Payment Analysis
602.00CAD/monthin Calgary, AB
- 602.00 CAD/month
- 277.85 CAD/bi-weekly
- 138.92 CAD/week
- 7,224.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 632.10 CAD/month
- 291.74 CAD/bi-weekly
- 145.87 CAD/week
- 7,585.20 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:
14,650 ~ 15,950 CAD
compared to leasing a BRAND NEW:
- Honda Pilot EX-L Navi
- for 24 months
- in Alberta
- $0 down payment
- 34,000 km/year
| Leasing New (CAD/month) | 892 |
|---|---|
| This Contract (CAD/month) | 602 |
| Monthly Difference | 290 CAD/month |
| Remaining Term | x 45 months |
| Total Monthly Difference | = 13,050 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 14,650 ~ 15,950 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
50,035 CAD
- Total Vehicle Debt: 54,221 CAD
- Paid so Far: 4,186 CAD (7% Paid)
- Remaining Lease Payments: 27,090 CAD
- Residual Value: 22,945 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 4,186 CAD Total Vehicle Value: 54,221 CAD
Vehicle Debt Breakdown
Downpayment: 2,380 CAD Remaining Term: 27,090 CAD
Term Paid so Far: 1,806 CAD Residual Value: 22,945 CAD
Cost to Own
Already Paid: 4,186 CAD (7%)
Cash Incentive: 0 CAD Buyout Price Today: 50,035 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: 50,035 CAD
- 4.9%Interest Rate x 48 months
- 1,150 CAD/month + tax
- Total Payable: 55,200 CAD
- Total Interest: 5,165 CAD
- 8.9%Interest Rate x 48 months
- 1,243 CAD/month + tax
- Total Payable: 59,652 CAD
- Total Interest: 9,617 CAD
- 14.9%Interest Rate x 48 months
- 1,390 CAD/month + tax
- Total Payable: 66,719 CAD
- Total Interest: 16,684 CAD
At the end of the Lease Contract
Residual Value: 22,945 CAD (in 45 months)
- 4.9%Interest Rate x 48 months
- 527 CAD/month + tax
- Total Payable: 25,314 CAD
- Total Interest: 2,369 CAD
- 8.9%Interest Rate x 48 months
- 570 CAD/month + tax
- Total Payable: 27,355 CAD
- Total Interest: 4,410 CAD
- 14.9%Interest Rate x 48 months
- 637 CAD/month + tax
- Total Payable: 30,596 CAD
- Total Interest: 7,651 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)
50.17
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
19.79
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
276.92
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
2023 Mercedes-Benz
CLA 35 AMG Automatique AWD Black
Payment Details
- Current Payment: 413 CAD/month + tax
- Original Downpayment: 24,000 CAD
- Months to End: 37 months (Oct, 2028)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 9,200 km total
- Available Now: -2,984 km/year (-249 per month)
2023 KIA
GT Line Automatique AWD
Payment Details
- Current Payment: 754 CAD/month + tax
- Months to End: 28 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,496 km total
- Available Now: 34,073 km/year (2,839 per month)
2023 Tesla
Model 3 Automatique 2WD
Payment Details
- Current Payment: 892 CAD/month + tax
- Months to End: 14 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 43,714 km/year (3,643 per month)
- Excess Km Cost: 0.15 CAD/km
