date: 67% · 145 928 USD
Remaining due payment: 71 875 USD
24
1% · 2 178 USD
August 2027
Paid to the date: 68% · 148 106 USD
Remaining due payment: 69 697 USD
25
1% · 2 178 USD
September 2027
Paid to the date: 69% · 150 284 USD
Remaining due payment: 67 519 USD
26
1% · 2 178 USD
October 2027
Paid to the date: 70% · 152 462 USD
Remaining due payment: 65 341 USD
27
1% · 2 178 USD
November 2027
Paid to the date: 71% · 154 640 USD
Remaining due payment: 63 163 USD
28
1% · 2 178 USD
December 2027
Paid to the date: 72% · 156 818 USD
Remaining due payment: 60 985 USD
29
1% · 2 178 USD
January 2028
Paid to the date: 73% · 158 996 USD
Remaining due payment: 58 807 USD
30
1% · 2 178 USD
February 2028
Paid to the date: 74% · 161 174 USD
Remaining due payment: 56 629 USD
31
1% · 2 178 USD
March 2028
Paid to the date: 75% · 163 352 USD
Remaining due payment: 54 451 USD
32
1% · 2 178 USD
April 2028
Paid to the date: 76% · 165 530 USD
Remaining due payment: 52 273 USD
33
1% · 2 178 USD
May 2028
Paid to the date: 77% · 167 708 USD
Remaining due payment: 50 095 USD
34
1% · 2 178 USD
June 2028
Paid to the date: 78% · 169 886 USD
Remaining due payment: 47 917 USD
35
1% · 2 178 USD
July 2028
Paid to the date: 79% · 172 064 USD
Remaining due payment: 45 739 USD
36
1% · 2 178 USD
August 2028
Paid to the date: 80% · 174 242 USD
Remaining due payment: 43 561 USD
37
1% · 2 178 USD
September 2028
Paid to the date: 81% · 176 421 USD
Remaining due payment: 41 383 USD
38
1% · 2 178 USD
October 2028
Paid to the date: 82% · 178 599 USD
Remaining due payment: 39 205 USD
39
1% · 2 178 USD
November 2028
Paid to the date: 83% · 180 777 USD
Remaining due payment: 37 027 USD
40
1% · 2 178 USD
December 2028
Paid to the date: 84% · 182 955 USD
Remaining due payment: 34 849 USD
41
1% · 2 178 USD
January 2029
Paid to the date: 85% · 185 133 USD
Remaining due payment: 32 670 USD
42
1% · 2 178 USD
February 2029
Paid to the date: 86% · 187 311 USD
Remaining due payment: 30 492 USD
43
1% · 2 178 USD
March 2029
Paid to the date: 87% · 189 489 USD
Remaining due payment: 28 314 USD
44
1% · 2 178 USD
April 2029
Paid to the date: 88% · 191 667 USD
Remaining due payment: 26 136 USD
45
1% · 2 178 USD
May 2029
Paid to the date: 89% · 193 845 USD
Remaining due payment: 23 958 USD
46
1% · 2 178 USD
June 2029
Paid to the date: 90% · 196 023 USD
Remaining due payment: 21 780 USD
47
1% · 2 178 USD
July 2029
Paid to the date: 91% · 198 201 USD
Remaining due payment: 19 602 USD
48
1% · 2 178 USD
August 2029
Paid to the date: 92% · 200 379 USD
Remaining due payment: 17 424 USD
49
1% · 2 178 USD
September 2029
Paid to the date: 93% · 202 557 USD
Remaining due payment: 15 246 USD
50
1% · 2 178 USD
October 2029
Paid to the date: 94% · 204 735 USD
Remaining due payment: 13 068 USD
51
1% · 2 178 USD
November 2029
Paid to the date: 95% · 206 913 USD
Remaining due payment: 10 890 USD
52
1% · 2 178 USD
December 2029
Paid to the date: 96% · 209 091 USD
Remaining due payment: 8 712 USD
53
1% · 2 178 USD
January 2030
Paid to the date: 97% · 211 269 USD
Remaining due payment: 6 534 USD
54
1% · 2 178 USD
February 2030
Paid to the date: 98% · 213 447 USD
Remaining due payment: 4 356 USD
55
1% · 2 178 USD
March 2030
Paid to the date: 99% · 215 625 USD
Remaining due payment: 2 178 USD
56
1% · 2 178 USD
April 2030
Paid to the date: 100% · 217 803 USD
Remaining due payment: 0.0000 USD