Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 112 306 USD
At reservation · October 2025
Paid to the date: 15% · 112 306 USD
Remaining due payment: 636 403 USD
2
1% · 7 487 USD
November 2025
Paid to the date: 16% · 119 793 USD
Remaining due payment: 628 916 USD
3
1% · 7 487 USD
December 2025
Paid to the date: 17% · 127 281 USD
Remaining due payment: 621 429 USD
4
1% · 7 487 USD
January 2026
Paid to the date: 18% · 134 768 USD
Remaining due payment: 613 942 USD
5
1% · 7 487 USD
February 2026
Paid to the date: 19% · 142 255 USD
Remaining due payment: 606 454 USD
6
1% · 7 487 USD
March 2026
Paid to the date: 20% · 149 742 USD
Remaining due payment: 598 967 USD
7
10% · 74 871 USD
April 2026
Paid to the date: 30% · 224 613 USD
Remaining due payment: 524 096 USD
8
1% · 7 487 USD
May 2026
Paid to the date: 31% · 232 100 USD
Remaining due payment: 516 609 USD
9
1% · 7 487 USD
June 2026
Paid to the date: 32% · 239 587 USD
Remaining due payment: 509 122 USD
10
1% · 7 487 USD
July 2026
Paid to the date: 33% · 247 074 USD
Remaining due payment: 501 635 USD
11
1% · 7 487 USD
August 2026
Paid to the date: 34% · 254 561 USD
Remaining due payment: 494 148 USD
12
1% · 7 487 USD
September 2026
Paid to the date: 35% · 262 048 USD
Remaining due payment: 486 661 USD
13
5% · 37 435 USD
October 2026
Paid to the date: 40% · 299 484 USD
Remaining due payment: 449 226 USD
14
1% · 7 487 USD
November 2026
Paid to the date: 41% · 306 971 USD
Remaining due payment: 441 738 USD
15
1% · 7 487 USD
December 2026
Paid to the date: 42% · 314 458 USD
Remaining due payment: 434 251 USD
16
1% · 7 487 USD
January 2027
Paid to the date: 43% · 321 945 USD
Remaining due payment: 426 764 USD
17
1% · 7 487 USD
February 2027
Paid to the date: 44% · 329 432 USD
Remaining due payment: 419 277 USD
18
1% · 7 487 USD
March 2027
Paid to the date: 45% · 336 919 USD
Remaining due payment: 411 790 USD
Resale is available
19
10% · 74 871 USD
April 2027
Paid to the date: 55% · 411 790 USD
Remaining due payment: 336 919 USD
20
1% · 7 487 USD
May 2027
Paid to the date: 56% · 419 277 USD
Remaining due payment: 329 432 USD
21
1% · 7 487 USD
June 2027
Paid to the date: 57% · 426 764 USD
Remaining due payment: 321 945 USD
22
1% · 7 487 USD
July 2027
Paid to the date: 58% · 434 251 USD
Remaining due payment: 314 458 USD
23
1% · 7 487 USD
August 2027
Paid to the date: 59% · 441 738 USD
Remaining due payment: 306 971 USD
24
1% · 7 487 USD
September 2027
Paid to the date: 60% · 449 226 USD
Remaining due payment: 299 484 USD
25
1% · 7 487 USD
October 2027
Paid to the date: 61% · 456 713 USD
Remaining due payment: 291 997 USD
26
1% · 7 487 USD
November 2027
Paid to the date: 62% · 464 200 USD
Remaining due payment: 284 510 USD
27
1% · 7 487 USD
December 2027
Paid to the date: 63% · 471 687 USD
Remaining due payment: 277 022 USD
28
1% · 7 487 USD
January 2028
Paid to the date: 64% · 479 174 USD
Remaining due payment: 269 535 USD
29
1% · 7 487 USD
February 2028
Paid to the date: 65% · 486 661 USD
Remaining due payment: 262 048 USD
30
1% · 7 487 USD
March 2028
Paid to the date: 66% · 494 148 USD
Remaining due payment: 254 561 USD
31
1% · 7 487 USD
April 2028
Paid to the date: 67% · 501 635 USD
Remaining due payment: 247 074 USD
32
1% · 7 487 USD
May 2028
Paid to the date: 68% · 509 122 USD
