Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 109 214 USD
At reservation · July 2025
Paid to the date: 15% · 109 214 USD
Remaining due payment: 618 880 USD
2
1% · 7 281 USD
August 2025
Paid to the date: 16% · 116 495 USD
Remaining due payment: 611 599 USD
3
1% · 7 281 USD
September 2025
Paid to the date: 17% · 123 776 USD
Remaining due payment: 604 318 USD
4
1% · 7 281 USD
October 2025
Paid to the date: 18% · 131 057 USD
Remaining due payment: 597 038 USD
5
1% · 7 281 USD
November 2025
Paid to the date: 19% · 138 338 USD
Remaining due payment: 589 757 USD
6
1% · 7 281 USD
December 2025
Paid to the date: 20% · 145 619 USD
Remaining due payment: 582 476 USD
7
10% · 72 809 USD
January 2026
Paid to the date: 30% · 218 428 USD
Remaining due payment: 509 666 USD
8
1% · 7 281 USD
February 2026
Paid to the date: 31% · 225 709 USD
Remaining due payment: 502 385 USD
9
1% · 7 281 USD
March 2026
Paid to the date: 32% · 232 990 USD
Remaining due payment: 495 104 USD
10
1% · 7 281 USD
April 2026
Paid to the date: 33% · 240 271 USD
Remaining due payment: 487 823 USD
11
1% · 7 281 USD
May 2026
Paid to the date: 34% · 247 552 USD
Remaining due payment: 480 542 USD
12
1% · 7 281 USD
June 2026
Paid to the date: 35% · 254 833 USD
Remaining due payment: 473 261 USD
13
5% · 36 405 USD
July 2026
Paid to the date: 40% · 291 238 USD
Remaining due payment: 436 857 USD
14
1% · 7 281 USD
August 2026
Paid to the date: 41% · 298 519 USD
Remaining due payment: 429 576 USD
15
1% · 7 281 USD
September 2026
Paid to the date: 42% · 305 800 USD
Remaining due payment: 422 295 USD
16
1% · 7 281 USD
October 2026
Paid to the date: 43% · 313 081 USD
Remaining due payment: 415 014 USD
17
1% · 7 281 USD
November 2026
Paid to the date: 44% · 320 362 USD
Remaining due payment: 407 733 USD
18
1% · 7 281 USD
December 2026
Paid to the date: 45% · 327 643 USD
Remaining due payment: 400 452 USD
Resale is available
19
10% · 72 809 USD
January 2027
Paid to the date: 55% · 400 452 USD
Remaining due payment: 327 643 USD
20
1% · 7 281 USD
February 2027
Paid to the date: 56% · 407 733 USD
Remaining due payment: 320 362 USD
21
1% · 7 281 USD
March 2027
Paid to the date: 57% · 415 014 USD
Remaining due payment: 313 081 USD
22
1% · 7 281 USD
April 2027
Paid to the date: 58% · 422 295 USD
Remaining due payment: 305 800 USD
23
1% · 7 281 USD
May 2027
Paid to the date: 59% · 429 576 USD
Remaining due payment: 298 519 USD
24
1% · 7 281 USD
June 2027
Paid to the date: 60% · 436 857 USD
Remaining due payment: 291 238 USD
25
1% · 7 281 USD
July 2027
Paid to the date: 61% · 444 138 USD
Remaining due payment: 283 957 USD
26
1% · 7 281 USD
August 2027
Paid to the date: 62% · 451 419 USD
Remaining due payment: 276 676 USD
27
1% · 7 281 USD
September 2027
Paid to the date: 63% · 458 700 USD
Remaining due payment: 269 395 USD
28
1% · 7 281 USD
October 2027
Paid to the date: 64% · 465 980 USD
Remaining due payment: 262 114 USD
29
1% · 7 281 USD
November 2027
Paid to the date: 65% · 473 261 USD
Remaining due payment: 254 833 USD
30
1% · 7 281 USD
December 2027
Paid to the date: 66% · 480 542 USD
Remaining due payment: 247 552 USD
31
1% · 7 281 USD
January 2028
Paid to the date: 67% · 487 823 USD
Remaining due payment: 240 271 USD
32
1% · 7 281 USD
February 2028
Paid to the date: 68% · 495 104 USD
