Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 112 307 USD
At reservation · July 2025
Paid to the date: 15% · 112 307 USD
Remaining due payment: 636 405 USD
2
1% · 7 487 USD
August 2025
Paid to the date: 16% · 119 794 USD
Remaining due payment: 628 918 USD
3
1% · 7 487 USD
September 2025
Paid to the date: 17% · 127 281 USD
Remaining due payment: 621 431 USD
4
1% · 7 487 USD
October 2025
Paid to the date: 18% · 134 768 USD
Remaining due payment: 613 944 USD
5
1% · 7 487 USD
November 2025
Paid to the date: 19% · 142 255 USD
Remaining due payment: 606 457 USD
6
1% · 7 487 USD
December 2025
Paid to the date: 20% · 149 742 USD
Remaining due payment: 598 970 USD
7
10% · 74 871 USD
January 2026
Paid to the date: 30% · 224 614 USD
Remaining due payment: 524 098 USD
8
1% · 7 487 USD
February 2026
Paid to the date: 31% · 232 101 USD
Remaining due payment: 516 611 USD
9
1% · 7 487 USD
March 2026
Paid to the date: 32% · 239 588 USD
Remaining due payment: 509 124 USD
10
1% · 7 487 USD
April 2026
Paid to the date: 33% · 247 075 USD
Remaining due payment: 501 637 USD
11
1% · 7 487 USD
May 2026
Paid to the date: 34% · 254 562 USD
Remaining due payment: 494 150 USD
12
1% · 7 487 USD
June 2026
Paid to the date: 35% · 262 049 USD
Remaining due payment: 486 663 USD
13
5% · 37 436 USD
July 2026
Paid to the date: 40% · 299 485 USD
Remaining due payment: 449 227 USD
14
1% · 7 487 USD
August 2026
Paid to the date: 41% · 306 972 USD
Remaining due payment: 441 740 USD
15
1% · 7 487 USD
September 2026
Paid to the date: 42% · 314 459 USD
Remaining due payment: 434 253 USD
16
1% · 7 487 USD
October 2026
Paid to the date: 43% · 321 946 USD
Remaining due payment: 426 766 USD
17
1% · 7 487 USD
November 2026
Paid to the date: 44% · 329 433 USD
Remaining due payment: 419 279 USD
18
1% · 7 487 USD
December 2026
Paid to the date: 45% · 336 920 USD
Remaining due payment: 411 792 USD
Resale is available
19
10% · 74 871 USD
January 2027
Paid to the date: 55% · 411 792 USD
Remaining due payment: 336 920 USD
20
1% · 7 487 USD
February 2027
Paid to the date: 56% · 419 279 USD
Remaining due payment: 329 433 USD
21
1% · 7 487 USD
March 2027
Paid to the date: 57% · 426 766 USD
Remaining due payment: 321 946 USD
22
1% · 7 487 USD
April 2027
Paid to the date: 58% · 434 253 USD
Remaining due payment: 314 459 USD
23
1% · 7 487 USD
May 2027
Paid to the date: 59% · 441 740 USD
Remaining due payment: 306 972 USD
24
1% · 7 487 USD
June 2027
Paid to the date: 60% · 449 227 USD
Remaining due payment: 299 485 USD
25
1% · 7 487 USD
July 2027
Paid to the date: 61% · 456 714 USD
Remaining due payment: 291 998 USD
26
1% · 7 487 USD
August 2027
Paid to the date: 62% · 464 201 USD
Remaining due payment: 284 511 USD
27
1% · 7 487 USD
September 2027
Paid to the date: 63% · 471 688 USD
Remaining due payment: 277 023 USD
28
1% · 7 487 USD
October 2027
Paid to the date: 64% · 479 176 USD
Remaining due payment: 269 536 USD
29
1% · 7 487 USD
November 2027
Paid to the date: 65% · 486 663 USD
Remaining due payment: 262 049 USD
30
1% · 7 487 USD
December 2027
Paid to the date: 66% · 494 150 USD
Remaining due payment: 254 562 USD
31
1% · 7 487 USD
January 2028
Paid to the date: 67% · 501 637 USD
Remaining due payment: 247 075 USD
32
1% · 7 487 USD
February 2028
Paid to the date: 68% · 509 124 USD
