Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 130 654 USD
At reservation · July 2025
Paid to the date: 15% · 130 654 USD
Remaining due payment: 740 373 USD
2
1% · 8 710 USD
August 2025
Paid to the date: 16% · 139 364 USD
Remaining due payment: 731 663 USD
3
1% · 8 710 USD
September 2025
Paid to the date: 17% · 148 075 USD
Remaining due payment: 722 953 USD
4
1% · 8 710 USD
October 2025
Paid to the date: 18% · 156 785 USD
Remaining due payment: 714 242 USD
5
1% · 8 710 USD
November 2025
Paid to the date: 19% · 165 495 USD
Remaining due payment: 705 532 USD
6
1% · 8 710 USD
December 2025
Paid to the date: 20% · 174 205 USD
Remaining due payment: 696 822 USD
7
10% · 87 103 USD
January 2026
Paid to the date: 30% · 261 308 USD
Remaining due payment: 609 719 USD
8
1% · 8 710 USD
February 2026
Paid to the date: 31% · 270 018 USD
Remaining due payment: 601 009 USD
9
1% · 8 710 USD
March 2026
Paid to the date: 32% · 278 729 USD
Remaining due payment: 592 298 USD
10
1% · 8 710 USD
April 2026
Paid to the date: 33% · 287 439 USD
Remaining due payment: 583 588 USD
11
1% · 8 710 USD
May 2026
Paid to the date: 34% · 296 149 USD
Remaining due payment: 574 878 USD
12
1% · 8 710 USD
June 2026
Paid to the date: 35% · 304 859 USD
Remaining due payment: 566 168 USD
13
5% · 43 551 USD
July 2026
Paid to the date: 40% · 348 411 USD
Remaining due payment: 522 616 USD
14
1% · 8 710 USD
August 2026
Paid to the date: 41% · 357 121 USD
Remaining due payment: 513 906 USD
15
1% · 8 710 USD
September 2026
Paid to the date: 42% · 365 831 USD
Remaining due payment: 505 196 USD
16
1% · 8 710 USD
October 2026
Paid to the date: 43% · 374 542 USD
Remaining due payment: 496 485 USD
17
1% · 8 710 USD
November 2026
Paid to the date: 44% · 383 252 USD
Remaining due payment: 487 775 USD
18
1% · 8 710 USD
December 2026
Paid to the date: 45% · 391 962 USD
Remaining due payment: 479 065 USD
Resale is available
19
10% · 87 103 USD
January 2027
Paid to the date: 55% · 479 065 USD
Remaining due payment: 391 962 USD
20
1% · 8 710 USD
February 2027
Paid to the date: 56% · 487 775 USD
Remaining due payment: 383 252 USD
21
1% · 8 710 USD
March 2027
Paid to the date: 57% · 496 485 USD
Remaining due payment: 374 542 USD
22
1% · 8 710 USD
April 2027
Paid to the date: 58% · 505 196 USD
Remaining due payment: 365 831 USD
23
1% · 8 710 USD
May 2027
Paid to the date: 59% · 513 906 USD
Remaining due payment: 357 121 USD
24
1% · 8 710 USD
June 2027
Paid to the date: 60% · 522 616 USD
Remaining due payment: 348 411 USD
25
1% · 8 710 USD
July 2027
Paid to the date: 61% · 531 327 USD
Remaining due payment: 339 701 USD
26
1% · 8 710 USD
August 2027
Paid to the date: 62% · 540 037 USD
Remaining due payment: 330 990 USD
27
1% · 8 710 USD
September 2027
Paid to the date: 63% · 548 747 USD
Remaining due payment: 322 280 USD
28
1% · 8 710 USD
October 2027
Paid to the date: 64% · 557 457 USD
Remaining due payment: 313 570 USD
29
1% · 8 710 USD
November 2027
Paid to the date: 65% · 566 168 USD
Remaining due payment: 304 859 USD
30
1% · 8 710 USD
December 2027
Paid to the date: 66% · 574 878 USD
Remaining due payment: 296 149 USD
31
1% · 8 710 USD
January 2028
Paid to the date: 67% · 583 588 USD
Remaining due payment: 287 439 USD
32
1% · 8 710 USD
February 2028
Paid to the date: 68% · 592 298 USD
