PALM HILLS One
← All residences

Payment calculator · Phase 1

Town House TH-165-3

Land 350 m² · Built-up 358 m² · Roof 114 m² · Penthouse 40 m² · Delivery Jun 2030

All instalment dates, discount rates, maintenance dates and delivery are calculated from the down payment date. Plan: 5% – 5% – 8 years, 34 quarterly payments.

Discount rates
Until Dec 202720%
Year 202818%
Year 202916%
After 202914%
Final total
EGP 47,549,000

Terms of payment

Edit the “Client payment” column to negotiate a different schedule; the totals above update automatically.

Payment%DateOriginalClient paymentD.R.PeriodsPV originalPV client
Down payment5%15 Oct 20262,377,45020%02,377,4502,377,450
Payment 15%15 Jan 20272,377,45020%02,377,4502,377,450
Payment 22.8125%15 Apr 20271,337,31620%11,273,6341,273,634
Payment 32.8125%15 Jul 20271,337,31620%21,212,9851,212,985
Payment 42.8125%15 Oct 20271,337,31620%31,155,2241,155,224
Payment 52.8125%15 Jan 20281,337,31618%41,121,4211,121,421
Payment 62.8125%15 Apr 20281,337,31618%51,073,1301,073,130
Payment 72.8125%15 Jul 20281,337,31618%61,026,9191,026,919
Payment 82.8125%15 Oct 20281,337,31618%7982,698982,698
Payment 92.8125%15 Jan 20291,337,31616%8977,163977,163
Payment 102.8125%15 Apr 20291,337,31616%9939,580939,580
Payment 112.8125%15 Jul 20291,337,31616%10903,443903,443
Payment 122.8125%15 Oct 20291,337,31616%11868,695868,695
Payment 132.8125%15 Jan 20301,337,31614%12885,013885,013
Payment 142.8125%15 Apr 20301,337,31614%13855,085855,085
Payment 152.8125%15 Jul 20301,337,31614%14826,169826,169
Payment 162.8125%15 Oct 20301,337,31614%15798,231798,231
Payment 172.8125%15 Jan 20311,337,31614%16771,238771,238
Payment 182.8125%15 Apr 20311,337,31614%17745,157745,157
Payment 192.8125%15 Jul 20311,337,31614%18719,959719,959
Payment 202.8125%15 Oct 20311,337,31614%19695,612695,612
Payment 212.8125%15 Jan 20321,337,31614%20672,089672,089
Payment 222.8125%15 Apr 20321,337,31614%21649,362649,362
Payment 232.8125%15 Jul 20321,337,31614%22627,402627,402
Payment 242.8125%15 Oct 20321,337,31614%23606,186606,186
Payment 252.8125%15 Jan 20331,337,31614%24585,687585,687
Payment 262.8125%15 Apr 20331,337,31614%25565,881565,881
Payment 272.8125%15 Jul 20331,337,31614%26546,745546,745
Payment 282.8125%15 Oct 20331,337,31614%27528,256528,256
Payment 292.8125%15 Jan 20341,337,31614%28510,392510,392
Payment 302.8125%15 Apr 20341,337,31614%29493,133493,133
Payment 312.8125%15 Jul 20341,337,31614%30476,457476,457
Payment 322.8125%15 Oct 20341,337,31614%31460,345460,345
Payment 332.8125%15 Jan 20351,337,31614%32444,777444,777
Total amount100%47,549,00047,549,00029,752,96829,752,968

Maintenance fees · 8%

EGP 3,803,920
Maintenance 115 Apr 2028950,980
Maintenance 215 Apr 2029950,980
Maintenance 315 Apr 2030950,980
Maintenance 415 Apr 2031950,980

Delivery date (4 years)

01 Jun 2031

Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.