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:
20,026 ~ 21,326 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 42 months |
| Total Monthly Difference | = 16,926 CAD |
| + Cash Incentive** (CAD) | + 1,500 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 20,026 ~ 21,326 |
| ** "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:
81,616 CAD
- Total Vehicle Debt: 88,642 CAD
- Paid so Far: 5,526 CAD (6% Paid)
- Remaining Lease Payments: 46,418 CAD
- Residual Value: 36,699 CAD
- Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 5,526 CAD Total Vehicle Value: 88,642 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 46,418 CAD
Term Paid so Far: 5,526 CAD Residual Value: 36,699 CAD
Cost to Own
Already Paid: 5,526 CAD (6%)
Cash Incentive: 1,500 CAD Buyout Price Today: 81,616 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: 81,616 CAD
- 4.9%Interest Rate x 48 months
- 1,876 CAD/month + tax
- Total Payable: 90,042 CAD
- Total Interest: 8,425 CAD
- 8.9%Interest Rate x 48 months
- 2,027 CAD/month + tax
- Total Payable: 97,303 CAD
- Total Interest: 15,687 CAD
- 14.9%Interest Rate x 48 months
- 2,267 CAD/month + tax
- Total Payable: 108,831 CAD
- Total Interest: 27,214 CAD
At the end of the Lease Contract
Residual Value: 36,699 CAD (in 42 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)
165.14
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
35.16
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
149.45
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 2,000 cash
CAD/month x 12 months
2023 Volkswagen Atlas CrossSport Highline 3.6 FSI 4MOTION (ID: #65959)
938
Calgary
2023 Volkswagen
Atlas CrossSport Highline 3.6 FSI 4MOTION Automatique AWD Highline R-Line
Payment Details
- Current Payment: 938 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 771 CAD/month + tax
- Residual Value: 36,000 CAD
- Months to End: 12 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 61,000 km total
- Available Now: 19,000 km/year (1,583 per month)
- Excess Km Cost: 0.12 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: 1,077 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 17 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 36,000 km/year (3,000 per month)
- Excess Km Cost: 0.20 CAD/km
+ 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: 459 CAD/month + tax
- Months to End: 33 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 24,727 km/year (2,061 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: 20 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 30,628 km/year (2,552 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: 847 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 13 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 43,385 km/year (3,615 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Mazda
CX-90 MHEV Automatique AWD Signature
Payment Details
- Current Payment: 800 CAD/month + tax
- Residual Value: 41,072 CAD
- Months to End: 16 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 35,000 km total
- Available Now: 27,750 km/year (2,313 per month)
- Excess Km Cost: 0.12 CAD/km