Remaining due payment: 232 990 USD
33
1% · 7 281 USD
March 2028
Paid to the date: 69% · 502 385 USD
Remaining due payment: 225 709 USD
34
1% · 7 281 USD
April 2028
Paid to the date: 70% · 509 666 USD
Remaining due payment: 218 428 USD
35
1% · 7 281 USD
May 2028
Paid to the date: 71% · 516 947 USD
Remaining due payment: 211 147 USD
36
1% · 7 281 USD
June 2028
Paid to the date: 72% · 524 228 USD
Remaining due payment: 203 866 USD
37
1% · 7 281 USD
July 2028
Paid to the date: 73% · 531 509 USD
Remaining due payment: 196 586 USD
38
1% · 7 281 USD
August 2028
Paid to the date: 74% · 538 790 USD
Remaining due payment: 189 305 USD
39
1% · 7 281 USD
September 2028
Paid to the date: 75% · 546 071 USD
Remaining due payment: 182 024 USD
40
1% · 7 281 USD
October 2028
Paid to the date: 76% · 553 352 USD
Remaining due payment: 174 743 USD
41
1% · 7 281 USD
November 2028
Paid to the date: 77% · 560 633 USD
Remaining due payment: 167 462 USD
42
1% · 7 281 USD
December 2028
Paid to the date: 78% · 567 914 USD
Remaining due payment: 160 181 USD
43
1% · 7 281 USD
January 2029
Paid to the date: 79% · 575 195 USD
Remaining due payment: 152 900 USD
44
1% · 7 281 USD
February 2029
Paid to the date: 80% · 582 476 USD
Remaining due payment: 145 619 USD
45
1% · 7 281 USD
March 2029
Paid to the date: 81% · 589 757 USD
Remaining due payment: 138 338 USD
46
1% · 7 281 USD
April 2029
Paid to the date: 82% · 597 038 USD
Remaining due payment: 131 057 USD
47
1% · 7 281 USD
May 2029
Paid to the date: 83% · 604 318 USD
Remaining due payment: 123 776 USD
48
1% · 7 281 USD
June 2029
Paid to the date: 84% · 611 599 USD
Remaining due payment: 116 495 USD
49
1% · 7 281 USD
July 2029
Paid to the date: 85% · 618 880 USD
Remaining due payment: 109 214 USD
50
1% · 7 281 USD
August 2029
Paid to the date: 86% · 626 161 USD
Remaining due payment: 101 933 USD
51
1% · 7 281 USD
September 2029
Paid to the date: 87% · 633 442 USD
Remaining due payment: 94 652 USD
52
1% · 7 281 USD
October 2029
Paid to the date: 88% · 640 723 USD
Remaining due payment: 87 371 USD
53
1% · 7 281 USD
November 2029
Paid to the date: 89% · 648 004 USD
Remaining due payment: 80 090 USD
54
1% · 7 281 USD
December 2029
Paid to the date: 90% · 655 285 USD
Remaining due payment: 72 809 USD
55
1% · 7 281 USD
January 2030
Paid to the date: 91% · 662 566 USD
Remaining due payment: 65 529 USD
56
1% · 7 281 USD
February 2030
Paid to the date: 92% · 669 847 USD
Remaining due payment: 58 248 USD
57
1% · 7 281 USD
March 2030
Paid to the date: 93% · 677 128 USD
Remaining due payment: 50 967 USD
58
1% · 7 281 USD
April 2030
Paid to the date: 94% · 684 409 USD
Remaining due payment: 43 686 USD
59
1% · 7 281 USD
May 2030
Paid to the date: 95% · 691 690 USD
Remaining due payment: 36 405 USD
60
1% · 7 281 USD
June 2030
Paid to the date: 96% · 698 971 USD
Remaining due payment: 29 124 USD
61
1% · 7 281 USD
July 2030
Paid to the date: 97% · 706 252 USD
Remaining due payment: 21 843 USD
62
1% · 7 281 USD
August 2030
Paid to the date: 98% · 713 533 USD
Remaining due payment: 14 562 USD
63
1% · 7 281 USD
September 2030
Paid to the date: 99% · 720 814 USD
Remaining due payment: 7 281 USD
64
1% · 7 281 USD
October 2030
Paid to the date: 100% · 728 095 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.
