Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 20 831 USD
At reservation · December 2025
Paid to the date: 10% · 20 831 USD
Remaining due payment: 187 475 USD
2
10% · 20 831 USD
February 2026
Paid to the date: 20% · 41 661 USD
Remaining due payment: 166 644 USD
3
1% · 2 083 USD
April 2026
Paid to the date: 21% · 43 744 USD
Remaining due payment: 164 561 USD
4
1% · 2 083 USD
May 2026
Paid to the date: 22% · 45 827 USD
Remaining due payment: 162 478 USD
5
1% · 2 083 USD
June 2026
Paid to the date: 23% · 47 910 USD
Remaining due payment: 160 395 USD
6
1% · 2 083 USD
July 2026
Paid to the date: 24% · 49 993 USD
Remaining due payment: 158 312 USD
Resale is available
7
10% · 20 831 USD
August 2026
Paid to the date: 34% · 70 824 USD
Remaining due payment: 137 481 USD
8
1% · 2 083 USD
September 2026
Paid to the date: 35% · 72 907 USD
Remaining due payment: 135 398 USD
9
1% · 2 083 USD
October 2026
Paid to the date: 36% · 74 990 USD
Remaining due payment: 133 315 USD
10
1% · 2 083 USD
November 2026
Paid to the date: 37% · 77 073 USD
Remaining due payment: 131 232 USD
11
1% · 2 083 USD
December 2026
Paid to the date: 38% · 79 156 USD
Remaining due payment: 129 149 USD
12
1% · 2 083 USD
January 2027
Paid to the date: 39% · 81 239 USD
Remaining due payment: 127 066 USD
13
1% · 2 083 USD
February 2027
Paid to the date: 40% · 83 322 USD
Remaining due payment: 124 983 USD
14
10% · 20 831 USD
March 2027
Paid to the date: 50% · 104 153 USD
Remaining due payment: 104 153 USD
15
1% · 2 083 USD
April 2027
Paid to the date: 51% · 106 236 USD
Remaining due payment: 102 070 USD
16
9% · 18 747 USD
May 2027
Paid to the date: 60% · 124 983 USD
Remaining due payment: 83 322 USD
17
1% · 2 083 USD
June 2027
Paid to the date: 61% · 127 066 USD
Remaining due payment: 81 239 USD
18
1% · 2 083 USD
July 2027
Paid to the date: 62% · 129 149 USD
Remaining due payment: 79 156 USD
19
1% · 2 083 USD
August 2027
Paid to the date: 63% · 131 232 USD
Remaining due payment: 77 073 USD
20
1% · 2 083 USD
September 2027
Paid to the date: 64% · 133 315 USD
Remaining due payment: 74 990 USD
21
1% · 2 083 USD
October 2027
Paid to the date: 65% · 135 398 USD
Remaining due payment: 72 907 USD
22
1% · 2 083 USD
November 2027
Paid to the date: 66% · 137 481 USD
Remaining due payment: 70 824 USD
23
1% · 2 083 USD
December 2027
Paid to the date: 67% · 139 564 USD
Remaining due payment: 68 741 USD
24
1% · 2 083 USD
January 2028
Paid to the date: 68% · 141 648 USD
Remaining due payment: 66 658 USD
25
1% · 2 083 USD
February 2028
Paid to the date: 69% · 143 731 USD
Remaining due payment: 64 575 USD
26
1% · 2 083 USD
March 2028
Paid to the date: 70% · 145 814 USD
Remaining due payment: 62 492 USD
27
1% · 2 083 USD
April 2028
Paid to the date: 71% · 147 897 USD
Remaining due payment: 60 409 USD
28
1% · 2 083 USD
May 2028
Paid to the date: 72% · 149 980 USD
Remaining due payment: 58 325 USD
29
1% · 2 083 USD
June 2028
Paid to the date: 73% · 152 063 USD
Remaining due payment: 56 242 USD
30
1% · 2 083 USD
July 2028
Paid to the date: 74% · 154 146 USD
Remaining due payment: 54 159 USD
31
1% · 2 083 USD
August 2028
Paid to the date: 75% · 156 229 USD
Remaining due payment: 52 076 USD
32
1% · 2 083 USD
September 2028
Paid to the date: 76% · 158 312 USD
Remaining due payment: 49 993 USD
33
1% · 2 083 USD
October 2028
Paid to the date: 77% · 160 395 USD
Remaining due payment: 47 910 USD
34
1% · 2 083 USD
November 2028
Paid to the date: 78% · 162 478 USD
Remaining due payment: 45 827 USD
35
1% · 2 083 USD
December 2028
Paid to the date: 79% · 164 561 USD
Remaining due payment: 43 744 USD
36
1% · 2 083 USD
January 2029
Paid to the date: 80% · 166 644 USD
Remaining due payment: 41 661 USD
37
1% · 2 083 USD
February 2029
Paid to the date: 81% · 168 727 USD
Remaining due payment: 39 578 USD
38
1% · 2 083 USD
March 2029
Paid to the date: 82% · 170 810 USD
Remaining due payment: 37 495 USD
39
1% · 2 083 USD
April 2029
Paid to the date: 83% · 172 893 USD
Remaining due payment: 35 412 USD
40
1% · 2 083 USD
May 2029
Paid to the date: 84% · 174 976 USD
Remaining due payment: 33 329 USD
41
1% · 2 083 USD
June 2029
Paid to the date: 85% · 177 059 USD
Remaining due payment: 31 246 USD
42
1% · 2 083 USD
July 2029
Paid to the date: 86% · 179 142 USD
Remaining due payment: 29 163 USD
43
1% · 2 083 USD
August 2029
Paid to the date: 87% · 181 226 USD
Remaining due payment: 27 080 USD
44
1% · 2 083 USD
September 2029
Paid to the date: 88% · 183 309 USD
Remaining due payment: 24 997 USD
45
1% · 2 083 USD
October 2029
Paid to the date: 89% · 185 392 USD
Remaining due payment: 22 914 USD
46
1% · 2 083 USD
November 2029
Paid to the date: 90% · 187 475 USD
Remaining due payment: 20 831 USD
47
1% · 2 083 USD
December 2029
Paid to the date: 91% · 189 558 USD
Remaining due payment: 18 747 USD
48
1% · 2 083 USD
January 2030
Paid to the date: 92% · 191 641 USD
Remaining due payment: 16 664 USD
49
1% · 2 083 USD
February 2030
Paid to the date: 93% · 193 724 USD
Remaining due payment: 14 581 USD
50
1% · 2 083 USD
March 2030
Paid to the date: 94% · 195 807 USD
Remaining due payment: 12 498 USD
51
1% · 2 083 USD
April 2030
Paid to the date: 95% · 197 890 USD
Remaining due payment: 10 415 USD
52
1% · 2 083 USD
May 2030
Paid to the date: 96% · 199 973 USD
Remaining due payment: 8 332 USD
53
1% · 2 083 USD
June 2030
Paid to the date: 97% · 202 056 USD
Remaining due payment: 6 249 USD
54
1% · 2 083 USD
July 2030
Paid to the date: 98% · 204 139 USD
Remaining due payment: 4 166 USD
55
1% · 2 083 USD
August 2030
Paid to the date: 99% · 206 222 USD
Remaining due payment: 2 083 USD
56
1% · 2 083 USD
September 2030
Paid to the date: 100% · 208 305 USD
Remaining due payment: 0.0000 USD