Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 130 701 USD
At reservation · July 2025
Paid to the date: 15% · 130 701 USD
Remaining due payment: 740 639 USD
2
1% · 8 713 USD
August 2025
Paid to the date: 16% · 139 414 USD
Remaining due payment: 731 926 USD
3
1% · 8 713 USD
September 2025
Paid to the date: 17% · 148 128 USD
Remaining due payment: 723 212 USD
4
1% · 8 713 USD
October 2025
Paid to the date: 18% · 156 841 USD
Remaining due payment: 714 499 USD
5
1% · 8 713 USD
November 2025
Paid to the date: 19% · 165 555 USD
Remaining due payment: 705 785 USD
6
1% · 8 713 USD
December 2025
Paid to the date: 20% · 174 268 USD
Remaining due payment: 697 072 USD
7
10% · 87 134 USD
January 2026
Paid to the date: 30% · 261 402 USD
Remaining due payment: 609 938 USD
8
1% · 8 713 USD
February 2026
Paid to the date: 31% · 270 115 USD
Remaining due payment: 601 225 USD
9
1% · 8 713 USD
March 2026
Paid to the date: 32% · 278 829 USD
Remaining due payment: 592 511 USD
10
1% · 8 713 USD
April 2026
Paid to the date: 33% · 287 542 USD
Remaining due payment: 583 798 USD
11
1% · 8 713 USD
May 2026
Paid to the date: 34% · 296 256 USD
Remaining due payment: 575 084 USD
12
1% · 8 713 USD
June 2026
Paid to the date: 35% · 304 969 USD
Remaining due payment: 566 371 USD
13
5% · 43 567 USD
July 2026
Paid to the date: 40% · 348 536 USD
Remaining due payment: 522 804 USD
14
1% · 8 713 USD
August 2026
Paid to the date: 41% · 357 249 USD
Remaining due payment: 514 091 USD
15
1% · 8 713 USD
September 2026
Paid to the date: 42% · 365 963 USD
Remaining due payment: 505 377 USD
16
1% · 8 713 USD
October 2026
Paid to the date: 43% · 374 676 USD
Remaining due payment: 496 664 USD
17
1% · 8 713 USD
November 2026
Paid to the date: 44% · 383 390 USD
Remaining due payment: 487 950 USD
18
1% · 8 713 USD
December 2026
Paid to the date: 45% · 392 103 USD
Remaining due payment: 479 237 USD
Resale is available
19
10% · 87 134 USD
January 2027
Paid to the date: 55% · 479 237 USD
Remaining due payment: 392 103 USD
20
1% · 8 713 USD
February 2027
Paid to the date: 56% · 487 950 USD
Remaining due payment: 383 390 USD
21
1% · 8 713 USD
March 2027
Paid to the date: 57% · 496 664 USD
Remaining due payment: 374 676 USD
22
1% · 8 713 USD
April 2027
Paid to the date: 58% · 505 377 USD
Remaining due payment: 365 963 USD
23
1% · 8 713 USD
May 2027
Paid to the date: 59% · 514 091 USD
Remaining due payment: 357 249 USD
24
1% · 8 713 USD
June 2027
Paid to the date: 60% · 522 804 USD
Remaining due payment: 348 536 USD
25
1% · 8 713 USD
July 2027
Paid to the date: 61% · 531 517 USD
Remaining due payment: 339 823 USD
26
1% · 8 713 USD
August 2027
Paid to the date: 62% · 540 231 USD
Remaining due payment: 331 109 USD
27
1% · 8 713 USD
September 2027
Paid to the date: 63% · 548 944 USD
Remaining due payment: 322 396 USD
28
1% · 8 713 USD
October 2027
Paid to the date: 64% · 557 658 USD
Remaining due payment: 313 682 USD
29
1% · 8 713 USD
November 2027
Paid to the date: 65% · 566 371 USD
Remaining due payment: 304 969 USD
30
1% · 8 713 USD
December 2027
Paid to the date: 66% · 575 084 USD
Remaining due payment: 296 256 USD
31
1% · 8 713 USD
January 2028
Paid to the date: 67% · 583 798 USD
Remaining due payment: 287 542 USD
32
1% · 8 713 USD
February 2028
Paid to the date: 68% · 592 511 USD
