Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 110 279 USD
At reservation · July 2025
Paid to the date: 15% · 110 279 USD
Remaining due payment: 624 914 USD
2
1% · 7 352 USD
August 2025
Paid to the date: 16% · 117 631 USD
Remaining due payment: 617 562 USD
3
1% · 7 352 USD
September 2025
Paid to the date: 17% · 124 983 USD
Remaining due payment: 610 210 USD
4
1% · 7 352 USD
October 2025
Paid to the date: 18% · 132 335 USD
Remaining due payment: 602 858 USD
5
1% · 7 352 USD
November 2025
Paid to the date: 19% · 139 687 USD
Remaining due payment: 595 507 USD
6
1% · 7 352 USD
December 2025
Paid to the date: 20% · 147 039 USD
Remaining due payment: 588 155 USD
7
10% · 73 519 USD
January 2026
Paid to the date: 30% · 220 558 USD
Remaining due payment: 514 635 USD
8
1% · 7 352 USD
February 2026
Paid to the date: 31% · 227 910 USD
Remaining due payment: 507 283 USD
9
1% · 7 352 USD
March 2026
Paid to the date: 32% · 235 262 USD
Remaining due payment: 499 931 USD
10
1% · 7 352 USD
April 2026
Paid to the date: 33% · 242 614 USD
Remaining due payment: 492 579 USD
11
1% · 7 352 USD
May 2026
Paid to the date: 34% · 249 966 USD
Remaining due payment: 485 228 USD
12
1% · 7 352 USD
June 2026
Paid to the date: 35% · 257 318 USD
Remaining due payment: 477 876 USD
13
5% · 36 760 USD
July 2026
Paid to the date: 40% · 294 077 USD
Remaining due payment: 441 116 USD
14
1% · 7 352 USD
August 2026
Paid to the date: 41% · 301 429 USD
Remaining due payment: 433 764 USD
15
1% · 7 352 USD
September 2026
Paid to the date: 42% · 308 781 USD
Remaining due payment: 426 412 USD
16
1% · 7 352 USD
October 2026
Paid to the date: 43% · 316 133 USD
Remaining due payment: 419 060 USD
17
1% · 7 352 USD
November 2026
Paid to the date: 44% · 323 485 USD
Remaining due payment: 411 708 USD
18
1% · 7 352 USD
December 2026
Paid to the date: 45% · 330 837 USD
Remaining due payment: 404 356 USD
Resale is available
19
10% · 73 519 USD
January 2027
Paid to the date: 55% · 404 356 USD
Remaining due payment: 330 837 USD
20
1% · 7 352 USD
February 2027
Paid to the date: 56% · 411 708 USD
Remaining due payment: 323 485 USD
21
1% · 7 352 USD
March 2027
Paid to the date: 57% · 419 060 USD
Remaining due payment: 316 133 USD
22
1% · 7 352 USD
April 2027
Paid to the date: 58% · 426 412 USD
Remaining due payment: 308 781 USD
23
1% · 7 352 USD
May 2027
Paid to the date: 59% · 433 764 USD
Remaining due payment: 301 429 USD
24
1% · 7 352 USD
June 2027
Paid to the date: 60% · 441 116 USD
Remaining due payment: 294 077 USD
25
1% · 7 352 USD
July 2027
Paid to the date: 61% · 448 468 USD
Remaining due payment: 286 725 USD
26
1% · 7 352 USD
August 2027
Paid to the date: 62% · 455 820 USD
Remaining due payment: 279 373 USD
27
1% · 7 352 USD
September 2027
Paid to the date: 63% · 463 172 USD
Remaining due payment: 272 021 USD
28
1% · 7 352 USD
October 2027
Paid to the date: 64% · 470 524 USD
Remaining due payment: 264 670 USD
29
1% · 7 352 USD
November 2027
Paid to the date: 65% · 477 876 USD
Remaining due payment: 257 318 USD
30
1% · 7 352 USD
December 2027
Paid to the date: 66% · 485 228 USD
Remaining due payment: 249 966 USD
31
1% · 7 352 USD
January 2028
Paid to the date: 67% · 492 579 USD
Remaining due payment: 242 614 USD
32
1% · 7 352 USD
February 2028
Paid to the date: 68% · 499 931 USD
