Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 107 014 USD
At reservation · July 2025
Paid to the date: 15% · 107 014 USD
Remaining due payment: 606 413 USD
2
1% · 7 134 USD
August 2025
Paid to the date: 16% · 114 148 USD
Remaining due payment: 599 278 USD
3
1% · 7 134 USD
September 2025
Paid to the date: 17% · 121 283 USD
Remaining due payment: 592 144 USD
4
1% · 7 134 USD
October 2025
Paid to the date: 18% · 128 417 USD
Remaining due payment: 585 010 USD
5
1% · 7 134 USD
November 2025
Paid to the date: 19% · 135 551 USD
Remaining due payment: 577 876 USD
6
1% · 7 134 USD
December 2025
Paid to the date: 20% · 142 685 USD
Remaining due payment: 570 741 USD
7
10% · 71 343 USD
January 2026
Paid to the date: 30% · 214 028 USD
Remaining due payment: 499 399 USD
8
1% · 7 134 USD
February 2026
Paid to the date: 31% · 221 162 USD
Remaining due payment: 492 264 USD
9
1% · 7 134 USD
March 2026
Paid to the date: 32% · 228 297 USD
Remaining due payment: 485 130 USD
10
1% · 7 134 USD
April 2026
Paid to the date: 33% · 235 431 USD
Remaining due payment: 477 996 USD
11
1% · 7 134 USD
May 2026
Paid to the date: 34% · 242 565 USD
Remaining due payment: 470 862 USD
12
1% · 7 134 USD
June 2026
Paid to the date: 35% · 249 699 USD
Remaining due payment: 463 727 USD
13
5% · 35 671 USD
July 2026
Paid to the date: 40% · 285 371 USD
Remaining due payment: 428 056 USD
14
1% · 7 134 USD
August 2026
Paid to the date: 41% · 292 505 USD
Remaining due payment: 420 922 USD
15
1% · 7 134 USD
September 2026
Paid to the date: 42% · 299 639 USD
Remaining due payment: 413 787 USD
16
1% · 7 134 USD
October 2026
Paid to the date: 43% · 306 773 USD
Remaining due payment: 406 653 USD
17
1% · 7 134 USD
November 2026
Paid to the date: 44% · 313 908 USD
Remaining due payment: 399 519 USD
18
1% · 7 134 USD
December 2026
Paid to the date: 45% · 321 042 USD
Remaining due payment: 392 385 USD
Resale is available
19
10% · 71 343 USD
January 2027
Paid to the date: 55% · 392 385 USD
Remaining due payment: 321 042 USD
20
1% · 7 134 USD
February 2027
Paid to the date: 56% · 399 519 USD
Remaining due payment: 313 908 USD
21
1% · 7 134 USD
March 2027
Paid to the date: 57% · 406 653 USD
Remaining due payment: 306 773 USD
22
1% · 7 134 USD
April 2027
Paid to the date: 58% · 413 787 USD
Remaining due payment: 299 639 USD
23
1% · 7 134 USD
May 2027
Paid to the date: 59% · 420 922 USD
Remaining due payment: 292 505 USD
24
1% · 7 134 USD
June 2027
Paid to the date: 60% · 428 056 USD
Remaining due payment: 285 371 USD
25
1% · 7 134 USD
July 2027
Paid to the date: 61% · 435 190 USD
Remaining due payment: 278 236 USD
26
1% · 7 134 USD
August 2027
Paid to the date: 62% · 442 324 USD
Remaining due payment: 271 102 USD
27
1% · 7 134 USD
September 2027
Paid to the date: 63% · 449 459 USD
Remaining due payment: 263 968 USD
28
1% · 7 134 USD
October 2027
Paid to the date: 64% · 456 593 USD
Remaining due payment: 256 834 USD
29
1% · 7 134 USD
November 2027
Paid to the date: 65% · 463 727 USD
Remaining due payment: 249 699 USD
30
1% · 7 134 USD
December 2027
Paid to the date: 66% · 470 862 USD
Remaining due payment: 242 565 USD
31
1% · 7 134 USD
January 2028
Paid to the date: 67% · 477 996 USD
Remaining due payment: 235 431 USD
32
1% · 7 134 USD
February 2028
Paid to the date: 68% · 485 130 USD
