Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 20 150 USD
At reservation · August 2025
Paid to the date: 10% · 20 150 USD
Remaining due payment: 181 348 USD
2
10% · 20 150 USD
October 2025
Paid to the date: 20% · 40 300 USD
Remaining due payment: 161 198 USD
3
1% · 2 015 USD
December 2025
Paid to the date: 21% · 42 314 USD
Remaining due payment: 159 183 USD
4
1% · 2 015 USD
January 2026
Paid to the date: 22% · 44 329 USD
Remaining due payment: 157 168 USD
5
1% · 2 015 USD
February 2026
Paid to the date: 23% · 46 344 USD
Remaining due payment: 155 153 USD
6
1% · 2 015 USD
March 2026
Paid to the date: 24% · 48 359 USD
Remaining due payment: 153 138 USD
Resale is available
7
10% · 20 150 USD
April 2026
Paid to the date: 34% · 68 509 USD
Remaining due payment: 132 988 USD
8
1% · 2 015 USD
May 2026
Paid to the date: 35% · 70 524 USD
Remaining due payment: 130 973 USD
9
1% · 2 015 USD
June 2026
Paid to the date: 36% · 72 539 USD
Remaining due payment: 128 958 USD
10
1% · 2 015 USD
July 2026
Paid to the date: 37% · 74 554 USD
Remaining due payment: 126 943 USD
11
1% · 2 015 USD
August 2026
Paid to the date: 38% · 76 569 USD
Remaining due payment: 124 928 USD
12
1% · 2 015 USD
September 2026
Paid to the date: 39% · 78 584 USD
Remaining due payment: 122 913 USD
13
1% · 2 015 USD
October 2026
Paid to the date: 40% · 80 599 USD
Remaining due payment: 120 899 USD
14
10% · 20 150 USD
November 2026
Paid to the date: 50% · 100 749 USD
Remaining due payment: 100 749 USD
15
1% · 2 015 USD
December 2026
Paid to the date: 51% · 102 764 USD
Remaining due payment: 98 734 USD
16
9% · 18 135 USD
January 2027
Paid to the date: 60% · 120 899 USD
Remaining due payment: 80 599 USD
17
1% · 2 015 USD
February 2027
Paid to the date: 61% · 122 913 USD
Remaining due payment: 78 584 USD
18
1% · 2 015 USD
March 2027
Paid to the date: 62% · 124 928 USD
Remaining due payment: 76 569 USD
19
1% · 2 015 USD
April 2027
Paid to the date: 63% · 126 943 USD
Remaining due payment: 74 554 USD
20
1% · 2 015 USD
May 2027
Paid to the date: 64% · 128 958 USD
Remaining due payment: 72 539 USD
21
1% · 2 015 USD
June 2027
Paid to the date: 65% · 130 973 USD
Remaining due payment: 70 524 USD
22
1% · 2 015 USD
July 2027
Paid to the date: 66% · 132 988 USD
Remaining due payment: 68 509 USD
23
1% · 2 015 USD
August 2027
Paid to the date: 67% · 135 003 USD
Remaining due payment: 66 494 USD
24
1% · 2 015 USD
September 2027
Paid to the date: 68% · 137 018 USD
Remaining due payment: 64 479 USD
25
1% · 2 015 USD
October 2027
Paid to the date: 69% · 139 033 USD
Remaining due payment: 62 464 USD
26
1% · 2 015 USD
November 2027
Paid to the date: 70% · 141 048 USD
Remaining due payment: 60 449 USD
27
1% · 2 015 USD
December 2027
Paid to the date: 71% · 143 063 USD
Remaining due payment: 58 434 USD
28
1% · 2 015 USD
January 2028
Paid to the date: 72% · 145 078 USD
Remaining due payment: 56 419 USD
29
1% · 2 015 USD
February 2028
Paid to the date: 73% · 147 093 USD
Remaining due payment: 54 404 USD
30
1% · 2 015 USD
March 2028
Paid to the date: 74% · 149 108 USD
Remaining due payment: 52 389 USD
31
1% · 2 015 USD
April 2028
Paid to the date: 75% · 151 123 USD
Remaining due payment: 50 374 USD
32
1% · 2 015 USD
May 2028
Paid to the date: 76% · 153 138 USD
Remaining due payment: 48 359 USD
33
1% · 2 015 USD
June 2028
Paid to the date: 77% · 155 153 USD
Remaining due payment: 46 344 USD
34
1% · 2 015 USD
July 2028
Paid to the date: 78% · 157 168 USD
Remaining due payment: 44 329 USD
35
1% · 2 015 USD
August 2028
Paid to the date: 79% · 159 183 USD
Remaining due payment: 42 314 USD
36
1% · 2 015 USD
September 2028
Paid to the date: 80% · 161 198 USD
Remaining due payment: 40 300 USD
37
1% · 2 015 USD
October 2028
Paid to the date: 81% · 163 213 USD
Remaining due payment: 38 285 USD
38
1% · 2 015 USD
November 2028
Paid to the date: 82% · 165 228 USD
Remaining due payment: 36 270 USD
39
1% · 2 015 USD
December 2028
Paid to the date: 83% · 167 243 USD
Remaining due payment: 34 255 USD
40
1% · 2 015 USD
January 2029
Paid to the date: 84% · 169 258 USD
Remaining due payment: 32 240 USD
41
1% · 2 015 USD
February 2029
Paid to the date: 85% · 171 273 USD
Remaining due payment: 30 225 USD
42
1% · 2 015 USD
March 2029
Paid to the date: 86% · 173 288 USD
Remaining due payment: 28 210 USD
43
1% · 2 015 USD
April 2029
Paid to the date: 87% · 175 303 USD
Remaining due payment: 26 195 USD
44
1% · 2 015 USD
May 2029
Paid to the date: 88% · 177 318 USD
Remaining due payment: 24 180 USD
45
1% · 2 015 USD
June 2029
Paid to the date: 89% · 179 333 USD
Remaining due payment: 22 165 USD
46
1% · 2 015 USD
July 2029
Paid to the date: 90% · 181 348 USD
Remaining due payment: 20 150 USD
47
1% · 2 015 USD
August 2029
Paid to the date: 91% · 183 363 USD
Remaining due payment: 18 135 USD
48
1% · 2 015 USD
September 2029
Paid to the date: 92% · 185 378 USD
Remaining due payment: 16 120 USD
49
1% · 2 015 USD
October 2029
Paid to the date: 93% · 187 393 USD
Remaining due payment: 14 105 USD
50
1% · 2 015 USD
November 2029
Paid to the date: 94% · 189 408 USD
Remaining due payment: 12 090 USD
51
1% · 2 015 USD
December 2029
Paid to the date: 95% · 191 423 USD
Remaining due payment: 10 075 USD
52
1% · 2 015 USD
January 2030
Paid to the date: 96% · 193 438 USD
Remaining due payment: 8 060 USD
53
1% · 2 015 USD
February 2030
Paid to the date: 97% · 195 453 USD
Remaining due payment: 6 045 USD
54
1% · 2 015 USD
March 2030
Paid to the date: 98% · 197 468 USD
Remaining due payment: 4 030 USD
55
1% · 2 015 USD
April 2030
Paid to the date: 99% · 199 483 USD
Remaining due payment: 2 015 USD
56
1% · 2 015 USD
May 2030
Paid to the date: 100% · 201 498 USD
Remaining due payment: 0.0000 USD