Payment Analysis

816.07CAD/monthin Calgary, AB
    Before Taxes:
  • 816.07 CAD/month
  • 376.65 CAD/bi-weekly
  • 188.32 CAD/week
  • 9,792.84 CAD/year
Incl. Alberta Taxes (5%):
  • 856.87 CAD/month
  • 395.48 CAD/bi-weekly
  • 197.74 CAD/week
  • 10,282.48 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: 8,788 CAD

compared to leasing a BRAND NEW:

  • JAGUAR F‑PACE Prestige Ingenium 2.0-litre 4-cylinder 296 hp Turbocharged (Automatic) All-Wheel Drive
  • for 24 months
  • in Alberta
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,209
This Contract (CAD/month) 816
Monthly Difference 393 CAD/month
Remaining Term x 16 months
Total Monthly Difference = 6,288 CAD
+ Cash Incentive** (CAD) + 2,500
Total Savings (CAD) = 8,788
** "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: 44,176 CAD
  • Total Vehicle Debt: 67,894 CAD
  • Paid so Far: 21,218 CAD (31% Paid)
  • Remaining Lease Payments: 13,057 CAD
  • Residual Value: 33,619 CAD
  • Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 21,218 CAD Total Vehicle Value: 67,894 CAD
31% Paid
69%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 13,057 CAD
Term Paid so Far: 21,218 CAD Residual Value: 33,619 CAD
0%
31%
19%
50%
Cost to Own
Already Paid: 21,218 CAD (31%)
Cash Incentive: 2,500 CAD Buyout Price Today: 44,176 CAD
31% Paid
3%
66%
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: 44,176 CAD

  • 4.9%Interest Rate x 48 months
  • 1,015 CAD/month + tax
  • Total Payable: 48,737 CAD
  • Total Interest: 4,560 CAD
  • 8.9%Interest Rate x 48 months
  • 1,097 CAD/month + tax
  • Total Payable: 52,667 CAD
  • Total Interest: 8,491 CAD
  • 14.9%Interest Rate x 48 months
  • 1,227 CAD/month + tax
  • Total Payable: 58,907 CAD
  • Total Interest: 14,730 CAD

At the end of the Lease Contract

Residual Value: 33,619 CAD (in 16 months)

  • 4.9%Interest Rate x 48 months
  • 773 CAD/month + tax
  • Total Payable: 37,090 CAD
  • Total Interest: 3,471 CAD
  • 8.9%Interest Rate x 48 months
  • 835 CAD/month + tax
  • Total Payable: 40,081 CAD
  • Total Interest: 6,462 CAD
  • 14.9%Interest Rate x 48 months
  • 934 CAD/month + tax
  • Total Payable: 44,829 CAD
  • Total Interest: 11,210 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)
26.56
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,500CAD incentive)
  • 32.85CAD/100km (TODAY without the Cash Incentive)
  • 61.21CAD/100km (Original Contract back in Apr, 2019)
Time Analysis
Cost per day: (CAD)
21.69
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,500CAD incentive)
  • 26.83CAD/day (Original Contract back in Apr, 2019)
Remaining Km
Can be driven up to:
573.32
  • km/week
  • without any
  • additional costs
Excess km cost: 0.25CAD
  • 307.69km/week (Contract Original back in Apr, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

+ 3,000 cash
SAVE ~13,000 CAD
CAD/month x 23 months
2022 Mercedes-Benz GLE 350 4 MATIC (ID: #45436)
1,486
Calgary, AB
2022 Mercedes-Benz

GLE 350 4 MATIC Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage (Lease Protection) + Winter Tires Included

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,486 CAD/month + tax
  • Required Payment: 3,000 CAD
  • Payment Including Incentive: 1,616 CAD/month + tax
  • Residual Value: 40,566 CAD
  • Months to End: 23 months (Mar, 2026)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 40,000 km total
  • Available Now: 14,348 km/year (1,196 per month)
  • Excess Km Cost: 0.35 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 3,000 cash
CAD/month x 35 months
2022 Toyota Highlander (ID: #49701)
616
Calgary
2022 Toyota

Highlander Automatique AWD XSE

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
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
See all Details
CAD/month x 48 months
2023 Toyota VENZA LIMITED (ID: #51876)
835
CALGARY
2023 Toyota

VENZA LIMITED Automatique AWD

  • Winter Tires Included
Payment Details
  • Current Payment: 835 CAD/month + tax
  • Residual Value: 22,740 CAD
  • Months to End: 48 months (Apr, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 28,556 km total
  • Available Now: 17,861 km/year (1,488 per month)
See all Details
+ 4,000 cash
CAD/month x 30 months
2024 Honda Crv hybrid (ID: #51619)
954
Calgary
2024 Honda

Crv hybrid Automatique AWD 2024 Honda Crv hybrid

Payment Details
  • Current Payment: 954 CAD/month + tax
  • Required Payment: 4,000 CAD
  • Payment Including Incentive: 1,087 CAD/month + tax
  • Original Downpayment: 5,500 CAD
  • Months to End: 30 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 15,000 km total
  • Available Now: 17,333 km/year (1,444 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 500 cash
CAD/month x 32 months
2022 Ford Escape SEL PHEV (ID: #51080)
706
Calgary
2022 Ford

Escape SEL PHEV Automatique 2WD Extended Warranty

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 706 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 690 CAD/month + tax
  • Original Downpayment: 2,850 CAD
  • Residual Value: 12,000 CAD
  • Months to End: 32 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 25,000 km/year
  • Current Odometer: 25,000 km total
  • Available Now: 18,750 km/year (1,563 per month)
See all Details