Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 98 026 USD
At reservation · July 2025
Paid to the date: 15% · 98 026 USD
Remaining due payment: 555 479 USD
2
1% · 6 535 USD
August 2025
Paid to the date: 16% · 104 561 USD
Remaining due payment: 548 944 USD
3
1% · 6 535 USD
September 2025
Paid to the date: 17% · 111 096 USD
Remaining due payment: 542 409 USD
4
1% · 6 535 USD
October 2025
Paid to the date: 18% · 117 631 USD
Remaining due payment: 535 874 USD
5
1% · 6 535 USD
November 2025
Paid to the date: 19% · 124 166 USD
Remaining due payment: 529 339 USD
6
1% · 6 535 USD
December 2025
Paid to the date: 20% · 130 701 USD
Remaining due payment: 522 804 USD
7
10% · 65 351 USD
January 2026
Paid to the date: 30% · 196 052 USD
Remaining due payment: 457 454 USD
8
1% · 6 535 USD
February 2026
Paid to the date: 31% · 202 587 USD
Remaining due payment: 450 918 USD
9
1% · 6 535 USD
March 2026
Paid to the date: 32% · 209 122 USD
Remaining due payment: 444 383 USD
10
1% · 6 535 USD
April 2026
Paid to the date: 33% · 215 657 USD
Remaining due payment: 437 848 USD
11
1% · 6 535 USD
May 2026
Paid to the date: 34% · 222 192 USD
Remaining due payment: 431 313 USD
12
1% · 6 535 USD
June 2026
Paid to the date: 35% · 228 727 USD
Remaining due payment: 424 778 USD
13
5% · 32 675 USD
July 2026
Paid to the date: 40% · 261 402 USD
Remaining due payment: 392 103 USD
14
1% · 6 535 USD
August 2026
Paid to the date: 41% · 267 937 USD
Remaining due payment: 385 568 USD
15
1% · 6 535 USD
September 2026
Paid to the date: 42% · 274 472 USD
Remaining due payment: 379 033 USD
16
1% · 6 535 USD
October 2026
Paid to the date: 43% · 281 007 USD
Remaining due payment: 372 498 USD
17
1% · 6 535 USD
November 2026
Paid to the date: 44% · 287 542 USD
Remaining due payment: 365 963 USD
18
1% · 6 535 USD
December 2026
Paid to the date: 45% · 294 077 USD
Remaining due payment: 359 428 USD
Resale is available
19
10% · 65 351 USD
January 2027
Paid to the date: 55% · 359 428 USD
Remaining due payment: 294 077 USD
20
1% · 6 535 USD
February 2027
Paid to the date: 56% · 365 963 USD
Remaining due payment: 287 542 USD
21
1% · 6 535 USD
March 2027
Paid to the date: 57% · 372 498 USD
Remaining due payment: 281 007 USD
22
1% · 6 535 USD
April 2027
Paid to the date: 58% · 379 033 USD
Remaining due payment: 274 472 USD
23
1% · 6 535 USD
May 2027
Paid to the date: 59% · 385 568 USD
Remaining due payment: 267 937 USD
24
1% · 6 535 USD
June 2027
Paid to the date: 60% · 392 103 USD
Remaining due payment: 261 402 USD
25
1% · 6 535 USD
July 2027
Paid to the date: 61% · 398 638 USD
Remaining due payment: 254 867 USD
26
1% · 6 535 USD
August 2027
Paid to the date: 62% · 405 173 USD
Remaining due payment: 248 332 USD
27
1% · 6 535 USD
September 2027
Paid to the date: 63% · 411 708 USD
Remaining due payment: 241 797 USD
28
1% · 6 535 USD
October 2027
Paid to the date: 64% · 418 243 USD
Remaining due payment: 235 262 USD
29
1% · 6 535 USD
November 2027
Paid to the date: 65% · 424 778 USD
Remaining due payment: 228 727 USD
30
1% · 6 535 USD
December 2027
Paid to the date: 66% · 431 313 USD
Remaining due payment: 222 192 USD
31
1% · 6 535 USD
January 2028
Paid to the date: 67% · 437 848 USD
Remaining due payment: 215 657 USD
32
1% · 6 535 USD
February 2028
Paid to the date: 68% · 444 383 USD