Remaining due payment: 278 729 USD
33
1% · 8 710 USD
March 2028
Paid to the date: 69% · 601 009 USD
Remaining due payment: 270 018 USD
34
1% · 8 710 USD
April 2028
Paid to the date: 70% · 609 719 USD
Remaining due payment: 261 308 USD
35
1% · 8 710 USD
May 2028
Paid to the date: 71% · 618 429 USD
Remaining due payment: 252 598 USD
36
1% · 8 710 USD
June 2028
Paid to the date: 72% · 627 140 USD
Remaining due payment: 243 888 USD
37
1% · 8 710 USD
July 2028
Paid to the date: 73% · 635 850 USD
Remaining due payment: 235 177 USD
38
1% · 8 710 USD
August 2028
Paid to the date: 74% · 644 560 USD
Remaining due payment: 226 467 USD
39
1% · 8 710 USD
September 2028
Paid to the date: 75% · 653 270 USD
Remaining due payment: 217 757 USD
40
1% · 8 710 USD
October 2028
Paid to the date: 76% · 661 981 USD
Remaining due payment: 209 047 USD
41
1% · 8 710 USD
November 2028
Paid to the date: 77% · 670 691 USD
Remaining due payment: 200 336 USD
42
1% · 8 710 USD
December 2028
Paid to the date: 78% · 679 401 USD
Remaining due payment: 191 626 USD
43
1% · 8 710 USD
January 2029
Paid to the date: 79% · 688 111 USD
Remaining due payment: 182 916 USD
44
1% · 8 710 USD
February 2029
Paid to the date: 80% · 696 822 USD
Remaining due payment: 174 205 USD
45
1% · 8 710 USD
March 2029
Paid to the date: 81% · 705 532 USD
Remaining due payment: 165 495 USD
46
1% · 8 710 USD
April 2029
Paid to the date: 82% · 714 242 USD
Remaining due payment: 156 785 USD
47
1% · 8 710 USD
May 2029
Paid to the date: 83% · 722 953 USD
Remaining due payment: 148 075 USD
48
1% · 8 710 USD
June 2029
Paid to the date: 84% · 731 663 USD
Remaining due payment: 139 364 USD
49
1% · 8 710 USD
July 2029
Paid to the date: 85% · 740 373 USD
Remaining due payment: 130 654 USD
50
1% · 8 710 USD
August 2029
Paid to the date: 86% · 749 083 USD
Remaining due payment: 121 944 USD
51
1% · 8 710 USD
September 2029
Paid to the date: 87% · 757 794 USD
Remaining due payment: 113 234 USD
52
1% · 8 710 USD
October 2029
Paid to the date: 88% · 766 504 USD
Remaining due payment: 104 523 USD
53
1% · 8 710 USD
November 2029
Paid to the date: 89% · 775 214 USD
Remaining due payment: 95 813 USD
54
1% · 8 710 USD
December 2029
Paid to the date: 90% · 783 924 USD
Remaining due payment: 87 103 USD
55
1% · 8 710 USD
January 2030
Paid to the date: 91% · 792 635 USD
Remaining due payment: 78 392 USD
56
1% · 8 710 USD
February 2030
Paid to the date: 92% · 801 345 USD
Remaining due payment: 69 682 USD
57
1% · 8 710 USD
March 2030
Paid to the date: 93% · 810 055 USD
Remaining due payment: 60 972 USD
58
1% · 8 710 USD
April 2030
Paid to the date: 94% · 818 765 USD
Remaining due payment: 52 262 USD
59
1% · 8 710 USD
May 2030
Paid to the date: 95% · 827 476 USD
Remaining due payment: 43 551 USD
60
1% · 8 710 USD
June 2030
Paid to the date: 96% · 836 186 USD
Remaining due payment: 34 841 USD
61
1% · 8 710 USD
July 2030
Paid to the date: 97% · 844 896 USD
Remaining due payment: 26 131 USD
62
1% · 8 710 USD
August 2030
Paid to the date: 98% · 853 607 USD
Remaining due payment: 17 421 USD
63
1% · 8 710 USD
September 2030
Paid to the date: 99% · 862 317 USD
Remaining due payment: 8 710 USD
64
1% · 8 710 USD
October 2030
Paid to the date: 100% · 871 027 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.
