Payment Analysis

1,144.81CAD/monthin Calgary, AB
    Before Taxes:
  • 1,144.81 CAD/month
  • 528.37 CAD/bi-weekly
  • 264.19 CAD/week
  • 13,737.72 CAD/year
Incl. Alberta Taxes (5%):
  • 1,202.05 CAD/month
  • 554.79 CAD/bi-weekly
  • 277.40 CAD/week
  • 14,424.61 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: 9,008 ~ 10,308 CAD

compared to leasing a BRAND NEW:

  • BMW 540i Automatic AWD M -Sport
  • for 36 months
  • in AB
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,607
This Contract (CAD/month) 1,145
Monthly Difference 463 CAD/month
Remaining Term x 16 months
Total Monthly Difference = 7,408 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 9,008 ~ 10,308

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 48,990 CAD
  • Total Vehicle Debt: 87,640 CAD
  • Paid so Far: 38,650 CAD (44% Paid)
  • Remaining Lease Payments: 18,317 CAD
  • Residual Value: 30,673 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 38,650 CAD Total Vehicle Value: 87,640 CAD
44% Paid
56%
Vehicle Debt Breakdown
Downpayment: 2,016 CAD Remaining Term: 18,317 CAD
Term Paid so Far: 36,634 CAD Residual Value: 30,673 CAD
2%
42%
20%
36%
Cost to Own
Already Paid: 38,650 CAD (44%)
Cash Incentive: 0 CAD Buyout Price Today: 48,990 CAD
44% Paid
0%
56%
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: 48,990 CAD

  • 4.9%Interest Rate x 48 months
  • 1,126 CAD/month + tax
  • Total Payable: 54,047 CAD
  • Total Interest: 5,057 CAD
  • 8.9%Interest Rate x 48 months
  • 1,217 CAD/month + tax
  • Total Payable: 58,406 CAD
  • Total Interest: 9,416 CAD
  • 14.9%Interest Rate x 48 months
  • 1,361 CAD/month + tax
  • Total Payable: 65,325 CAD
  • Total Interest: 16,335 CAD

At the end of the Lease Contract

Residual Value: 30,673 CAD (in 16 months)

  • 4.9%Interest Rate x 48 months
  • 705 CAD/month + tax
  • Total Payable: 33,839 CAD
  • Total Interest: 3,166 CAD
  • 8.9%Interest Rate x 48 months
  • 762 CAD/month + tax
  • Total Payable: 36,568 CAD
  • Total Interest: 5,895 CAD
  • 14.9%Interest Rate x 48 months
  • 852 CAD/month + tax
  • Total Payable: 40,901 CAD
  • Total Interest: 10,228 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)
32.71
  • + tax
  • + fuel
  • + insurance
(or 0.33CAD per km)
  • 85.86CAD/100km (Original Contract back in Dec, 2019)
Time Analysis
Cost per day: (CAD)
37.64
  • + tax
  • + insurance
  • + km driven & fuel
(0.21CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
807.69
  • km/week
  • without any
  • additional costs
Excess km cost: 0.25CAD
  • 307.69km/week (Contract Original back in Dec, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

+ 1,156 cash
BMW Lease Takeover in Calgary : 2024 BMW 330i X Drive Automatic AWD ID:#54585
CAD/month x 32 months
2024 BMW 330i X Drive Premium Enhanced Package, M Sport Appearance Package (ID: #54585)
1,101
Calgary, AB
2024 BMW

330i X Drive Premium Enhanced Package, M Sport Appearance Package Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,101 CAD/month + tax
  • Cash Incentive: 1,156 CAD
  • Payment After Incentive: 1,065 CAD/month + tax
  • Residual Value: 28,000 CAD
  • Months to End: 32 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 15,000 km/year
  • Current Odometer: 16,000 km total
  • Available Now: 16,500 km/year (1,375 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • 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
Lease Takeover Temporary Image
CAD/month x 12 months
2022 Volvo S60 Inscription 4D Sedan AWD B5 (ID: #52887)
641
Calgary
2022 Volvo

S60 Inscription 4D Sedan AWD B5 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 641 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Residual Value: 33,487 CAD
  • Months to End: 12 months (May, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 33,500 km total
  • Available Now: 22,500 km/year (1,875 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
Lease Takeover Temporary Image
CAD/month x 27 months
2023 Tesla Model S AWD (ID: #51045)
1,989
Calgary
2023 Tesla

Model S AWD Automatique AWD

Payment Details
  • Current Payment: 1,989 CAD/month + tax
  • Original Downpayment: 1,989 CAD
  • Months to End: 27 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 31,111 km/year (2,593 per month)
See all Details
+ More similar deals