Payment Analysis

731.00CAD/monthin Calgary, AB
    Before Taxes:
  • 731.00 CAD/month
  • 337.38 CAD/bi-weekly
  • 168.69 CAD/week
  • 8,772.00 CAD/year
Incl. Alberta Taxes (5%):
  • 767.55 CAD/month
  • 354.25 CAD/bi-weekly
  • 177.13 CAD/week
  • 9,210.60 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: 2,542 ~ 3,442 CAD

compared to leasing a BRAND NEW:

  • Toyota Highlander Limited
  • for 36 months
  • in Alberta
  • $0 down payment
  • 25,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 865
This Contract (CAD/month) 731
Monthly Difference 134 CAD/month
Remaining Term x 13 months
Total Monthly Difference = 1,742 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 2,542 ~ 3,442

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 31,590 CAD
  • Total Vehicle Debt: 65,216 CAD
  • Paid so Far: 33,626 CAD (51% Paid)
  • Remaining Lease Payments: 9,503 CAD
  • Residual Value: 22,087 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 33,626 CAD Total Vehicle Value: 65,216 CAD
51% Paid
49%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 9,503 CAD
Term Paid so Far: 33,626 CAD Residual Value: 22,087 CAD
0%
51%
14%
35%
Cost to Own
Already Paid: 33,626 CAD (51%)
Cash Incentive: 0 CAD Buyout Price Today: 31,590 CAD
51% Paid
0%
49%
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: 31,590 CAD

  • 4.9%Interest Rate x 48 months
  • 726 CAD/month + tax
  • Total Payable: 34,851 CAD
  • Total Interest: 3,261 CAD
  • 8.9%Interest Rate x 48 months
  • 785 CAD/month + tax
  • Total Payable: 37,661 CAD
  • Total Interest: 6,072 CAD
  • 14.9%Interest Rate x 48 months
  • 878 CAD/month + tax
  • Total Payable: 42,123 CAD
  • Total Interest: 10,533 CAD

At the end of the Lease Contract

Residual Value: 22,087 CAD (in 13 months)

  • 4.9%Interest Rate x 48 months
  • 508 CAD/month + tax
  • Total Payable: 24,367 CAD
  • Total Interest: 2,280 CAD
  • 8.9%Interest Rate x 48 months
  • 549 CAD/month + tax
  • Total Payable: 26,332 CAD
  • Total Interest: 4,245 CAD
  • 14.9%Interest Rate x 48 months
  • 614 CAD/month + tax
  • Total Payable: 29,451 CAD
  • Total Interest: 7,365 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)
12.20
  • + tax
  • + fuel
  • + insurance
(or 0.12CAD per km)
  • 43.86CAD/100km (Original Contract back in Mar, 2018)
Time Analysis
Cost per day: (CAD)
24.03
  • + tax
  • + insurance
  • + km driven & fuel
(0.25CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,382.88
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 384.62km/week (Contract Original back in Mar, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

CAD/month x 40 months
2023 Tesla Model S AWD (ID: #51045)
1,989
Calgary
2023 Tesla

Model S AWD Automatique AWD

Payment Details
  • Current Payment: 1,989 CAD/month + tax
  • Original Downpayment: 1,989 CAD
  • Months to End: 40 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 21,000 km/year (1,750 per month)
See all Details