Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 155 207 USD
At reservation · July 2025
Paid to the date: 15% · 155 207 USD
Remaining due payment: 879 509 USD
2
1% · 10 347 USD
August 2025
Paid to the date: 16% · 165 555 USD
Remaining due payment: 869 162 USD
3
1% · 10 347 USD
September 2025
Paid to the date: 17% · 175 902 USD
Remaining due payment: 858 815 USD
4
1% · 10 347 USD
October 2025
Paid to the date: 18% · 186 249 USD
Remaining due payment: 848 467 USD
5
1% · 10 347 USD
November 2025
Paid to the date: 19% · 196 596 USD
Remaining due payment: 838 120 USD
6
1% · 10 347 USD
December 2025
Paid to the date: 20% · 206 943 USD
Remaining due payment: 827 773 USD
7
10% · 103 472 USD
January 2026
Paid to the date: 30% · 310 415 USD
Remaining due payment: 724 301 USD
8
1% · 10 347 USD
February 2026
Paid to the date: 31% · 320 762 USD
Remaining due payment: 713 954 USD
9
1% · 10 347 USD
March 2026
Paid to the date: 32% · 331 109 USD
Remaining due payment: 703 607 USD
10
1% · 10 347 USD
April 2026
Paid to the date: 33% · 341 456 USD
Remaining due payment: 693 260 USD
11
1% · 10 347 USD
May 2026
Paid to the date: 34% · 351 804 USD
Remaining due payment: 682 913 USD
12
1% · 10 347 USD
June 2026
Paid to the date: 35% · 362 151 USD
Remaining due payment: 672 566 USD
13
5% · 51 736 USD
July 2026
Paid to the date: 40% · 413 887 USD
Remaining due payment: 620 830 USD
14
1% · 10 347 USD
August 2026
Paid to the date: 41% · 424 234 USD
Remaining due payment: 610 483 USD
15
1% · 10 347 USD
September 2026
Paid to the date: 42% · 434 581 USD
Remaining due payment: 600 136 USD
16
1% · 10 347 USD
October 2026
Paid to the date: 43% · 444 928 USD
Remaining due payment: 589 788 USD
17
1% · 10 347 USD
November 2026
Paid to the date: 44% · 455 275 USD
Remaining due payment: 579 441 USD
18
1% · 10 347 USD
December 2026
Paid to the date: 45% · 465 622 USD
Remaining due payment: 569 094 USD
Resale is available
19
10% · 103 472 USD
January 2027
Paid to the date: 55% · 569 094 USD
Remaining due payment: 465 622 USD
20
1% · 10 347 USD
February 2027
Paid to the date: 56% · 579 441 USD
Remaining due payment: 455 275 USD
21
1% · 10 347 USD
March 2027
Paid to the date: 57% · 589 788 USD
Remaining due payment: 444 928 USD
22
1% · 10 347 USD
April 2027
Paid to the date: 58% · 600 135 USD
Remaining due payment: 434 581 USD
23
1% · 10 347 USD
May 2027
Paid to the date: 59% · 610 483 USD
Remaining due payment: 424 234 USD
24
1% · 10 347 USD
June 2027
Paid to the date: 60% · 620 830 USD
Remaining due payment: 413 887 USD
25
1% · 10 347 USD
July 2027
Paid to the date: 61% · 631 177 USD
Remaining due payment: 403 539 USD
26
1% · 10 347 USD
August 2027
Paid to the date: 62% · 641 524 USD
Remaining due payment: 393 192 USD
27
1% · 10 347 USD
September 2027
Paid to the date: 63% · 651 871 USD
Remaining due payment: 382 845 USD
28
1% · 10 347 USD
October 2027
Paid to the date: 64% · 662 218 USD
Remaining due payment: 372 498 USD
29
1% · 10 347 USD
November 2027
Paid to the date: 65% · 672 566 USD
Remaining due payment: 362 151 USD
30
1% · 10 347 USD
December 2027
Paid to the date: 66% · 682 913 USD
Remaining due payment: 351 804 USD
31
1% · 10 347 USD
January 2028
Paid to the date: 67% · 693 260 USD
Remaining due payment: 341 456 USD
32
1% · 10 347 USD
February 2028
Paid to the date: 68% · 703 607 USD