Remaining due payment: 278 829 USD
33
1% · 8 713 USD
March 2028
Paid to the date: 69% · 601 225 USD
Remaining due payment: 270 115 USD
34
1% · 8 713 USD
April 2028
Paid to the date: 70% · 609 938 USD
Remaining due payment: 261 402 USD
35
1% · 8 713 USD
May 2028
Paid to the date: 71% · 618 651 USD
Remaining due payment: 252 689 USD
36
1% · 8 713 USD
June 2028
Paid to the date: 72% · 627 365 USD
Remaining due payment: 243 975 USD
37
1% · 8 713 USD
July 2028
Paid to the date: 73% · 636 078 USD
Remaining due payment: 235 262 USD
38
1% · 8 713 USD
August 2028
Paid to the date: 74% · 644 792 USD
Remaining due payment: 226 548 USD
39
1% · 8 713 USD
September 2028
Paid to the date: 75% · 653 505 USD
Remaining due payment: 217 835 USD
40
1% · 8 713 USD
October 2028
Paid to the date: 76% · 662 218 USD
Remaining due payment: 209 122 USD
41
1% · 8 713 USD
November 2028
Paid to the date: 77% · 670 932 USD
Remaining due payment: 200 408 USD
42
1% · 8 713 USD
December 2028
Paid to the date: 78% · 679 645 USD
Remaining due payment: 191 695 USD
43
1% · 8 713 USD
January 2029
Paid to the date: 79% · 688 359 USD
Remaining due payment: 182 981 USD
44
1% · 8 713 USD
February 2029
Paid to the date: 80% · 697 072 USD
Remaining due payment: 174 268 USD
45
1% · 8 713 USD
March 2029
Paid to the date: 81% · 705 785 USD
Remaining due payment: 165 555 USD
46
1% · 8 713 USD
April 2029
Paid to the date: 82% · 714 499 USD
Remaining due payment: 156 841 USD
47
1% · 8 713 USD
May 2029
Paid to the date: 83% · 723 212 USD
Remaining due payment: 148 128 USD
48
1% · 8 713 USD
June 2029
Paid to the date: 84% · 731 926 USD
Remaining due payment: 139 414 USD
49
1% · 8 713 USD
July 2029
Paid to the date: 85% · 740 639 USD
Remaining due payment: 130 701 USD
50
1% · 8 713 USD
August 2029
Paid to the date: 86% · 749 352 USD
Remaining due payment: 121 988 USD
51
1% · 8 713 USD
September 2029
Paid to the date: 87% · 758 066 USD
Remaining due payment: 113 274 USD
52
1% · 8 713 USD
October 2029
Paid to the date: 88% · 766 779 USD
Remaining due payment: 104 561 USD
53
1% · 8 713 USD
November 2029
Paid to the date: 89% · 775 493 USD
Remaining due payment: 95 847 USD
54
1% · 8 713 USD
December 2029
Paid to the date: 90% · 784 206 USD
Remaining due payment: 87 134 USD
55
1% · 8 713 USD
January 2030
Paid to the date: 91% · 792 919 USD
Remaining due payment: 78 421 USD
56
1% · 8 713 USD
February 2030
Paid to the date: 92% · 801 633 USD
Remaining due payment: 69 707 USD
57
1% · 8 713 USD
March 2030
Paid to the date: 93% · 810 346 USD
Remaining due payment: 60 994 USD
58
1% · 8 713 USD
April 2030
Paid to the date: 94% · 819 060 USD
Remaining due payment: 52 280 USD
59
1% · 8 713 USD
May 2030
Paid to the date: 95% · 827 773 USD
Remaining due payment: 43 567 USD
60
1% · 8 713 USD
June 2030
Paid to the date: 96% · 836 487 USD
Remaining due payment: 34 854 USD
61
1% · 8 713 USD
July 2030
Paid to the date: 97% · 845 200 USD
Remaining due payment: 26 140 USD
62
1% · 8 713 USD
August 2030
Paid to the date: 98% · 853 913 USD
Remaining due payment: 17 427 USD
63
1% · 8 713 USD
September 2030
Paid to the date: 99% · 862 627 USD
Remaining due payment: 8 713 USD
64
1% · 8 713 USD
October 2030
Paid to the date: 100% · 871 340 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.
