Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 90 681 USD
At reservation · December 2025
Paid to the date: 10% · 90 681 USD
Remaining due payment: 816 127 USD
2
10% · 90 681 USD
January 2026
Paid to the date: 20% · 181 362 USD
Remaining due payment: 725 446 USD
3
3% · 27 204 USD
February 2026
Paid to the date: 23% · 208 566 USD
Remaining due payment: 698 242 USD
4
3% · 27 204 USD
March 2026
Paid to the date: 26% · 235 770 USD
Remaining due payment: 671 038 USD
5
3% · 27 204 USD
April 2026
Paid to the date: 29% · 262 974 USD
Remaining due payment: 643 833 USD
6
3% · 27 204 USD
May 2026
Paid to the date: 32% · 290 178 USD
Remaining due payment: 616 629 USD
7
3% · 27 204 USD
June 2026
Paid to the date: 35% · 317 383 USD
Remaining due payment: 589 425 USD
8
3% · 27 204 USD
July 2026
Paid to the date: 38% · 344 587 USD
Remaining due payment: 562 221 USD
9
3% · 27 204 USD
August 2026
Paid to the date: 41% · 371 791 USD
Remaining due payment: 535 016 USD
10
3% · 27 204 USD
September 2026
Paid to the date: 44% · 398 995 USD
Remaining due payment: 507 812 USD
11
3% · 27 204 USD
October 2026
Paid to the date: 47% · 426 200 USD
Remaining due payment: 480 608 USD
12
3% · 27 204 USD
November 2026
Paid to the date: 50% · 453 404 USD
Remaining due payment: 453 404 USD
13
14% · 126 953 USD
December 2026
Paid to the date: 64% · 580 357 USD
Remaining due payment: 326 451 USD
14
1% · 9 068 USD
January 2027
Paid to the date: 65% · 589 425 USD
Remaining due payment: 317 383 USD
15
1% · 9 068 USD
February 2027
Paid to the date: 66% · 598 493 USD
Remaining due payment: 308 315 USD
16
1% · 9 068 USD
March 2027
Paid to the date: 67% · 607 561 USD
Remaining due payment: 299 247 USD
17
1% · 9 068 USD
April 2027
Paid to the date: 68% · 616 629 USD
Remaining due payment: 290 178 USD
18
1% · 9 068 USD
May 2027
Paid to the date: 69% · 625 697 USD
Remaining due payment: 281 110 USD
19
1% · 9 068 USD
June 2027
Paid to the date: 70% · 634 765 USD
Remaining due payment: 272 042 USD
20
1% · 9 068 USD
July 2027
Paid to the date: 71% · 643 833 USD
Remaining due payment: 262 974 USD
21
1% · 9 068 USD
August 2027
Paid to the date: 72% · 652 901 USD
Remaining due payment: 253 906 USD
22
1% · 9 068 USD
September 2027
Paid to the date: 73% · 661 970 USD
Remaining due payment: 244 838 USD
23
1% · 9 068 USD
October 2027
Paid to the date: 74% · 671 038 USD
Remaining due payment: 235 770 USD
24
1% · 9 068 USD
November 2027
Paid to the date: 75% · 680 106 USD
Remaining due payment: 226 702 USD
25
1% · 9 068 USD
December 2027
Paid to the date: 76% · 689 174 USD
Remaining due payment: 217 634 USD
26
1% · 9 068 USD
January 2028
Paid to the date: 77% · 698 242 USD
Remaining due payment: 208 566 USD
27
1% · 9 068 USD
February 2028
Paid to the date: 78% · 707 310 USD
Remaining due payment: 199 498 USD
28
1% · 9 068 USD
March 2028
Paid to the date: 79% · 716 378 USD
Remaining due payment: 190 430 USD
29
1% · 9 068 USD
April 2028
Paid to the date: 80% · 725 446 USD
Remaining due payment: 181 362 USD
30
1% · 9 068 USD
May 2028
Paid to the date: 81% · 734 514 USD
Remaining due payment: 172 293 USD
31
1% · 9 068 USD
June 2028
Paid to the date: 82% · 743 582 USD
Remaining due payment: 163 225 USD
32
1% · 9 068 USD
July 2028
Paid to the date: 83% · 752 650 USD
Remaining due payment: 154 157 USD
33
1% · 9 068 USD
August 2028
Paid to the date: 84% · 761 718 USD
Remaining due payment: 145 089 USD
34
1% · 9 068 USD
September 2028
Paid to the date: 85% · 770 786 USD
Remaining due payment: 136 021 USD
35
1% · 9 068 USD
October 2028
Paid to the date: 86% · 779 855 USD
Remaining due payment: 126 953 USD
36
1% · 9 068 USD
November 2028
Paid to the date: 87% · 788 923 USD
Remaining due payment: 117 885 USD
37
1% · 9 068 USD
December 2028
Paid to the date: 88% · 797 991 USD
Remaining due payment: 108 817 USD
38
1% · 9 068 USD
January 2029
Paid to the date: 89% · 807 059 USD
Remaining due payment: 99 749 USD
39
1% · 9 068 USD
February 2029
Paid to the date: 90% · 816 127 USD
Remaining due payment: 90 681 USD
40
1% · 9 068 USD
March 2029
Paid to the date: 91% · 825 195 USD
Remaining due payment: 81 613 USD
41
1% · 9 068 USD
April 2029
Paid to the date: 92% · 834 263 USD
Remaining due payment: 72 545 USD
42
1% · 9 068 USD
May 2029
Paid to the date: 93% · 843 331 USD
Remaining due payment: 63 477 USD
43
1% · 9 068 USD
June 2029
Paid to the date: 94% · 852 399 USD
Remaining due payment: 54 408 USD
44
1% · 9 068 USD
July 2029
Paid to the date: 95% · 861 467 USD
Remaining due payment: 45 340 USD
45
1% · 9 068 USD
August 2029
Paid to the date: 96% · 870 535 USD
Remaining due payment: 36 272 USD
46
1% · 9 068 USD
September 2029
Paid to the date: 97% · 879 603 USD
Remaining due payment: 27 204 USD
47
1% · 9 068 USD
October 2029
Paid to the date: 98% · 888 671 USD
Remaining due payment: 18 136 USD
48
1% · 9 068 USD
November 2029
Paid to the date: 99% · 897 740 USD
Remaining due payment: 9 068 USD
49
1% · 9 068 USD
December 2029
Paid to the date: 100% · 906 808 USD
Remaining due payment: 0.0000 USD
Resale is available
Get Golden Visa
By investing in this property, you unlock the opportunity to acquire the UAE Golden Visa—a unique program granting long-term residency in the United Arab Emirates.
Long-term residency without the need for sponsorship.
Opportunity to conduct business or work in the UAE.
Access to world-class higher education and healthcare services.
