Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 114 363 USD
At reservation · July 2025
Paid to the date: 15% · 114 363 USD
Remaining due payment: 648 059 USD
2
1% · 7 624 USD
August 2025
Paid to the date: 16% · 121 988 USD
Remaining due payment: 640 435 USD
3
1% · 7 624 USD
September 2025
Paid to the date: 17% · 129 612 USD
Remaining due payment: 632 811 USD
4
1% · 7 624 USD
October 2025
Paid to the date: 18% · 137 236 USD
Remaining due payment: 625 187 USD
5
1% · 7 624 USD
November 2025
Paid to the date: 19% · 144 860 USD
Remaining due payment: 617 562 USD
6
1% · 7 624 USD
December 2025
Paid to the date: 20% · 152 485 USD
Remaining due payment: 609 938 USD
7
10% · 76 242 USD
January 2026
Paid to the date: 30% · 228 727 USD
Remaining due payment: 533 696 USD
8
1% · 7 624 USD
February 2026
Paid to the date: 31% · 236 351 USD
Remaining due payment: 526 072 USD
9
1% · 7 624 USD
March 2026
Paid to the date: 32% · 243 975 USD
Remaining due payment: 518 447 USD
10
1% · 7 624 USD
April 2026
Paid to the date: 33% · 251 599 USD
Remaining due payment: 510 823 USD
11
1% · 7 624 USD
May 2026
Paid to the date: 34% · 259 224 USD
Remaining due payment: 503 199 USD
12
1% · 7 624 USD
June 2026
Paid to the date: 35% · 266 848 USD
Remaining due payment: 495 575 USD
13
5% · 38 121 USD
July 2026
Paid to the date: 40% · 304 969 USD
Remaining due payment: 457 454 USD
14
1% · 7 624 USD
August 2026
Paid to the date: 41% · 312 593 USD
Remaining due payment: 449 829 USD
15
1% · 7 624 USD
September 2026
Paid to the date: 42% · 320 217 USD
Remaining due payment: 442 205 USD
16
1% · 7 624 USD
October 2026
Paid to the date: 43% · 327 842 USD
Remaining due payment: 434 581 USD
17
1% · 7 624 USD
November 2026
Paid to the date: 44% · 335 466 USD
Remaining due payment: 426 957 USD
18
1% · 7 624 USD
December 2026
Paid to the date: 45% · 343 090 USD
Remaining due payment: 419 332 USD
Resale is available
19
10% · 76 242 USD
January 2027
Paid to the date: 55% · 419 332 USD
Remaining due payment: 343 090 USD
20
1% · 7 624 USD
February 2027
Paid to the date: 56% · 426 957 USD
Remaining due payment: 335 466 USD
21
1% · 7 624 USD
March 2027
Paid to the date: 57% · 434 581 USD
Remaining due payment: 327 842 USD
22
1% · 7 624 USD
April 2027
Paid to the date: 58% · 442 205 USD
Remaining due payment: 320 217 USD
23
1% · 7 624 USD
May 2027
Paid to the date: 59% · 449 829 USD
Remaining due payment: 312 593 USD
24
1% · 7 624 USD
June 2027
Paid to the date: 60% · 457 454 USD
Remaining due payment: 304 969 USD
25
1% · 7 624 USD
July 2027
Paid to the date: 61% · 465 078 USD
Remaining due payment: 297 345 USD
26
1% · 7 624 USD
August 2027
Paid to the date: 62% · 472 702 USD
Remaining due payment: 289 721 USD
27
1% · 7 624 USD
September 2027
Paid to the date: 63% · 480 326 USD
Remaining due payment: 282 096 USD
28
1% · 7 624 USD
October 2027
Paid to the date: 64% · 487 950 USD
Remaining due payment: 274 472 USD
29
1% · 7 624 USD
November 2027
Paid to the date: 65% · 495 575 USD
Remaining due payment: 266 848 USD
30
1% · 7 624 USD
December 2027
Paid to the date: 66% · 503 199 USD
Remaining due payment: 259 224 USD
31
1% · 7 624 USD
January 2028
Paid to the date: 67% · 510 823 USD
Remaining due payment: 251 599 USD
32
1% · 7 624 USD
February 2028
Paid to the date: 68% · 518 447 USD
