Payment plan
Realiste’s Preliminary estimate based on date of handover
1
15% · 114 347 USD
At reservation · July 2025
Paid to the date: 15% · 114 347 USD
Remaining due payment: 647 964 USD
2
1% · 7 623 USD
August 2025
Paid to the date: 16% · 121 970 USD
Remaining due payment: 640 341 USD
3
1% · 7 623 USD
September 2025
Paid to the date: 17% · 129 593 USD
Remaining due payment: 632 718 USD
4
1% · 7 623 USD
October 2025
Paid to the date: 18% · 137 216 USD
Remaining due payment: 625 095 USD
5
1% · 7 623 USD
November 2025
Paid to the date: 19% · 144 839 USD
Remaining due payment: 617 472 USD
6
1% · 7 623 USD
December 2025
Paid to the date: 20% · 152 462 USD
Remaining due payment: 609 849 USD
7
10% · 76 231 USD
January 2026
Paid to the date: 30% · 228 693 USD
Remaining due payment: 533 618 USD
8
1% · 7 623 USD
February 2026
Paid to the date: 31% · 236 316 USD
Remaining due payment: 525 995 USD
9
1% · 7 623 USD
March 2026
Paid to the date: 32% · 243 939 USD
Remaining due payment: 518 371 USD
10
1% · 7 623 USD
April 2026
Paid to the date: 33% · 251 563 USD
Remaining due payment: 510 748 USD
11
1% · 7 623 USD
May 2026
Paid to the date: 34% · 259 186 USD
Remaining due payment: 503 125 USD
12
1% · 7 623 USD
June 2026
Paid to the date: 35% · 266 809 USD
Remaining due payment: 495 502 USD
13
5% · 38 116 USD
July 2026
Paid to the date: 40% · 304 924 USD
Remaining due payment: 457 387 USD
14
1% · 7 623 USD
August 2026
Paid to the date: 41% · 312 547 USD
Remaining due payment: 449 763 USD
15
1% · 7 623 USD
September 2026
Paid to the date: 42% · 320 171 USD
Remaining due payment: 442 140 USD
16
1% · 7 623 USD
October 2026
Paid to the date: 43% · 327 794 USD
Remaining due payment: 434 517 USD
17
1% · 7 623 USD
November 2026
Paid to the date: 44% · 335 417 USD
Remaining due payment: 426 894 USD
18
1% · 7 623 USD
December 2026
Paid to the date: 45% · 343 040 USD
Remaining due payment: 419 271 USD
Resale is available
19
10% · 76 231 USD
January 2027
Paid to the date: 55% · 419 271 USD
Remaining due payment: 343 040 USD
20
1% · 7 623 USD
February 2027
Paid to the date: 56% · 426 894 USD
Remaining due payment: 335 417 USD
21
1% · 7 623 USD
March 2027
Paid to the date: 57% · 434 517 USD
Remaining due payment: 327 794 USD
22
1% · 7 623 USD
April 2027
Paid to the date: 58% · 442 140 USD
Remaining due payment: 320 171 USD
23
1% · 7 623 USD
May 2027
Paid to the date: 59% · 449 763 USD
Remaining due payment: 312 547 USD
24
1% · 7 623 USD
June 2027
Paid to the date: 60% · 457 387 USD
Remaining due payment: 304 924 USD
25
1% · 7 623 USD
July 2027
Paid to the date: 61% · 465 010 USD
Remaining due payment: 297 301 USD
26
1% · 7 623 USD
August 2027
Paid to the date: 62% · 472 633 USD
Remaining due payment: 289 678 USD
27
1% · 7 623 USD
September 2027
Paid to the date: 63% · 480 256 USD
Remaining due payment: 282 055 USD
28
1% · 7 623 USD
October 2027
Paid to the date: 64% · 487 879 USD
Remaining due payment: 274 432 USD
29
1% · 7 623 USD
November 2027
Paid to the date: 65% · 495 502 USD
Remaining due payment: 266 809 USD
30
1% · 7 623 USD
December 2027
Paid to the date: 66% · 503 125 USD
Remaining due payment: 259 186 USD
31
1% · 7 623 USD
January 2028
Paid to the date: 67% · 510 748 USD
Remaining due payment: 251 563 USD
32
1% · 7 623 USD
February 2028
