Payment Analysis
506.86CAD/monthin Calgary, AB
- 506.86 CAD/month
- 233.94 CAD/bi-weekly
- 116.97 CAD/week
- 6,082.32 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 532.20 CAD/month
- 245.63 CAD/bi-weekly
- 122.82 CAD/week
- 6,386.44 CAD/year
Lease Takeover/Buyout Analysis
The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)
For Leasing Purposes
With this deal, you are saving:
7,070 CAD
compared to leasing a BRAND NEW:
- BMW X1 xDrive28i
- for 36 months
- in Alberta
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 708 |
|---|---|
| This Contract (CAD/month) | 507 |
| Monthly Difference | 202 CAD/month |
| Remaining Term | x 35 months |
| Total Monthly Difference | = 7,070 CAD |
| Total Savings (CAD) | = 7,070 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
39,488 CAD
- Total Vehicle Debt: 46,077 CAD
- Paid so Far: 6,589 CAD (14% Paid)
- Remaining Lease Payments: 17,740 CAD
- Residual Value: 21,748 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 6,589 CAD Total Vehicle Value: 46,077 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 17,740 CAD
Term Paid so Far: 6,589 CAD Residual Value: 21,748 CAD
Cost to Own
Already Paid: 6,589 CAD (14%)
Cash Incentive: 0 CAD Buyout Price Today: 39,488 CAD
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)
Finance the remaining Debt Today
Remaining Term + Residual Value: 39,488 CAD
- 4.9%Interest Rate x 48 months
- 908 CAD/month + tax
- Total Payable: 43,564 CAD
- Total Interest: 4,076 CAD
- 8.9%Interest Rate x 48 months
- 981 CAD/month + tax
- Total Payable: 47,078 CAD
- Total Interest: 7,590 CAD
- 14.9%Interest Rate x 48 months
- 1,097 CAD/month + tax
- Total Payable: 52,655 CAD
- Total Interest: 13,167 CAD
At the end of the Lease Contract
Residual Value: 21,748 CAD (in 35 months)
- 4.9%Interest Rate x 48 months
- 500 CAD/month + tax
- Total Payable: 23,993 CAD
- Total Interest: 2,245 CAD
- 8.9%Interest Rate x 48 months
- 540 CAD/month + tax
- Total Payable: 25,928 CAD
- Total Interest: 4,180 CAD
- 14.9%Interest Rate x 48 months
- 604 CAD/month + tax
- Total Payable: 29,000 CAD
- Total Interest: 7,252 CAD
Business Vehicle Analysis
This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)
Distance Analysis
Cost to drive 100km: (CAD)
104.35
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
16.66
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
112.09
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
2023 Tesla
Model Y Performance Automatique AWD Performance
Payment Details
- Current Payment: 928 CAD/month + tax
- Original Downpayment: 10,675 CAD
- Months to End: 16 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 80,002 km total
- Available Now: -12,002 km/year (-1,000 per month)
- Excess Km Cost: 0.11 CAD/km
+ 1,144 cash
2025 Hyundai
Santa Fe Ultimate Calligraphy Automatique AWD
Payment Details
- Current Payment: 1,144 CAD/month + tax
- Cash Incentive: 1,144 CAD
- Payment After Incentive: 1,090 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 21 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 29,143 km/year (2,429 per month)
- Excess Km Cost: 0.20 CAD/km
SAVE ~4,600 CAD
2022 Mercedes-Benz
GLE 350 4 MATIC Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage (Lease Protection) + Winter Tires Included
Payment Details
- Current Payment: 1,486 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 4 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 65,000 km total
- Available Now: 7,500 km/year (625 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
+ 500 cash
2024 Chevrolet
Trax Automatique 2WD Maintenance bumper-to-bumper and 3mm film, Water proof matts
Payment Details
- Current Payment: 474 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 460 CAD/month + tax
- Months to End: 37 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 22,054 km/year (1,838 per month)
- Excess Km Cost: 0.20 CAD/km
2024 GMC
TERRAIN 4DR WGN STL Automatique AWD
Payment Details
- Current Payment: 734 CAD/month + tax
- Residual Value: 22,090 CAD
- Months to End: 24 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 25,523 km/year (2,127 per month)
- Excess Km Cost: 0.20 CAD/km
+ 3,000 cash
2022 Toyota
Highlander Automatique AWD XSE
Payment Details
- Current Payment: 616 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 792 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 17 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 33,176 km/year (2,765 per month)
- Excess Km Cost: 0.15 CAD/km
