Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 106 180 USD
At reservation · July 2025
Paid to the date: 15% · 106 180 USD
Remaining due payment: 601 687 USD
2
1% · 7 079 USD
August 2025
Paid to the date: 16% · 113 259 USD
Remaining due payment: 594 608 USD
3
1% · 7 079 USD
September 2025
Paid to the date: 17% · 120 337 USD
Remaining due payment: 587 529 USD
4
1% · 7 079 USD
October 2025
Paid to the date: 18% · 127 416 USD
Remaining due payment: 580 451 USD
5
1% · 7 079 USD
November 2025
Paid to the date: 19% · 134 495 USD
Remaining due payment: 573 372 USD
6
1% · 7 079 USD
December 2025
Paid to the date: 20% · 141 573 USD
Remaining due payment: 566 293 USD
7
10% · 70 787 USD
January 2026
Paid to the date: 30% · 212 360 USD
Remaining due payment: 495 507 USD
8
1% · 7 079 USD
February 2026
Paid to the date: 31% · 219 439 USD
Remaining due payment: 488 428 USD
9
1% · 7 079 USD
March 2026
Paid to the date: 32% · 226 517 USD
Remaining due payment: 481 349 USD
10
1% · 7 079 USD
April 2026
Paid to the date: 33% · 233 596 USD
Remaining due payment: 474 271 USD
11
1% · 7 079 USD
May 2026
Paid to the date: 34% · 240 675 USD
Remaining due payment: 467 192 USD
12
1% · 7 079 USD
June 2026
Paid to the date: 35% · 247 753 USD
Remaining due payment: 460 113 USD
13
5% · 35 393 USD
July 2026
Paid to the date: 40% · 283 147 USD
Remaining due payment: 424 720 USD
14
1% · 7 079 USD
August 2026
Paid to the date: 41% · 290 225 USD
Remaining due payment: 417 641 USD
15
1% · 7 079 USD
September 2026
Paid to the date: 42% · 297 304 USD
Remaining due payment: 410 563 USD
16
1% · 7 079 USD
October 2026
Paid to the date: 43% · 304 383 USD
Remaining due payment: 403 484 USD
17
1% · 7 079 USD
November 2026
Paid to the date: 44% · 311 461 USD
Remaining due payment: 396 405 USD
18
1% · 7 079 USD
December 2026
Paid to the date: 45% · 318 540 USD
Remaining due payment: 389 327 USD
Resale is available
19
10% · 70 787 USD
January 2027
Paid to the date: 55% · 389 327 USD
Remaining due payment: 318 540 USD
20
1% · 7 079 USD
February 2027
Paid to the date: 56% · 396 405 USD
Remaining due payment: 311 461 USD
21
1% · 7 079 USD
March 2027
Paid to the date: 57% · 403 484 USD
Remaining due payment: 304 383 USD
22
1% · 7 079 USD
April 2027
Paid to the date: 58% · 410 563 USD
Remaining due payment: 297 304 USD
23
1% · 7 079 USD
May 2027
Paid to the date: 59% · 417 641 USD
Remaining due payment: 290 225 USD
24
1% · 7 079 USD
June 2027
Paid to the date: 60% · 424 720 USD
Remaining due payment: 283 147 USD
25
1% · 7 079 USD
July 2027
Paid to the date: 61% · 431 799 USD
Remaining due payment: 276 068 USD
26
1% · 7 079 USD
August 2027
Paid to the date: 62% · 438 877 USD
Remaining due payment: 268 989 USD
27
1% · 7 079 USD
September 2027
Paid to the date: 63% · 445 956 USD
Remaining due payment: 261 911 USD
28
1% · 7 079 USD
October 2027
Paid to the date: 64% · 453 035 USD
Remaining due payment: 254 832 USD
29
1% · 7 079 USD
November 2027
Paid to the date: 65% · 460 113 USD
Remaining due payment: 247 753 USD
30
1% · 7 079 USD
December 2027
Paid to the date: 66% · 467 192 USD
Remaining due payment: 240 675 USD
31
1% · 7 079 USD
January 2028
Paid to the date: 67% · 474 271 USD
Remaining due payment: 233 596 USD
32
1% · 7 079 USD
February 2028
Paid to the date: 68% · 481 349 USD