Remaining due payment: 235 262 USD
33
1% · 7 352 USD
March 2028
Paid to the date: 69% · 507 283 USD
Remaining due payment: 227 910 USD
34
1% · 7 352 USD
April 2028
Paid to the date: 70% · 514 635 USD
Remaining due payment: 220 558 USD
35
1% · 7 352 USD
May 2028
Paid to the date: 71% · 521 987 USD
Remaining due payment: 213 206 USD
36
1% · 7 352 USD
June 2028
Paid to the date: 72% · 529 339 USD
Remaining due payment: 205 854 USD
37
1% · 7 352 USD
July 2028
Paid to the date: 73% · 536 691 USD
Remaining due payment: 198 502 USD
38
1% · 7 352 USD
August 2028
Paid to the date: 74% · 544 043 USD
Remaining due payment: 191 150 USD
39
1% · 7 352 USD
September 2028
Paid to the date: 75% · 551 395 USD
Remaining due payment: 183 798 USD
40
1% · 7 352 USD
October 2028
Paid to the date: 76% · 558 747 USD
Remaining due payment: 176 446 USD
41
1% · 7 352 USD
November 2028
Paid to the date: 77% · 566 099 USD
Remaining due payment: 169 094 USD
42
1% · 7 352 USD
December 2028
Paid to the date: 78% · 573 451 USD
Remaining due payment: 161 743 USD
43
1% · 7 352 USD
January 2029
Paid to the date: 79% · 580 803 USD
Remaining due payment: 154 391 USD
44
1% · 7 352 USD
February 2029
Paid to the date: 80% · 588 155 USD
Remaining due payment: 147 039 USD
45
1% · 7 352 USD
March 2029
Paid to the date: 81% · 595 507 USD
Remaining due payment: 139 687 USD
46
1% · 7 352 USD
April 2029
Paid to the date: 82% · 602 858 USD
Remaining due payment: 132 335 USD
47
1% · 7 352 USD
May 2029
Paid to the date: 83% · 610 210 USD
Remaining due payment: 124 983 USD
48
1% · 7 352 USD
June 2029
Paid to the date: 84% · 617 562 USD
Remaining due payment: 117 631 USD
49
1% · 7 352 USD
July 2029
Paid to the date: 85% · 624 914 USD
Remaining due payment: 110 279 USD
50
1% · 7 352 USD
August 2029
Paid to the date: 86% · 632 266 USD
Remaining due payment: 102 927 USD
51
1% · 7 352 USD
September 2029
Paid to the date: 87% · 639 618 USD
Remaining due payment: 95 575 USD
52
1% · 7 352 USD
October 2029
Paid to the date: 88% · 646 970 USD
Remaining due payment: 88 223 USD
53
1% · 7 352 USD
November 2029
Paid to the date: 89% · 654 322 USD
Remaining due payment: 80 871 USD
54
1% · 7 352 USD
December 2029
Paid to the date: 90% · 661 674 USD
Remaining due payment: 73 519 USD
55
1% · 7 352 USD
January 2030
Paid to the date: 91% · 669 026 USD
Remaining due payment: 66 167 USD
56
1% · 7 352 USD
February 2030
Paid to the date: 92% · 676 378 USD
Remaining due payment: 58 815 USD
57
1% · 7 352 USD
March 2030
Paid to the date: 93% · 683 730 USD
Remaining due payment: 51 464 USD
58
1% · 7 352 USD
April 2030
Paid to the date: 94% · 691 082 USD
Remaining due payment: 44 112 USD
59
1% · 7 352 USD
May 2030
Paid to the date: 95% · 698 434 USD
Remaining due payment: 36 760 USD
60
1% · 7 352 USD
June 2030
Paid to the date: 96% · 705 785 USD
Remaining due payment: 29 408 USD
61
1% · 7 352 USD
July 2030
Paid to the date: 97% · 713 137 USD
Remaining due payment: 22 056 USD
62
1% · 7 352 USD
August 2030
Paid to the date: 98% · 720 489 USD
Remaining due payment: 14 704 USD
63
1% · 7 352 USD
September 2030
Paid to the date: 99% · 727 841 USD
Remaining due payment: 7 352 USD
64
1% · 7 352 USD
October 2030
Paid to the date: 100% · 735 193 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.
