Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 126 617 USD
At reservation · October 2025
Paid to the date: 15% · 126 617 USD
Remaining due payment: 717 494 USD
2
1% · 8 441 USD
November 2025
Paid to the date: 16% · 135 058 USD
Remaining due payment: 709 053 USD
3
1% · 8 441 USD
December 2025
Paid to the date: 17% · 143 499 USD
Remaining due payment: 700 612 USD
4
1% · 8 441 USD
January 2026
Paid to the date: 18% · 151 940 USD
Remaining due payment: 692 171 USD
5
1% · 8 441 USD
February 2026
Paid to the date: 19% · 160 381 USD
Remaining due payment: 683 730 USD
6
1% · 8 441 USD
March 2026
Paid to the date: 20% · 168 822 USD
Remaining due payment: 675 289 USD
7
10% · 84 411 USD
April 2026
Paid to the date: 30% · 253 233 USD
Remaining due payment: 590 878 USD
8
1% · 8 441 USD
May 2026
Paid to the date: 31% · 261 674 USD
Remaining due payment: 582 436 USD
9
1% · 8 441 USD
June 2026
Paid to the date: 32% · 270 115 USD
Remaining due payment: 573 995 USD
10
1% · 8 441 USD
July 2026
Paid to the date: 33% · 278 557 USD
Remaining due payment: 565 554 USD
11
1% · 8 441 USD
August 2026
Paid to the date: 34% · 286 998 USD
Remaining due payment: 557 113 USD
12
1% · 8 441 USD
September 2026
Paid to the date: 35% · 295 439 USD
Remaining due payment: 548 672 USD
13
5% · 42 206 USD
October 2026
Paid to the date: 40% · 337 644 USD
Remaining due payment: 506 466 USD
14
1% · 8 441 USD
November 2026
Paid to the date: 41% · 346 085 USD
Remaining due payment: 498 025 USD
15
1% · 8 441 USD
December 2026
Paid to the date: 42% · 354 527 USD
Remaining due payment: 489 584 USD
16
1% · 8 441 USD
January 2027
Paid to the date: 43% · 362 968 USD
Remaining due payment: 481 143 USD
17
1% · 8 441 USD
February 2027
Paid to the date: 44% · 371 409 USD
Remaining due payment: 472 702 USD
18
1% · 8 441 USD
March 2027
Paid to the date: 45% · 379 850 USD
Remaining due payment: 464 261 USD
Resale is available
19
10% · 84 411 USD
April 2027
Paid to the date: 55% · 464 261 USD
Remaining due payment: 379 850 USD
20
1% · 8 441 USD
May 2027
Paid to the date: 56% · 472 702 USD
Remaining due payment: 371 409 USD
21
1% · 8 441 USD
June 2027
Paid to the date: 57% · 481 143 USD
Remaining due payment: 362 968 USD
22
1% · 8 441 USD
July 2027
Paid to the date: 58% · 489 584 USD
Remaining due payment: 354 527 USD
23
1% · 8 441 USD
August 2027
Paid to the date: 59% · 498 025 USD
Remaining due payment: 346 085 USD
24
1% · 8 441 USD
September 2027
Paid to the date: 60% · 506 466 USD
Remaining due payment: 337 644 USD
25
1% · 8 441 USD
October 2027
Paid to the date: 61% · 514 908 USD
Remaining due payment: 329 203 USD
26
1% · 8 441 USD
November 2027
Paid to the date: 62% · 523 349 USD
Remaining due payment: 320 762 USD
27
1% · 8 441 USD
December 2027
Paid to the date: 63% · 531 790 USD
Remaining due payment: 312 321 USD
28
1% · 8 441 USD
January 2028
Paid to the date: 64% · 540 231 USD
Remaining due payment: 303 880 USD
29
1% · 8 441 USD
February 2028
Paid to the date: 65% · 548 672 USD
Remaining due payment: 295 439 USD
30
1% · 8 441 USD
March 2028
Paid to the date: 66% · 557 113 USD
Remaining due payment: 286 998 USD
31
1% · 8 441 USD
April 2028
Paid to the date: 67% · 565 554 USD
Remaining due payment: 278 557 USD
32
1% · 8 441 USD
May 2028
Paid to the date: 68% · 573 995 USD