Remaining due payment: 331 109 USD
33
1% · 10 347 USD
March 2028
Paid to the date: 69% · 713 954 USD
Remaining due payment: 320 762 USD
34
1% · 10 347 USD
April 2028
Paid to the date: 70% · 724 301 USD
Remaining due payment: 310 415 USD
35
1% · 10 347 USD
May 2028
Paid to the date: 71% · 734 649 USD
Remaining due payment: 300 068 USD
36
1% · 10 347 USD
June 2028
Paid to the date: 72% · 744 996 USD
Remaining due payment: 289 721 USD
37
1% · 10 347 USD
July 2028
Paid to the date: 73% · 755 343 USD
Remaining due payment: 279 373 USD
38
1% · 10 347 USD
August 2028
Paid to the date: 74% · 765 690 USD
Remaining due payment: 269 026 USD
39
1% · 10 347 USD
September 2028
Paid to the date: 75% · 776 037 USD
Remaining due payment: 258 679 USD
40
1% · 10 347 USD
October 2028
Paid to the date: 76% · 786 384 USD
Remaining due payment: 248 332 USD
41
1% · 10 347 USD
November 2028
Paid to the date: 77% · 796 732 USD
Remaining due payment: 237 985 USD
42
1% · 10 347 USD
December 2028
Paid to the date: 78% · 807 079 USD
Remaining due payment: 227 638 USD
43
1% · 10 347 USD
January 2029
Paid to the date: 79% · 817 426 USD
Remaining due payment: 217 290 USD
44
1% · 10 347 USD
February 2029
Paid to the date: 80% · 827 773 USD
Remaining due payment: 206 943 USD
45
1% · 10 347 USD
March 2029
Paid to the date: 81% · 838 120 USD
Remaining due payment: 196 596 USD
46
1% · 10 347 USD
April 2029
Paid to the date: 82% · 848 467 USD
Remaining due payment: 186 249 USD
47
1% · 10 347 USD
May 2029
Paid to the date: 83% · 858 815 USD
Remaining due payment: 175 902 USD
48
1% · 10 347 USD
June 2029
Paid to the date: 84% · 869 162 USD
Remaining due payment: 165 555 USD
49
1% · 10 347 USD
July 2029
Paid to the date: 85% · 879 509 USD
Remaining due payment: 155 207 USD
50
1% · 10 347 USD
August 2029
Paid to the date: 86% · 889 856 USD
Remaining due payment: 144 860 USD
51
1% · 10 347 USD
September 2029
Paid to the date: 87% · 900 203 USD
Remaining due payment: 134 513 USD
52
1% · 10 347 USD
October 2029
Paid to the date: 88% · 910 550 USD
Remaining due payment: 124 166 USD
53
1% · 10 347 USD
November 2029
Paid to the date: 89% · 920 898 USD
Remaining due payment: 113 819 USD
54
1% · 10 347 USD
December 2029
Paid to the date: 90% · 931 245 USD
Remaining due payment: 103 472 USD
55
1% · 10 347 USD
January 2030
Paid to the date: 91% · 941 592 USD
Remaining due payment: 93 124 USD
56
1% · 10 347 USD
February 2030
Paid to the date: 92% · 951 939 USD
Remaining due payment: 82 777 USD
57
1% · 10 347 USD
March 2030
Paid to the date: 93% · 962 286 USD
Remaining due payment: 72 430 USD
58
1% · 10 347 USD
April 2030
Paid to the date: 94% · 972 633 USD
Remaining due payment: 62 083 USD
59
1% · 10 347 USD
May 2030
Paid to the date: 95% · 982 981 USD
Remaining due payment: 51 736 USD
60
1% · 10 347 USD
June 2030
Paid to the date: 96% · 993 328 USD
Remaining due payment: 41 389 USD
61
1% · 10 347 USD
July 2030
Paid to the date: 97% · 1 003 675 USD
Remaining due payment: 31 041 USD
62
1% · 10 347 USD
August 2030
Paid to the date: 98% · 1 014 022 USD
Remaining due payment: 20 694 USD
63
1% · 10 347 USD
September 2030
Paid to the date: 99% · 1 024 369 USD
Remaining due payment: 10 347 USD
64
1% · 10 347 USD
October 2030
Paid to the date: 100% · 1 034 716 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.