Remaining due payment: 239 588 USD
33
1% · 7 487 USD
March 2028
Paid to the date: 69% · 516 611 USD
Remaining due payment: 232 101 USD
34
1% · 7 487 USD
April 2028
Paid to the date: 70% · 524 098 USD
Remaining due payment: 224 614 USD
35
1% · 7 487 USD
May 2028
Paid to the date: 71% · 531 585 USD
Remaining due payment: 217 126 USD
36
1% · 7 487 USD
June 2028
Paid to the date: 72% · 539 073 USD
Remaining due payment: 209 639 USD
37
1% · 7 487 USD
July 2028
Paid to the date: 73% · 546 560 USD
Remaining due payment: 202 152 USD
38
1% · 7 487 USD
August 2028
Paid to the date: 74% · 554 047 USD
Remaining due payment: 194 665 USD
39
1% · 7 487 USD
September 2028
Paid to the date: 75% · 561 534 USD
Remaining due payment: 187 178 USD
40
1% · 7 487 USD
October 2028
Paid to the date: 76% · 569 021 USD
Remaining due payment: 179 691 USD
41
1% · 7 487 USD
November 2028
Paid to the date: 77% · 576 508 USD
Remaining due payment: 172 204 USD
42
1% · 7 487 USD
December 2028
Paid to the date: 78% · 583 995 USD
Remaining due payment: 164 717 USD
43
1% · 7 487 USD
January 2029
Paid to the date: 79% · 591 482 USD
Remaining due payment: 157 230 USD
44
1% · 7 487 USD
February 2029
Paid to the date: 80% · 598 970 USD
Remaining due payment: 149 742 USD
45
1% · 7 487 USD
March 2029
Paid to the date: 81% · 606 457 USD
Remaining due payment: 142 255 USD
46
1% · 7 487 USD
April 2029
Paid to the date: 82% · 613 944 USD
Remaining due payment: 134 768 USD
47
1% · 7 487 USD
May 2029
Paid to the date: 83% · 621 431 USD
Remaining due payment: 127 281 USD
48
1% · 7 487 USD
June 2029
Paid to the date: 84% · 628 918 USD
Remaining due payment: 119 794 USD
49
1% · 7 487 USD
July 2029
Paid to the date: 85% · 636 405 USD
Remaining due payment: 112 307 USD
50
1% · 7 487 USD
August 2029
Paid to the date: 86% · 643 892 USD
Remaining due payment: 104 820 USD
51
1% · 7 487 USD
September 2029
Paid to the date: 87% · 651 379 USD
Remaining due payment: 97 333 USD
52
1% · 7 487 USD
October 2029
Paid to the date: 88% · 658 866 USD
Remaining due payment: 89 845 USD
53
1% · 7 487 USD
November 2029
Paid to the date: 89% · 666 354 USD
Remaining due payment: 82 358 USD
54
1% · 7 487 USD
December 2029
Paid to the date: 90% · 673 841 USD
Remaining due payment: 74 871 USD
55
1% · 7 487 USD
January 2030
Paid to the date: 91% · 681 328 USD
Remaining due payment: 67 384 USD
56
1% · 7 487 USD
February 2030
Paid to the date: 92% · 688 815 USD
Remaining due payment: 59 897 USD
57
1% · 7 487 USD
March 2030
Paid to the date: 93% · 696 302 USD
Remaining due payment: 52 410 USD
58
1% · 7 487 USD
April 2030
Paid to the date: 94% · 703 789 USD
Remaining due payment: 44 923 USD
59
1% · 7 487 USD
May 2030
Paid to the date: 95% · 711 276 USD
Remaining due payment: 37 436 USD
60
1% · 7 487 USD
June 2030
Paid to the date: 96% · 718 763 USD
Remaining due payment: 29 948 USD
61
1% · 7 487 USD
July 2030
Paid to the date: 97% · 726 251 USD
Remaining due payment: 22 461 USD
62
1% · 7 487 USD
August 2030
Paid to the date: 98% · 733 738 USD
Remaining due payment: 14 974 USD
63
1% · 7 487 USD
September 2030
Paid to the date: 99% · 741 225 USD
Remaining due payment: 7 487 USD
64
1% · 7 487 USD
October 2030
Paid to the date: 100% · 748 712 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.