Remaining due payment: 228 296 USD
33
1% · 7 134 USD
March 2028
Paid to the date: 69% · 492 264 USD
Remaining due payment: 221 162 USD
34
1% · 7 134 USD
April 2028
Paid to the date: 70% · 499 399 USD
Remaining due payment: 214 028 USD
35
1% · 7 134 USD
May 2028
Paid to the date: 71% · 506 533 USD
Remaining due payment: 206 894 USD
36
1% · 7 134 USD
June 2028
Paid to the date: 72% · 513 667 USD
Remaining due payment: 199 759 USD
37
1% · 7 134 USD
July 2028
Paid to the date: 73% · 520 801 USD
Remaining due payment: 192 625 USD
38
1% · 7 134 USD
August 2028
Paid to the date: 74% · 527 936 USD
Remaining due payment: 185 491 USD
39
1% · 7 134 USD
September 2028
Paid to the date: 75% · 535 070 USD
Remaining due payment: 178 357 USD
40
1% · 7 134 USD
October 2028
Paid to the date: 76% · 542 204 USD
Remaining due payment: 171 222 USD
41
1% · 7 134 USD
November 2028
Paid to the date: 77% · 549 338 USD
Remaining due payment: 164 088 USD
42
1% · 7 134 USD
December 2028
Paid to the date: 78% · 556 473 USD
Remaining due payment: 156 954 USD
43
1% · 7 134 USD
January 2029
Paid to the date: 79% · 563 607 USD
Remaining due payment: 149 820 USD
44
1% · 7 134 USD
February 2029
Paid to the date: 80% · 570 741 USD
Remaining due payment: 142 685 USD
45
1% · 7 134 USD
March 2029
Paid to the date: 81% · 577 876 USD
Remaining due payment: 135 551 USD
46
1% · 7 134 USD
April 2029
Paid to the date: 82% · 585 010 USD
Remaining due payment: 128 417 USD
47
1% · 7 134 USD
May 2029
Paid to the date: 83% · 592 144 USD
Remaining due payment: 121 283 USD
48
1% · 7 134 USD
June 2029
Paid to the date: 84% · 599 278 USD
Remaining due payment: 114 148 USD
49
1% · 7 134 USD
July 2029
Paid to the date: 85% · 606 413 USD
Remaining due payment: 107 014 USD
50
1% · 7 134 USD
August 2029
Paid to the date: 86% · 613 547 USD
Remaining due payment: 99 880 USD
51
1% · 7 134 USD
September 2029
Paid to the date: 87% · 620 681 USD
Remaining due payment: 92 745 USD
52
1% · 7 134 USD
October 2029
Paid to the date: 88% · 627 815 USD
Remaining due payment: 85 611 USD
53
1% · 7 134 USD
November 2029
Paid to the date: 89% · 634 950 USD
Remaining due payment: 78 477 USD
54
1% · 7 134 USD
December 2029
Paid to the date: 90% · 642 084 USD
Remaining due payment: 71 343 USD
55
1% · 7 134 USD
January 2030
Paid to the date: 91% · 649 218 USD
Remaining due payment: 64 208 USD
56
1% · 7 134 USD
February 2030
Paid to the date: 92% · 656 352 USD
Remaining due payment: 57 074 USD
57
1% · 7 134 USD
March 2030
Paid to the date: 93% · 663 487 USD
Remaining due payment: 49 940 USD
58
1% · 7 134 USD
April 2030
Paid to the date: 94% · 670 621 USD
Remaining due payment: 42 806 USD
59
1% · 7 134 USD
May 2030
Paid to the date: 95% · 677 755 USD
Remaining due payment: 35 671 USD
60
1% · 7 134 USD
June 2030
Paid to the date: 96% · 684 889 USD
Remaining due payment: 28 537 USD
61
1% · 7 134 USD
July 2030
Paid to the date: 97% · 692 024 USD
Remaining due payment: 21 403 USD
62
1% · 7 134 USD
August 2030
Paid to the date: 98% · 699 158 USD
Remaining due payment: 14 269 USD
63
1% · 7 134 USD
September 2030
Paid to the date: 99% · 706 292 USD
Remaining due payment: 7 134 USD
64
1% · 7 134 USD
October 2030
Paid to the date: 100% · 713 427 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.
