Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 82 015 USD
At reservation · September 2025
Paid to the date: 10% · 82 015 USD
Remaining due payment: 738 135 USD
2
10% · 82 015 USD
October 2025
Paid to the date: 20% · 164 030 USD
Remaining due payment: 656 120 USD
3
1% · 8 202 USD
November 2025
Paid to the date: 21% · 172 232 USD
Remaining due payment: 647 919 USD
4
1% · 8 202 USD
December 2025
Paid to the date: 22% · 180 433 USD
Remaining due payment: 639 717 USD
5
1% · 8 202 USD
January 2026
Paid to the date: 23% · 188 635 USD
Remaining due payment: 631 516 USD
6
1% · 8 202 USD
February 2026
Paid to the date: 24% · 196 836 USD
Remaining due payment: 623 314 USD
7
1% · 8 202 USD
March 2026
Paid to the date: 25% · 205 038 USD
Remaining due payment: 615 113 USD
8
1% · 8 202 USD
April 2026
Paid to the date: 26% · 213 239 USD
Remaining due payment: 606 911 USD
9
1% · 8 202 USD
May 2026
Paid to the date: 27% · 221 441 USD
Remaining due payment: 598 710 USD
10
1% · 8 202 USD
June 2026
Paid to the date: 28% · 229 642 USD
Remaining due payment: 590 508 USD
11
1% · 8 202 USD
July 2026
Paid to the date: 29% · 237 844 USD
Remaining due payment: 582 307 USD
Resale is available
12
6% · 49 209 USD
August 2026
Paid to the date: 35% · 287 053 USD
Remaining due payment: 533 098 USD
13
1% · 8 202 USD
September 2026
Paid to the date: 36% · 295 254 USD
Remaining due payment: 524 896 USD
14
1% · 8 202 USD
October 2026
Paid to the date: 37% · 303 456 USD
Remaining due payment: 516 695 USD
15
1% · 8 202 USD
November 2026
Paid to the date: 38% · 311 657 USD
Remaining due payment: 508 493 USD
16
1% · 8 202 USD
December 2026
Paid to the date: 39% · 319 859 USD
Remaining due payment: 500 292 USD
17
1% · 8 202 USD
January 2027
Paid to the date: 40% · 328 060 USD
Remaining due payment: 492 090 USD
18
1% · 8 202 USD
February 2027
Paid to the date: 41% · 336 262 USD
Remaining due payment: 483 889 USD
19
1% · 8 202 USD
March 2027
Paid to the date: 42% · 344 463 USD
Remaining due payment: 475 687 USD
20
1% · 8 202 USD
April 2027
Paid to the date: 43% · 352 665 USD
Remaining due payment: 467 486 USD
21
1% · 8 202 USD
May 2027
Paid to the date: 44% · 360 866 USD
Remaining due payment: 459 284 USD
22
1% · 8 202 USD
June 2027
Paid to the date: 45% · 369 068 USD
Remaining due payment: 451 083 USD
23
1% · 8 202 USD
July 2027
Paid to the date: 46% · 377 269 USD
Remaining due payment: 442 881 USD
24
6% · 49 209 USD
August 2027
Paid to the date: 52% · 426 478 USD
Remaining due payment: 393 672 USD
25
1% · 8 202 USD
September 2027
Paid to the date: 53% · 434 680 USD
Remaining due payment: 385 471 USD
26
1% · 8 202 USD
October 2027
Paid to the date: 54% · 442 881 USD
Remaining due payment: 377 269 USD
27
1% · 8 202 USD
November 2027
Paid to the date: 55% · 451 083 USD
Remaining due payment: 369 068 USD
28
1% · 8 202 USD
December 2027
Paid to the date: 56% · 459 284 USD
Remaining due payment: 360 866 USD
29
1% · 8 202 USD
January 2028
Paid to the date: 57% · 467 486 USD
Remaining due payment: 352 665 USD
30
1% · 8 202 USD
February 2028
Paid to the date: 58% · 475 687 USD
Remaining due payment: 344 463 USD
31
1% · 8 202 USD
March 2028
Paid to the date: 59% · 483 889 USD
Remaining due payment: 336 262 USD
32
1% · 8 202 USD
April 2028
Paid to the date: 60% · 492 090 USD
Remaining due payment: 328 060 USD
33
1% · 8 202 USD
May 2028
Paid to the date: 61% · 500 292 USD
Remaining due payment: 319 859 USD
34
1% · 8 202 USD
June 2028
Paid to the date: 62% · 508 493 USD
Remaining due payment: 311 657 USD
35
1% · 8 202 USD
July 2028
Paid to the date: 63% · 516 695 USD
Remaining due payment: 303 456 USD
36
1% · 8 202 USD
August 2028
Paid to the date: 64% · 524 896 USD