Paid to the date: 68% · 518 371 USD
Remaining due payment: 243 939 USD
33
1% · 7 623 USD
March 2028
Paid to the date: 69% · 525 995 USD
Remaining due payment: 236 316 USD
34
1% · 7 623 USD
April 2028
Paid to the date: 70% · 533 618 USD
Remaining due payment: 228 693 USD
35
1% · 7 623 USD
May 2028
Paid to the date: 71% · 541 241 USD
Remaining due payment: 221 070 USD
36
1% · 7 623 USD
June 2028
Paid to the date: 72% · 548 864 USD
Remaining due payment: 213 447 USD
37
1% · 7 623 USD
July 2028
Paid to the date: 73% · 556 487 USD
Remaining due payment: 205 824 USD
38
1% · 7 623 USD
August 2028
Paid to the date: 74% · 564 110 USD
Remaining due payment: 198 201 USD
39
1% · 7 623 USD
September 2028
Paid to the date: 75% · 571 733 USD
Remaining due payment: 190 578 USD
40
1% · 7 623 USD
October 2028
Paid to the date: 76% · 579 356 USD
Remaining due payment: 182 955 USD
41
1% · 7 623 USD
November 2028
Paid to the date: 77% · 586 979 USD
Remaining due payment: 175 332 USD
42
1% · 7 623 USD
December 2028
Paid to the date: 78% · 594 603 USD
Remaining due payment: 167 708 USD
43
1% · 7 623 USD
January 2029
Paid to the date: 79% · 602 226 USD
Remaining due payment: 160 085 USD
44
1% · 7 623 USD
February 2029
Paid to the date: 80% · 609 849 USD
Remaining due payment: 152 462 USD
45
1% · 7 623 USD
March 2029
Paid to the date: 81% · 617 472 USD
Remaining due payment: 144 839 USD
46
1% · 7 623 USD
April 2029
Paid to the date: 82% · 625 095 USD
Remaining due payment: 137 216 USD
47
1% · 7 623 USD
May 2029
Paid to the date: 83% · 632 718 USD
Remaining due payment: 129 593 USD
48
1% · 7 623 USD
June 2029
Paid to the date: 84% · 640 341 USD
Remaining due payment: 121 970 USD
49
1% · 7 623 USD
July 2029
Paid to the date: 85% · 647 964 USD
Remaining due payment: 114 347 USD
50
1% · 7 623 USD
August 2029
Paid to the date: 86% · 655 587 USD
Remaining due payment: 106 724 USD
51
1% · 7 623 USD
September 2029
Paid to the date: 87% · 663 210 USD
Remaining due payment: 99 100 USD
52
1% · 7 623 USD
October 2029
Paid to the date: 88% · 670 834 USD
Remaining due payment: 91 477 USD
53
1% · 7 623 USD
November 2029
Paid to the date: 89% · 678 457 USD
Remaining due payment: 83 854 USD
54
1% · 7 623 USD
December 2029
Paid to the date: 90% · 686 080 USD
Remaining due payment: 76 231 USD
55
1% · 7 623 USD
January 2030
Paid to the date: 91% · 693 703 USD
Remaining due payment: 68 608 USD
56
1% · 7 623 USD
February 2030
Paid to the date: 92% · 701 326 USD
Remaining due payment: 60 985 USD
57
1% · 7 623 USD
March 2030
Paid to the date: 93% · 708 949 USD
Remaining due payment: 53 362 USD
58
1% · 7 623 USD
April 2030
Paid to the date: 94% · 716 572 USD
Remaining due payment: 45 739 USD
59
1% · 7 623 USD
May 2030
Paid to the date: 95% · 724 195 USD
Remaining due payment: 38 116 USD
60
1% · 7 623 USD
June 2030
Paid to the date: 96% · 731 818 USD
Remaining due payment: 30 492 USD
61
1% · 7 623 USD
July 2030
Paid to the date: 97% · 739 442 USD
Remaining due payment: 22 869 USD
62
1% · 7 623 USD
August 2030
Paid to the date: 98% · 747 065 USD
Remaining due payment: 15 246 USD
63
1% · 7 623 USD
September 2030
Paid to the date: 99% · 754 688 USD
Remaining due payment: 7 623 USD
64
1% · 7 623 USD
October 2030
Paid to the date: 100% · 762 311 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.
