Payment Analysis
1,105.18CAD/monthin Calgary, AB
- 1,105.18 CAD/month
- 510.08 CAD/bi-weekly
- 255.04 CAD/week
- 13,262.16 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,160.44 CAD/month
- 535.59 CAD/bi-weekly
- 267.79 CAD/week
- 13,925.27 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:
11,160 ~ 12,460 CAD
compared to leasing a BRAND NEW:
- BMW X3 M40i w/ Ultimate Package (+ $11,750)
- for 24 months
- in Alberta
- $0 down payment
- 12,000 km/year
Leasing New (CAD/month) | 1,508 |
---|---|
This Contract (CAD/month) | 1,105 |
Monthly Difference | 403 CAD/month |
Remaining Term | x 20 months |
Total Monthly Difference | = 8,060 CAD |
+ Cash Incentive** (CAD) | + 1,500 |
+ Winter Tires Cost (CAD) | + 800 ~ 1,200 |
+ Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
Total Savings (CAD) | = 11,160 ~ 12,460 |
** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
57,302 CAD
- Total Vehicle Debt: 88,642 CAD
- Paid so Far: 29,840 CAD (33% Paid)
- Remaining Lease Payments: 22,104 CAD
- Residual Value: 36,699 CAD
- Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 29,840 CAD Total Vehicle Value: 88,642 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 22,104 CAD
Term Paid so Far: 29,840 CAD Residual Value: 36,699 CAD
Cost to Own
Already Paid: 29,840 CAD (33%)
Cash Incentive: 1,500 CAD Buyout Price Today: 57,302 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: 57,302 CAD
- 4.9%Interest Rate x 48 months
- 1,317 CAD/month + tax
- Total Payable: 63,218 CAD
- Total Interest: 5,915 CAD
- 8.9%Interest Rate x 48 months
- 1,423 CAD/month + tax
- Total Payable: 68,316 CAD
- Total Interest: 11,014 CAD
- 14.9%Interest Rate x 48 months
- 1,592 CAD/month + tax
- Total Payable: 76,409 CAD
- Total Interest: 19,107 CAD
At the end of the Lease Contract
Residual Value: 36,699 CAD (in 20 months)
- 4.9%Interest Rate x 48 months
- 843 CAD/month + tax
- Total Payable: 40,487 CAD
- Total Interest: 3,789 CAD
- 8.9%Interest Rate x 48 months
- 912 CAD/month + tax
- Total Payable: 43,752 CAD
- Total Interest: 7,054 CAD
- 14.9%Interest Rate x 48 months
- 1,019 CAD/month + tax
- Total Payable: 48,936 CAD
- Total Interest: 12,237 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)
75.75
- + tax
- + fuel
- + insurance
- 81.26CAD/100km (TODAY without the Cash Incentive)
- 110.52CAD/100km (Original Contract back in Sep, 2018)
Time Analysis
Cost per day: (CAD)
33.87
- + tax
- + insurance
- + km driven & fuel
- 36.33CAD/day (Original Contract back in Sep, 2018)
Remaining Km
Can be driven up to:
313.85
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Sep, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 500 cash
SAVE ~9,700 CAD
2023 Tesla
ModelY Preformance Automatique AWD
Payment Details
- Current Payment: 949 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 934 CAD/month + tax
- Original Downpayment: 8,250 CAD
- Months to End: 34 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 12,706 km/year (1,059 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 3,000 cash
SAVE ~12,400 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
- Required Payment: 3,000 CAD
- Payment Including Incentive: 1,622 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 22 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 40,000 km total
- Available Now: 15,000 km/year (1,250 per month)
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
2021 Ford
Escape SE Automatique AWD
Payment Details
- Current Payment: 398 CAD/month + tax
- Residual Value: 12,592 CAD
- Months to End: 23 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 52,118 km total
- Available Now: 32,156 km/year (2,680 per month)
- Excess Km Cost: 0.12 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: 702 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 35 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 16,114 km/year (1,343 per month)
- Excess Km Cost: 0.15 CAD/km
+ 7,000 cash
2023 Subaru
Outback Premier XT Automatique AWD
Payment Details
- Current Payment: 511 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 771 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 26,161 CAD
- Months to End: 27 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 15,704 km/year (1,309 per month)
2023 Toyota
VENZA LIMITED Automatique AWD
Payment Details
- Current Payment: 835 CAD/month + tax
- Residual Value: 22,740 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,556 km total
- Available Now: 18,241 km/year (1,520 per month)