Remaining due payment: 243 975 USD
33
1% · 7 624 USD
March 2028
Paid to the date: 69% · 526 072 USD
Remaining due payment: 236 351 USD
34
1% · 7 624 USD
April 2028
Paid to the date: 70% · 533 696 USD
Remaining due payment: 228 727 USD
35
1% · 7 624 USD
May 2028
Paid to the date: 71% · 541 320 USD
Remaining due payment: 221 103 USD
36
1% · 7 624 USD
June 2028
Paid to the date: 72% · 548 944 USD
Remaining due payment: 213 478 USD
37
1% · 7 624 USD
July 2028
Paid to the date: 73% · 556 568 USD
Remaining due payment: 205 854 USD
38
1% · 7 624 USD
August 2028
Paid to the date: 74% · 564 193 USD
Remaining due payment: 198 230 USD
39
1% · 7 624 USD
September 2028
Paid to the date: 75% · 571 817 USD
Remaining due payment: 190 606 USD
40
1% · 7 624 USD
October 2028
Paid to the date: 76% · 579 441 USD
Remaining due payment: 182 981 USD
41
1% · 7 624 USD
November 2028
Paid to the date: 77% · 587 065 USD
Remaining due payment: 175 357 USD
42
1% · 7 624 USD
December 2028
Paid to the date: 78% · 594 690 USD
Remaining due payment: 167 733 USD
43
1% · 7 624 USD
January 2029
Paid to the date: 79% · 602 314 USD
Remaining due payment: 160 109 USD
44
1% · 7 624 USD
February 2029
Paid to the date: 80% · 609 938 USD
Remaining due payment: 152 485 USD
45
1% · 7 624 USD
March 2029
Paid to the date: 81% · 617 562 USD
Remaining due payment: 144 860 USD
46
1% · 7 624 USD
April 2029
Paid to the date: 82% · 625 187 USD
Remaining due payment: 137 236 USD
47
1% · 7 624 USD
May 2029
Paid to the date: 83% · 632 811 USD
Remaining due payment: 129 612 USD
48
1% · 7 624 USD
June 2029
Paid to the date: 84% · 640 435 USD
Remaining due payment: 121 988 USD
49
1% · 7 624 USD
July 2029
Paid to the date: 85% · 648 059 USD
Remaining due payment: 114 363 USD
50
1% · 7 624 USD
August 2029
Paid to the date: 86% · 655 683 USD
Remaining due payment: 106 739 USD
51
1% · 7 624 USD
September 2029
Paid to the date: 87% · 663 308 USD
Remaining due payment: 99 115 USD
52
1% · 7 624 USD
October 2029
Paid to the date: 88% · 670 932 USD
Remaining due payment: 91 491 USD
53
1% · 7 624 USD
November 2029
Paid to the date: 89% · 678 556 USD
Remaining due payment: 83 866 USD
54
1% · 7 624 USD
December 2029
Paid to the date: 90% · 686 180 USD
Remaining due payment: 76 242 USD
55
1% · 7 624 USD
January 2030
Paid to the date: 91% · 693 805 USD
Remaining due payment: 68 618 USD
56
1% · 7 624 USD
February 2030
Paid to the date: 92% · 701 429 USD
Remaining due payment: 60 994 USD
57
1% · 7 624 USD
March 2030
Paid to the date: 93% · 709 053 USD
Remaining due payment: 53 370 USD
58
1% · 7 624 USD
April 2030
Paid to the date: 94% · 716 677 USD
Remaining due payment: 45 745 USD
59
1% · 7 624 USD
May 2030
Paid to the date: 95% · 724 301 USD
Remaining due payment: 38 121 USD
60
1% · 7 624 USD
June 2030
Paid to the date: 96% · 731 926 USD
Remaining due payment: 30 497 USD
61
1% · 7 624 USD
July 2030
Paid to the date: 97% · 739 550 USD
Remaining due payment: 22 873 USD
62
1% · 7 624 USD
August 2030
Paid to the date: 98% · 747 174 USD
Remaining due payment: 15 248 USD
63
1% · 7 624 USD
September 2030
Paid to the date: 99% · 754 798 USD
Remaining due payment: 7 624 USD
64
1% · 7 624 USD
October 2030
Paid to the date: 100% · 762 423 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.
