About
EX-4977f5fae - Bayz 101 - Danube
Unit type:
Price:1375000.0 AED
Area: 374.0 sqft (34.75 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
74% - during construction
26% - after completion of construction
Unit type:
Price:
Area: 374.0 sqft (34.75 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
74% - during construction
26% - after completion of construction
Payment plan
Realiste’s Preliminary estimate based on date of handover
1
10% · 37 440 USD
At reservation · August 2025
Paid to the date: 10% · 37 440 USD
Remaining due payment: 336 964 USD
2
10% · 37 440 USD
October 2025
Paid to the date: 20% · 74 881 USD
Remaining due payment: 299 523 USD
3
1% · 3 744 USD
December 2025
Paid to the date: 21% · 78 625 USD
Remaining due payment: 295 779 USD
4
1% · 3 744 USD
January 2026
Paid to the date: 22% · 82 369 USD
Remaining due payment: 292 035 USD
5
1% · 3 744 USD
February 2026
Paid to the date: 23% · 86 113 USD
Remaining due payment: 288 291 USD
6
1% · 3 744 USD
March 2026
Paid to the date: 24% · 89 857 USD
Remaining due payment: 284 547 USD
7
1% · 3 744 USD
April 2026
Paid to the date: 25% · 93 601 USD
Remaining due payment: 280 803 USD
8
1% · 3 744 USD
May 2026
Paid to the date: 26% · 97 345 USD
Remaining due payment: 277 059 USD
9
1% · 3 744 USD
June 2026
Paid to the date: 27% · 101 089 USD
Remaining due payment: 273 315 USD
10
1% · 3 744 USD
July 2026
Paid to the date: 28% · 104 833 USD
Remaining due payment: 269 571 USD
11
1% · 3 744 USD
August 2026
Paid to the date: 29% · 108 577 USD
Remaining due payment: 265 827 USD
12
1% · 3 744 USD
September 2026
Paid to the date: 30% · 112 321 USD
Remaining due payment: 262 083 USD
13
1% · 3 744 USD
October 2026
Paid to the date: 31% · 116 065 USD
Remaining due payment: 258 339 USD
14
1% · 3 744 USD
November 2026
Paid to the date: 32% · 119 809 USD
Remaining due payment: 254 595 USD
15
1% · 3 744 USD
December 2026
Paid to the date: 33% · 123 553 USD
Remaining due payment: 250 851 USD
Resale is available
16
1% · 3 744 USD
January 2027
Paid to the date: 34% · 127 297 USD
Remaining due payment: 247 107 USD
17
1% · 3 744 USD
February 2027
Paid to the date: 35% · 131 041 USD
Remaining due payment: 243 363 USD
18
1% · 3 744 USD
March 2027
Paid to the date: 36% · 134 785 USD
Remaining due payment: 239 619 USD
19
1% · 3 744 USD
April 2027
Paid to the date: 37% · 138 529 USD
Remaining due payment: 235 874 USD
20
1% · 3 744 USD
May 2027
Paid to the date: 38% · 142 274 USD
Remaining due payment: 232 130 USD
21
1% · 3 744 USD
June 2027
Paid to the date: 39% · 146 018 USD
Remaining due payment: 228 386 USD
22
1% · 3 744 USD
July 2027
Paid to the date: 40% · 149 762 USD
Remaining due payment: 224 642 USD
23
1% · 3 744 USD
August 2027
Paid to the date: 41% · 153 506 USD
Remaining due payment: 220 898 USD
24
1% · 3 744 USD
September 2027
Paid to the date: 42% · 157 250 USD
Remaining due payment: 217 154 USD
25
1% · 3 744 USD
October 2027
Paid to the date: 43% · 160 994 USD
Remaining due payment: 213 410 USD
26
1% · 3 744 USD
November 2027
Paid to the date: 44% · 164 738 USD
Remaining due payment: 209 666 USD
27
1% · 3 744 USD
December 2027
Paid to the date: 45% · 168 482 USD
Remaining due payment: 205 922 USD
28
1% · 3 744 USD
January 2028
Paid to the date: 46% · 172 226 USD
Remaining due payment: 202 178 USD
29
1% · 3 744 USD
February 2028
Paid to the date: 47% · 175 970 USD
Remaining due payment: 198 434 USD
30
1% · 3 744 USD
March 2028
Paid to the date: 48% · 179 714 USD
Remaining due payment: 194 690 USD
31
1% · 3 744 USD
April 2028
Paid to the date: 49% · 183 458 USD
Remaining due payment: 190 946 USD
32
1% · 3 744 USD
May 2028
Paid to the date: 50% · 187 202 USD
Remaining due payment: 187 202 USD
33
1% · 3 744 USD
June 2028
Paid to the date: 51% · 190 946 USD
Remaining due payment: 183 458 USD
34
1% · 3 744 USD
July 2028
Paid to the date: 52% · 194 690 USD
Remaining due payment: 179 714 USD
35
5% · 18 720 USD
August 2028
Paid to the date: 57% · 213 410 USD
Remaining due payment: 160 994 USD
36
1% · 3 744 USD
September 2028
Paid to the date: 58% · 217 154 USD
Remaining due payment: 157 250 USD
37
1% · 3 744 USD
October 2028
Paid to the date: 59% · 220 898 USD
