PALM HILLS One
← All residences

Payment calculator · Phase 1

Town House TH-472-3

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 47,839,000

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 20262,391,95020%02,391,9502,391,950
Payment 15%15 Jan 20272,391,95020%02,391,9502,391,950
Payment 22.8125%15 Apr 20271,345,47220%11,281,4021,281,402
Payment 32.8125%15 Jul 20271,345,47220%21,220,3831,220,383
Payment 42.8125%15 Oct 20271,345,47220%31,162,2691,162,269
Payment 52.8125%15 Jan 20281,345,47218%41,128,2611,128,261
Payment 62.8125%15 Apr 20281,345,47218%51,079,6751,079,675
Payment 72.8125%15 Jul 20281,345,47218%61,033,1821,033,182
Payment 82.8125%15 Oct 20281,345,47218%7988,691988,691
Payment 92.8125%15 Jan 20291,345,47216%8983,123983,123
Payment 102.8125%15 Apr 20291,345,47216%9945,311945,311
Payment 112.8125%15 Jul 20291,345,47216%10908,953908,953
Payment 122.8125%15 Oct 20291,345,47216%11873,993873,993
Payment 132.8125%15 Jan 20301,345,47214%12890,411890,411
Payment 142.8125%15 Apr 20301,345,47214%13860,300860,300
Payment 152.8125%15 Jul 20301,345,47214%14831,208831,208
Payment 162.8125%15 Oct 20301,345,47214%15803,100803,100
Payment 172.8125%15 Jan 20311,345,47214%16775,942775,942
Payment 182.8125%15 Apr 20311,345,47214%17749,702749,702
Payment 192.8125%15 Jul 20311,345,47214%18724,350724,350
Payment 202.8125%15 Oct 20311,345,47214%19699,855699,855
Payment 212.8125%15 Jan 20321,345,47214%20676,188676,188
Payment 222.8125%15 Apr 20321,345,47214%21653,322653,322
Payment 232.8125%15 Jul 20321,345,47214%22631,229631,229
Payment 242.8125%15 Oct 20321,345,47214%23609,883609,883
Payment 252.8125%15 Jan 20331,345,47214%24589,259589,259
Payment 262.8125%15 Apr 20331,345,47214%25569,332569,332
Payment 272.8125%15 Jul 20331,345,47214%26550,080550,080
Payment 282.8125%15 Oct 20331,345,47214%27531,478531,478
Payment 292.8125%15 Jan 20341,345,47214%28513,505513,505
Payment 302.8125%15 Apr 20341,345,47214%29496,140496,140
Payment 312.8125%15 Jul 20341,345,47214%30479,363479,363
Payment 322.8125%15 Oct 20341,345,47214%31463,152463,152
Payment 332.8125%15 Jan 20351,345,47214%32447,490447,490
Total amount100%47,839,00047,839,00029,934,43029,934,430

Maintenance fees · 8%

EGP 3,827,120
Maintenance 115 Apr 2028956,780
Maintenance 215 Apr 2029956,780
Maintenance 315 Apr 2030956,780
Maintenance 415 Apr 2031956,780

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.