Remaining due payment: 226 517 USD
33
1% · 7 079 USD
March 2028
Paid to the date: 69% · 488 428 USD
Remaining due payment: 219 439 USD
34
1% · 7 079 USD
April 2028
Paid to the date: 70% · 495 507 USD
Remaining due payment: 212 360 USD
35
1% · 7 079 USD
May 2028
Paid to the date: 71% · 502 585 USD
Remaining due payment: 205 281 USD
36
1% · 7 079 USD
June 2028
Paid to the date: 72% · 509 664 USD
Remaining due payment: 198 203 USD
37
1% · 7 079 USD
July 2028
Paid to the date: 73% · 516 743 USD
Remaining due payment: 191 124 USD
38
1% · 7 079 USD
August 2028
Paid to the date: 74% · 523 821 USD
Remaining due payment: 184 045 USD
39
1% · 7 079 USD
September 2028
Paid to the date: 75% · 530 900 USD
Remaining due payment: 176 967 USD
40
1% · 7 079 USD
October 2028
Paid to the date: 76% · 537 979 USD
Remaining due payment: 169 888 USD
41
1% · 7 079 USD
November 2028
Paid to the date: 77% · 545 057 USD
Remaining due payment: 162 809 USD
42
1% · 7 079 USD
December 2028
Paid to the date: 78% · 552 136 USD
Remaining due payment: 155 731 USD
43
1% · 7 079 USD
January 2029
Paid to the date: 79% · 559 215 USD
Remaining due payment: 148 652 USD
44
1% · 7 079 USD
February 2029
Paid to the date: 80% · 566 293 USD
Remaining due payment: 141 573 USD
45
1% · 7 079 USD
March 2029
Paid to the date: 81% · 573 372 USD
Remaining due payment: 134 495 USD
46
1% · 7 079 USD
April 2029
Paid to the date: 82% · 580 451 USD
Remaining due payment: 127 416 USD
47
1% · 7 079 USD
May 2029
Paid to the date: 83% · 587 529 USD
Remaining due payment: 120 337 USD
48
1% · 7 079 USD
June 2029
Paid to the date: 84% · 594 608 USD
Remaining due payment: 113 259 USD
49
1% · 7 079 USD
July 2029
Paid to the date: 85% · 601 687 USD
Remaining due payment: 106 180 USD
50
1% · 7 079 USD
August 2029
Paid to the date: 86% · 608 765 USD
Remaining due payment: 99 101 USD
51
1% · 7 079 USD
September 2029
Paid to the date: 87% · 615 844 USD
Remaining due payment: 92 023 USD
52
1% · 7 079 USD
October 2029
Paid to the date: 88% · 622 923 USD
Remaining due payment: 84 944 USD
53
1% · 7 079 USD
November 2029
Paid to the date: 89% · 630 001 USD
Remaining due payment: 77 865 USD
54
1% · 7 079 USD
December 2029
Paid to the date: 90% · 637 080 USD
Remaining due payment: 70 787 USD
55
1% · 7 079 USD
January 2030
Paid to the date: 91% · 644 159 USD
Remaining due payment: 63 708 USD
56
1% · 7 079 USD
February 2030
Paid to the date: 92% · 651 237 USD
Remaining due payment: 56 629 USD
57
1% · 7 079 USD
March 2030
Paid to the date: 93% · 658 316 USD
Remaining due payment: 49 551 USD
58
1% · 7 079 USD
April 2030
Paid to the date: 94% · 665 395 USD
Remaining due payment: 42 472 USD
59
1% · 7 079 USD
May 2030
Paid to the date: 95% · 672 473 USD
Remaining due payment: 35 393 USD
60
1% · 7 079 USD
June 2030
Paid to the date: 96% · 679 552 USD
Remaining due payment: 28 315 USD
61
1% · 7 079 USD
July 2030
Paid to the date: 97% · 686 631 USD
Remaining due payment: 21 236 USD
62
1% · 7 079 USD
August 2030
Paid to the date: 98% · 693 709 USD
Remaining due payment: 14 157 USD
63
1% · 7 079 USD
September 2030
Paid to the date: 99% · 700 788 USD
Remaining due payment: 7 079 USD
64
1% · 7 079 USD
October 2030
Paid to the date: 100% · 707 867 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.