Remaining due payment: 153 506 USD
38
1% · 3 744 USD
November 2028
Paid to the date: 60% · 224 642 USD
Remaining due payment: 149 762 USD
39
1% · 3 744 USD
December 2028
Paid to the date: 61% · 228 386 USD
Remaining due payment: 146 018 USD
40
1% · 3 744 USD
January 2029
Paid to the date: 62% · 232 130 USD
Remaining due payment: 142 274 USD
41
1% · 3 744 USD
February 2029
Paid to the date: 63% · 235 874 USD
Remaining due payment: 138 529 USD
42
1% · 3 744 USD
March 2029
Paid to the date: 64% · 239 619 USD
Remaining due payment: 134 785 USD
43
1% · 3 744 USD
April 2029
Paid to the date: 65% · 243 363 USD
Remaining due payment: 131 041 USD
44
1% · 3 744 USD
May 2029
Paid to the date: 66% · 247 107 USD
Remaining due payment: 127 297 USD
45
1% · 3 744 USD
June 2029
Paid to the date: 67% · 250 851 USD
Remaining due payment: 123 553 USD
46
1% · 3 744 USD
July 2029
Paid to the date: 68% · 254 595 USD
Remaining due payment: 119 809 USD
47
1% · 3 744 USD
August 2029
Paid to the date: 69% · 258 339 USD
Remaining due payment: 116 065 USD
48
1% · 3 744 USD
September 2029
Paid to the date: 70% · 262 083 USD
Remaining due payment: 112 321 USD
49
1% · 3 744 USD
October 2029
Paid to the date: 71% · 265 827 USD
Remaining due payment: 108 577 USD
50
1% · 3 744 USD
November 2029
Paid to the date: 72% · 269 571 USD
Remaining due payment: 104 833 USD
51
1% · 3 744 USD
December 2029
Paid to the date: 73% · 273 315 USD
Remaining due payment: 101 089 USD
52
1% · 3 744 USD
January 2030
Paid to the date: 74% · 277 059 USD
Remaining due payment: 97 345 USD
53
1% · 3 744 USD
February 2030
Paid to the date: 75% · 280 803 USD
Remaining due payment: 93 601 USD
54
1% · 3 744 USD
March 2030
Paid to the date: 76% · 284 547 USD
Remaining due payment: 89 857 USD
55
1% · 3 744 USD
April 2030
Paid to the date: 77% · 288 291 USD
Remaining due payment: 86 113 USD
56
1% · 3 744 USD
May 2030
Paid to the date: 78% · 292 035 USD
Remaining due payment: 82 369 USD
57
1% · 3 744 USD
June 2030
Paid to the date: 79% · 295 779 USD
Remaining due payment: 78 625 USD
58
1% · 3 744 USD
July 2030
Paid to the date: 80% · 299 523 USD
Remaining due payment: 74 881 USD
59
1% · 3 744 USD
August 2030
Paid to the date: 81% · 303 267 USD
Remaining due payment: 71 137 USD
60
1% · 3 744 USD
September 2030
Paid to the date: 82% · 307 011 USD
Remaining due payment: 67 393 USD
61
1% · 3 744 USD
October 2030
Paid to the date: 83% · 310 755 USD
Remaining due payment: 63 649 USD
62
1% · 3 744 USD
November 2030
Paid to the date: 84% · 314 499 USD
Remaining due payment: 59 905 USD
63
1% · 3 744 USD
December 2030
Paid to the date: 85% · 318 243 USD
Remaining due payment: 56 161 USD
64
1% · 3 744 USD
January 2031
Paid to the date: 86% · 321 987 USD
Remaining due payment: 52 417 USD
65
1% · 3 744 USD
February 2031
Paid to the date: 87% · 325 731 USD
Remaining due payment: 48 673 USD
66
1% · 3 744 USD
March 2031
Paid to the date: 88% · 329 475 USD
Remaining due payment: 44 928 USD
67
1% · 3 744 USD
April 2031
Paid to the date: 89% · 333 220 USD
Remaining due payment: 41 184 USD
68
1% · 3 744 USD
May 2031
Paid to the date: 90% · 336 964 USD
Remaining due payment: 37 440 USD
69
1% · 3 744 USD
June 2031
Paid to the date: 91% · 340 708 USD
Remaining due payment: 33 696 USD
70
1% · 3 744 USD
July 2031
Paid to the date: 92% · 344 452 USD
Remaining due payment: 29 952 USD
71
1% · 3 744 USD
August 2031
Paid to the date: 93% · 348 196 USD
Remaining due payment: 26 208 USD
72
1% · 3 744 USD
September 2031
Paid to the date: 94% · 351 940 USD
Remaining due payment: 22 464 USD
73
1% · 3 744 USD
October 2031
Paid to the date: 95% · 355 684 USD
Remaining due payment: 18 720 USD
74
1% · 3 744 USD
November 2031
Paid to the date: 96% · 359 428 USD
Remaining due payment: 14 976 USD
75
1% · 3 744 USD
December 2031
Paid to the date: 97% · 363 172 USD
Remaining due payment: 11 232 USD
76
1% · 3 744 USD
January 2032
Paid to the date: 98% · 366 916 USD
Remaining due payment: 7 488 USD
77
1% · 3 744 USD
February 2032
Paid to the date: 99% · 370 660 USD
Remaining due payment: 3 744 USD
78
1% · 3 744 USD
March 2032
Paid to the date: 100% · 374 404 USD
Remaining due payment: 0.0000 USD