Remaining due payment: 209 122 USD
33
1% · 6 535 USD
March 2028
Paid to the date: 69% · 450 919 USD
Remaining due payment: 202 587 USD
34
1% · 6 535 USD
April 2028
Paid to the date: 70% · 457 454 USD
Remaining due payment: 196 052 USD
35
1% · 6 535 USD
May 2028
Paid to the date: 71% · 463 989 USD
Remaining due payment: 189 516 USD
36
1% · 6 535 USD
June 2028
Paid to the date: 72% · 470 524 USD
Remaining due payment: 182 981 USD
37
1% · 6 535 USD
July 2028
Paid to the date: 73% · 477 059 USD
Remaining due payment: 176 446 USD
38
1% · 6 535 USD
August 2028
Paid to the date: 74% · 483 594 USD
Remaining due payment: 169 911 USD
39
1% · 6 535 USD
September 2028
Paid to the date: 75% · 490 129 USD
Remaining due payment: 163 376 USD
40
1% · 6 535 USD
October 2028
Paid to the date: 76% · 496 664 USD
Remaining due payment: 156 841 USD
41
1% · 6 535 USD
November 2028
Paid to the date: 77% · 503 199 USD
Remaining due payment: 150 306 USD
42
1% · 6 535 USD
December 2028
Paid to the date: 78% · 509 734 USD
Remaining due payment: 143 771 USD
43
1% · 6 535 USD
January 2029
Paid to the date: 79% · 516 269 USD
Remaining due payment: 137 236 USD
44
1% · 6 535 USD
February 2029
Paid to the date: 80% · 522 804 USD
Remaining due payment: 130 701 USD
45
1% · 6 535 USD
March 2029
Paid to the date: 81% · 529 339 USD
Remaining due payment: 124 166 USD
46
1% · 6 535 USD
April 2029
Paid to the date: 82% · 535 874 USD
Remaining due payment: 117 631 USD
47
1% · 6 535 USD
May 2029
Paid to the date: 83% · 542 409 USD
Remaining due payment: 111 096 USD
48
1% · 6 535 USD
June 2029
Paid to the date: 84% · 548 944 USD
Remaining due payment: 104 561 USD
49
1% · 6 535 USD
July 2029
Paid to the date: 85% · 555 479 USD
Remaining due payment: 98 026 USD
50
1% · 6 535 USD
August 2029
Paid to the date: 86% · 562 014 USD
Remaining due payment: 91 491 USD
51
1% · 6 535 USD
September 2029
Paid to the date: 87% · 568 549 USD
Remaining due payment: 84 956 USD
52
1% · 6 535 USD
October 2029
Paid to the date: 88% · 575 084 USD
Remaining due payment: 78 421 USD
53
1% · 6 535 USD
November 2029
Paid to the date: 89% · 581 620 USD
Remaining due payment: 71 886 USD
54
1% · 6 535 USD
December 2029
Paid to the date: 90% · 588 155 USD
Remaining due payment: 65 351 USD
55
1% · 6 535 USD
January 2030
Paid to the date: 91% · 594 690 USD
Remaining due payment: 58 815 USD
56
1% · 6 535 USD
February 2030
Paid to the date: 92% · 601 225 USD
Remaining due payment: 52 280 USD
57
1% · 6 535 USD
March 2030
Paid to the date: 93% · 607 760 USD
Remaining due payment: 45 745 USD
58
1% · 6 535 USD
April 2030
Paid to the date: 94% · 614 295 USD
Remaining due payment: 39 210 USD
59
1% · 6 535 USD
May 2030
Paid to the date: 95% · 620 830 USD
Remaining due payment: 32 675 USD
60
1% · 6 535 USD
June 2030
Paid to the date: 96% · 627 365 USD
Remaining due payment: 26 140 USD
61
1% · 6 535 USD
July 2030
Paid to the date: 97% · 633 900 USD
Remaining due payment: 19 605 USD
62
1% · 6 535 USD
August 2030
Paid to the date: 98% · 640 435 USD
Remaining due payment: 13 070 USD
63
1% · 6 535 USD
September 2030
Paid to the date: 99% · 646 970 USD
Remaining due payment: 6 535 USD
64
1% · 6 535 USD
October 2030
Paid to the date: 100% · 653 505 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.
