Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 47 646 USD
At reservation · August 2025
Paid to the date: 10% · 47 646 USD
Remaining due payment: 428 812 USD
2
10% · 47 646 USD
October 2025
Paid to the date: 20% · 95 292 USD
Remaining due payment: 381 167 USD
3
1% · 4 765 USD
December 2025
Paid to the date: 21% · 100 056 USD
Remaining due payment: 376 402 USD
4
1% · 4 765 USD
January 2026
Paid to the date: 22% · 104 821 USD
Remaining due payment: 371 637 USD
5
1% · 4 765 USD
February 2026
Paid to the date: 23% · 109 585 USD
Remaining due payment: 366 873 USD
6
1% · 4 765 USD
March 2026
Paid to the date: 24% · 114 350 USD
Remaining due payment: 362 108 USD
Resale is available
7
10% · 47 646 USD
April 2026
Paid to the date: 34% · 161 996 USD
Remaining due payment: 314 462 USD
8
1% · 4 765 USD
May 2026
Paid to the date: 35% · 166 760 USD
Remaining due payment: 309 698 USD
9
1% · 4 765 USD
June 2026
Paid to the date: 36% · 171 525 USD
Remaining due payment: 304 933 USD
10
1% · 4 765 USD
July 2026
Paid to the date: 37% · 176 290 USD
Remaining due payment: 300 169 USD
11
1% · 4 765 USD
August 2026
Paid to the date: 38% · 181 054 USD
Remaining due payment: 295 404 USD
12
1% · 4 765 USD
September 2026
Paid to the date: 39% · 185 819 USD
Remaining due payment: 290 640 USD
13
1% · 4 765 USD
October 2026
Paid to the date: 40% · 190 583 USD
Remaining due payment: 285 875 USD
14
10% · 47 646 USD
November 2026
Paid to the date: 50% · 238 229 USD
Remaining due payment: 238 229 USD
15
1% · 4 765 USD
December 2026
Paid to the date: 51% · 242 994 USD
Remaining due payment: 233 465 USD
16
9% · 42 881 USD
January 2027
Paid to the date: 60% · 285 875 USD
Remaining due payment: 190 583 USD
17
1% · 4 765 USD
February 2027
Paid to the date: 61% · 290 640 USD
Remaining due payment: 185 819 USD
18
1% · 4 765 USD
March 2027
Paid to the date: 62% · 295 404 USD
Remaining due payment: 181 054 USD
19
1% · 4 765 USD
April 2027
Paid to the date: 63% · 300 169 USD
Remaining due payment: 176 290 USD
20
1% · 4 765 USD
May 2027
Paid to the date: 64% · 304 933 USD
Remaining due payment: 171 525 USD
21
1% · 4 765 USD
June 2027
Paid to the date: 65% · 309 698 USD
Remaining due payment: 166 760 USD
22
1% · 4 765 USD
July 2027
Paid to the date: 66% · 314 462 USD
Remaining due payment: 161 996 USD
23
1% · 4 765 USD
August 2027
Paid to the date: 67% · 319 227 USD
Remaining due payment: 157 231 USD
24
1% · 4 765 USD
September 2027
Paid to the date: 68% · 323 992 USD
Remaining due payment: 152 467 USD
25
1% · 4 765 USD
October 2027
Paid to the date: 69% · 328 756 USD
Remaining due payment: 147 702 USD
26
1% · 4 765 USD
November 2027
Paid to the date: 70% · 333 521 USD
Remaining due payment: 142 937 USD
27
1% · 4 765 USD
December 2027
Paid to the date: 71% · 338 285 USD
Remaining due payment: 138 173 USD
28
1% · 4 765 USD
January 2028
Paid to the date: 72% · 343 050 USD
Remaining due payment: 133 408 USD
29
1% · 4 765 USD
February 2028
Paid to the date: 73% · 347 814 USD
Remaining due payment: 128 644 USD
30
1% · 4 765 USD
March 2028
Paid to the date: 74% · 352 579 USD
Remaining due payment: 123 879 USD
31
1% · 4 765 USD
April 2028
Paid to the date: 75% · 357 344 USD
Remaining due payment: 119 115 USD
32
1% · 4 765 USD
May 2028
Paid to the date: 76% · 362 108 USD
Remaining due payment: 114 350 USD
33
1% · 4 765 USD
June 2028
Paid to the date: 77% · 366 873 USD
Remaining due payment: 109 585 USD
34
1% · 4 765 USD
July 2028
Paid to the date: 78% · 371 637 USD
Remaining due payment: 104 821 USD
35
1% · 4 765 USD
August 2028
Paid to the date: 79% · 376 402 USD
Remaining due payment: 100 056 USD
36
1% · 4 765 USD
September 2028
Paid to the date: 80% · 381 167 USD
Remaining due payment: 95 292 USD
37
1% · 4 765 USD
October 2028
Paid to the date: 81% · 385 931 USD
Remaining due payment: 90 527 USD
38
1% · 4 765 USD
November 2028
Paid to the date: 82% · 390 696 USD
Remaining due payment: 85 762 USD
39
1% · 4 765 USD
December 2028
Paid to the date: 83% · 395 460 USD
Remaining due payment: 80 998 USD
40
1% · 4 765 USD
January 2029
Paid to the date: 84% · 400 225 USD
Remaining due payment: 76 233 USD
41
1% · 4 765 USD
February 2029
Paid to the date: 85% · 404 989 USD
Remaining due payment: 71 469 USD
42
1% · 4 765 USD
March 2029
Paid to the date: 86% · 409 754 USD
Remaining due payment: 66 704 USD
43
1% · 4 765 USD
April 2029
Paid to the date: 87% · 414 519 USD
Remaining due payment: 61 940 USD
44
1% · 4 765 USD
May 2029
Paid to the date: 88% · 419 283 USD
Remaining due payment: 57 175 USD
45
1% · 4 765 USD
June 2029
Paid to the date: 89% · 424 048 USD
Remaining due payment: 52 410 USD
46
1% · 4 765 USD
July 2029
Paid to the date: 90% · 428 812 USD
Remaining due payment: 47 646 USD
47
1% · 4 765 USD
August 2029
Paid to the date: 91% · 433 577 USD
Remaining due payment: 42 881 USD
48
1% · 4 765 USD
September 2029
Paid to the date: 92% · 438 342 USD
Remaining due payment: 38 117 USD
49
1% · 4 765 USD
October 2029
Paid to the date: 93% · 443 106 USD
Remaining due payment: 33 352 USD
50
1% · 4 765 USD
November 2029
Paid to the date: 94% · 447 871 USD
Remaining due payment: 28 587 USD
51
1% · 4 765 USD
December 2029
Paid to the date: 95% · 452 635 USD
Remaining due payment: 23 823 USD
52
1% · 4 765 USD
January 2030
Paid to the date: 96% · 457 400 USD
Remaining due payment: 19 058 USD
53
1% · 4 765 USD
February 2030
Paid to the date: 97% · 462 164 USD
Remaining due payment: 14 294 USD
54
1% · 4 765 USD
March 2030
Paid to the date: 98% · 466 929 USD
Remaining due payment: 9 529 USD
55
1% · 4 765 USD
April 2030
Paid to the date: 99% · 471 694 USD
Remaining due payment: 4 765 USD
56
1% · 4 765 USD
May 2030
Paid to the date: 100% · 476 458 USD
Remaining due payment: 0.0000 USD