Payment Analysis
800.00CAD/monthin Calgary, AB
- 800.00 CAD/month
- 369.23 CAD/bi-weekly
- 184.62 CAD/week
- 9,600.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 840.00 CAD/month
- 387.69 CAD/bi-weekly
- 193.85 CAD/week
- 10,080.00 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:
1,535 ~ 2,435 CAD
compared to leasing a BRAND NEW:
- BMW 330i Xdrive Automatic AWD M sport
- for 36 months
- in AB
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 947 |
|---|---|
| This Contract (CAD/month) | 800 |
| Monthly Difference | 147 CAD/month |
| Remaining Term | x 5 months |
| Total Monthly Difference | = 735 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 1,535 ~ 2,435 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
26,983 CAD
- Total Vehicle Debt: 52,583 CAD
- Paid so Far: 25,600 CAD (48% Paid)
- Remaining Lease Payments: 4,000 CAD
- Residual Value: 22,983 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 25,600 CAD Total Vehicle Value: 52,583 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 4,000 CAD
Term Paid so Far: 25,600 CAD Residual Value: 22,983 CAD
Cost to Own
Already Paid: 25,600 CAD (48%)
Cash Incentive: 0 CAD Buyout Price Today: 26,983 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: 26,983 CAD
- 4.9%Interest Rate x 48 months
- 620 CAD/month + tax
- Total Payable: 29,769 CAD
- Total Interest: 2,786 CAD
- 8.9%Interest Rate x 48 months
- 670 CAD/month + tax
- Total Payable: 32,169 CAD
- Total Interest: 5,186 CAD
- 14.9%Interest Rate x 48 months
- 750 CAD/month + tax
- Total Payable: 35,980 CAD
- Total Interest: 8,997 CAD
At the end of the Lease Contract
Residual Value: 22,983 CAD (in 5 months)
- 4.9%Interest Rate x 48 months
- 528 CAD/month + tax
- Total Payable: 25,356 CAD
- Total Interest: 2,373 CAD
- 8.9%Interest Rate x 48 months
- 571 CAD/month + tax
- Total Payable: 27,400 CAD
- Total Interest: 4,417 CAD
- 14.9%Interest Rate x 48 months
- 638 CAD/month + tax
- Total Payable: 30,647 CAD
- Total Interest: 7,664 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)
6.60
- + tax
- + fuel
- + insurance
- 48.00CAD/100km (Original Contract back in Sep, 2020)
Time Analysis
Cost per day: (CAD)
26.30
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
2,795.38
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Sep, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
2023 Tesla
Model 3 Automatique 2WD
Payment Details
- Current Payment: 892 CAD/month + tax
- Months to End: 31 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 19,742 km/year (1,645 per month)
- Excess Km Cost: 0.15 CAD/km