Remaining due payment: 295 254 USD
37
1% · 8 202 USD
September 2028
Paid to the date: 65% · 533 098 USD
Remaining due payment: 287 053 USD
38
1% · 8 202 USD
October 2028
Paid to the date: 66% · 541 299 USD
Remaining due payment: 278 851 USD
39
1% · 8 202 USD
November 2028
Paid to the date: 67% · 549 501 USD
Remaining due payment: 270 650 USD
40
1% · 8 202 USD
December 2028
Paid to the date: 68% · 557 702 USD
Remaining due payment: 262 448 USD
41
1% · 8 202 USD
January 2029
Paid to the date: 69% · 565 904 USD
Remaining due payment: 254 247 USD
42
1% · 8 202 USD
February 2029
Paid to the date: 70% · 574 105 USD
Remaining due payment: 246 045 USD
43
1% · 8 202 USD
March 2029
Paid to the date: 71% · 582 307 USD
Remaining due payment: 237 844 USD
44
1% · 8 202 USD
April 2029
Paid to the date: 72% · 590 508 USD
Remaining due payment: 229 642 USD
45
1% · 8 202 USD
May 2029
Paid to the date: 73% · 598 710 USD
Remaining due payment: 221 441 USD
46
1% · 8 202 USD
June 2029
Paid to the date: 74% · 606 911 USD
Remaining due payment: 213 239 USD
47
1% · 8 202 USD
July 2029
Paid to the date: 75% · 615 113 USD
Remaining due payment: 205 038 USD
48
1% · 8 202 USD
August 2029
Paid to the date: 76% · 623 314 USD
Remaining due payment: 196 836 USD
49
1% · 8 202 USD
September 2029
Paid to the date: 77% · 631 516 USD
Remaining due payment: 188 635 USD
50
1% · 8 202 USD
October 2029
Paid to the date: 78% · 639 717 USD
Remaining due payment: 180 433 USD
51
1% · 8 202 USD
November 2029
Paid to the date: 79% · 647 919 USD
Remaining due payment: 172 232 USD
52
1% · 8 202 USD
December 2029
Paid to the date: 80% · 656 120 USD
Remaining due payment: 164 030 USD
53
1% · 8 202 USD
January 2030
Paid to the date: 81% · 664 322 USD
Remaining due payment: 155 829 USD
54
1% · 8 202 USD
February 2030
Paid to the date: 82% · 672 523 USD
Remaining due payment: 147 627 USD
55
1% · 8 202 USD
March 2030
Paid to the date: 83% · 680 725 USD
Remaining due payment: 139 426 USD
56
1% · 8 202 USD
April 2030
Paid to the date: 84% · 688 926 USD
Remaining due payment: 131 224 USD
57
1% · 8 202 USD
May 2030
Paid to the date: 85% · 697 128 USD
Remaining due payment: 123 023 USD
58
1% · 8 202 USD
June 2030
Paid to the date: 86% · 705 329 USD
Remaining due payment: 114 821 USD
59
1% · 8 202 USD
July 2030
Paid to the date: 87% · 713 531 USD
Remaining due payment: 106 620 USD
60
1% · 8 202 USD
August 2030
Paid to the date: 88% · 721 732 USD
Remaining due payment: 98 418 USD
61
1% · 8 202 USD
September 2030
Paid to the date: 89% · 729 934 USD
Remaining due payment: 90 217 USD
62
1% · 8 202 USD
October 2030
Paid to the date: 90% · 738 135 USD
Remaining due payment: 82 015 USD
63
1% · 8 202 USD
November 2030
Paid to the date: 91% · 746 337 USD
Remaining due payment: 73 814 USD
64
1% · 8 202 USD
December 2030
Paid to the date: 92% · 754 538 USD
Remaining due payment: 65 612 USD
65
1% · 8 202 USD
January 2031
Paid to the date: 93% · 762 740 USD
Remaining due payment: 57 411 USD
66
1% · 8 202 USD
February 2031
Paid to the date: 94% · 770 941 USD
Remaining due payment: 49 209 USD
67
1% · 8 202 USD
March 2031
Paid to the date: 95% · 779 143 USD
Remaining due payment: 41 008 USD
68
1% · 8 202 USD
April 2031
Paid to the date: 96% · 787 344 USD
Remaining due payment: 32 806 USD
69
1% · 8 202 USD
May 2031
Paid to the date: 97% · 795 546 USD
Remaining due payment: 24 605 USD
70
1% · 8 202 USD
June 2031
Paid to the date: 98% · 803 747 USD
Remaining due payment: 16 403 USD
71
1% · 8 202 USD
July 2031
Paid to the date: 99% · 811 949 USD
Remaining due payment: 8 202 USD
72
1% · 8 202 USD
August 2031
Paid to the date: 100% · 820 150 USD
Remaining due payment: 0.0000 USD
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.