Remaining due payment: 270 115 USD
33
1% · 8 441 USD
June 2028
Paid to the date: 69% · 582 436 USD
Remaining due payment: 261 674 USD
34
1% · 8 441 USD
July 2028
Paid to the date: 70% · 590 878 USD
Remaining due payment: 253 233 USD
35
1% · 8 441 USD
August 2028
Paid to the date: 71% · 599 319 USD
Remaining due payment: 244 792 USD
36
1% · 8 441 USD
September 2028
Paid to the date: 72% · 607 760 USD
Remaining due payment: 236 351 USD
37
1% · 8 441 USD
October 2028
Paid to the date: 73% · 616 201 USD
Remaining due payment: 227 910 USD
38
1% · 8 441 USD
November 2028
Paid to the date: 74% · 624 642 USD
Remaining due payment: 219 469 USD
39
1% · 8 441 USD
December 2028
Paid to the date: 75% · 633 083 USD
Remaining due payment: 211 028 USD
40
1% · 8 441 USD
January 2029
Paid to the date: 76% · 641 524 USD
Remaining due payment: 202 587 USD
41
1% · 8 441 USD
February 2029
Paid to the date: 77% · 649 965 USD
Remaining due payment: 194 145 USD
42
1% · 8 441 USD
March 2029
Paid to the date: 78% · 658 406 USD
Remaining due payment: 185 704 USD
43
1% · 8 441 USD
April 2029
Paid to the date: 79% · 666 847 USD
Remaining due payment: 177 263 USD
44
1% · 8 441 USD
May 2029
Paid to the date: 80% · 675 289 USD
Remaining due payment: 168 822 USD
45
1% · 8 441 USD
June 2029
Paid to the date: 81% · 683 730 USD
Remaining due payment: 160 381 USD
46
1% · 8 441 USD
July 2029
Paid to the date: 82% · 692 171 USD
Remaining due payment: 151 940 USD
47
1% · 8 441 USD
August 2029
Paid to the date: 83% · 700 612 USD
Remaining due payment: 143 499 USD
48
1% · 8 441 USD
September 2029
Paid to the date: 84% · 709 053 USD
Remaining due payment: 135 058 USD
49
1% · 8 441 USD
October 2029
Paid to the date: 85% · 717 494 USD
Remaining due payment: 126 617 USD
50
1% · 8 441 USD
November 2029
Paid to the date: 86% · 725 935 USD
Remaining due payment: 118 176 USD
51
1% · 8 441 USD
December 2029
Paid to the date: 87% · 734 376 USD
Remaining due payment: 109 734 USD
52
1% · 8 441 USD
January 2030
Paid to the date: 88% · 742 817 USD
Remaining due payment: 101 293 USD
53
1% · 8 441 USD
February 2030
Paid to the date: 89% · 751 259 USD
Remaining due payment: 92 852 USD
54
1% · 8 441 USD
March 2030
Paid to the date: 90% · 759 700 USD
Remaining due payment: 84 411 USD
55
1% · 8 441 USD
April 2030
Paid to the date: 91% · 768 141 USD
Remaining due payment: 75 970 USD
56
1% · 8 441 USD
May 2030
Paid to the date: 92% · 776 582 USD
Remaining due payment: 67 529 USD
57
1% · 8 441 USD
June 2030
Paid to the date: 93% · 785 023 USD
Remaining due payment: 59 088 USD
58
1% · 8 441 USD
July 2030
Paid to the date: 94% · 793 464 USD
Remaining due payment: 50 647 USD
59
1% · 8 441 USD
August 2030
Paid to the date: 95% · 801 905 USD
Remaining due payment: 42 206 USD
60
1% · 8 441 USD
September 2030
Paid to the date: 96% · 810 346 USD
Remaining due payment: 33 764 USD
61
1% · 8 441 USD
October 2030
Paid to the date: 97% · 818 787 USD
Remaining due payment: 25 323 USD
62
1% · 8 441 USD
November 2030
Paid to the date: 98% · 827 229 USD
Remaining due payment: 16 882 USD
63
1% · 8 441 USD
December 2030
Paid to the date: 99% · 835 670 USD
Remaining due payment: 8 441 USD
64
1% · 8 441 USD
January 2031
Paid to the date: 100% · 844 111 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.