Remaining due payment: 239 587 USD
33
1% · 7 487 USD
June 2028
Paid to the date: 69% · 516 609 USD
Remaining due payment: 232 100 USD
34
1% · 7 487 USD
July 2028
Paid to the date: 70% · 524 096 USD
Remaining due payment: 224 613 USD
35
1% · 7 487 USD
August 2028
Paid to the date: 71% · 531 584 USD
Remaining due payment: 217 126 USD
36
1% · 7 487 USD
September 2028
Paid to the date: 72% · 539 071 USD
Remaining due payment: 209 639 USD
37
1% · 7 487 USD
October 2028
Paid to the date: 73% · 546 558 USD
Remaining due payment: 202 152 USD
38
1% · 7 487 USD
November 2028
Paid to the date: 74% · 554 045 USD
Remaining due payment: 194 664 USD
39
1% · 7 487 USD
December 2028
Paid to the date: 75% · 561 532 USD
Remaining due payment: 187 177 USD
40
1% · 7 487 USD
January 2029
Paid to the date: 76% · 569 019 USD
Remaining due payment: 179 690 USD
41
1% · 7 487 USD
February 2029
Paid to the date: 77% · 576 506 USD
Remaining due payment: 172 203 USD
42
1% · 7 487 USD
March 2029
Paid to the date: 78% · 583 993 USD
Remaining due payment: 164 716 USD
43
1% · 7 487 USD
April 2029
Paid to the date: 79% · 591 480 USD
Remaining due payment: 157 229 USD
44
1% · 7 487 USD
May 2029
Paid to the date: 80% · 598 967 USD
Remaining due payment: 149 742 USD
45
1% · 7 487 USD
June 2029
Paid to the date: 81% · 606 454 USD
Remaining due payment: 142 255 USD
46
1% · 7 487 USD
July 2029
Paid to the date: 82% · 613 942 USD
Remaining due payment: 134 768 USD
47
1% · 7 487 USD
August 2029
Paid to the date: 83% · 621 429 USD
Remaining due payment: 127 281 USD
48
1% · 7 487 USD
September 2029
Paid to the date: 84% · 628 916 USD
Remaining due payment: 119 793 USD
49
1% · 7 487 USD
October 2029
Paid to the date: 85% · 636 403 USD
Remaining due payment: 112 306 USD
50
1% · 7 487 USD
November 2029
Paid to the date: 86% · 643 890 USD
Remaining due payment: 104 819 USD
51
1% · 7 487 USD
December 2029
Paid to the date: 87% · 651 377 USD
Remaining due payment: 97 332 USD
52
1% · 7 487 USD
January 2030
Paid to the date: 88% · 658 864 USD
Remaining due payment: 89 845 USD
53
1% · 7 487 USD
February 2030
Paid to the date: 89% · 666 351 USD
Remaining due payment: 82 358 USD
54
1% · 7 487 USD
March 2030
Paid to the date: 90% · 673 838 USD
Remaining due payment: 74 871 USD
55
1% · 7 487 USD
April 2030
Paid to the date: 91% · 681 325 USD
Remaining due payment: 67 384 USD
56
1% · 7 487 USD
May 2030
Paid to the date: 92% · 688 812 USD
Remaining due payment: 59 897 USD
57
1% · 7 487 USD
June 2030
Paid to the date: 93% · 696 300 USD
Remaining due payment: 52 410 USD
58
1% · 7 487 USD
July 2030
Paid to the date: 94% · 703 787 USD
Remaining due payment: 44 923 USD
59
1% · 7 487 USD
August 2030
Paid to the date: 95% · 711 274 USD
Remaining due payment: 37 435 USD
60
1% · 7 487 USD
September 2030
Paid to the date: 96% · 718 761 USD
Remaining due payment: 29 948 USD
61
1% · 7 487 USD
October 2030
Paid to the date: 97% · 726 248 USD
Remaining due payment: 22 461 USD
62
1% · 7 487 USD
November 2030
Paid to the date: 98% · 733 735 USD
Remaining due payment: 14 974 USD
63
1% · 7 487 USD
December 2030
Paid to the date: 99% · 741 222 USD
Remaining due payment: 7 487 USD
64
1% · 7 487 USD
January 2031
Paid to the date: 100% · 748 709 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.
