Payment Analysis
782.99CAD/monthin Calgary, AB
- 782.99 CAD/month
- 361.38 CAD/bi-weekly
- 180.69 CAD/week
- 9,395.88 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 822.14 CAD/month
- 379.45 CAD/bi-weekly
- 189.72 CAD/week
- 9,865.67 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:
2,591 ~ 3,491 CAD
compared to leasing a BRAND NEW:
- Honda Pilot Touring 8P Fully Loaded w/ Extended Warranty & Appearance Protection Ultimate Care Combo
- for 42 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 981 |
|---|---|
| This Contract (CAD/month) | 783 |
| Monthly Difference | 199 CAD/month |
| Remaining Term | x 9 months |
| Total Monthly Difference | = 1,791 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 2,591 ~ 3,491 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
30,077 CAD
- Total Vehicle Debt: 74,941 CAD
- Paid so Far: 44,864 CAD (59% Paid)
- Remaining Lease Payments: 7,047 CAD
- Residual Value: 23,030 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 44,864 CAD Total Vehicle Value: 74,941 CAD
Vehicle Debt Breakdown
Downpayment: 5,714 CAD Remaining Term: 7,047 CAD
Term Paid so Far: 39,150 CAD Residual Value: 23,030 CAD
Cost to Own
Already Paid: 44,864 CAD (59%)
Cash Incentive: 0 CAD Buyout Price Today: 30,077 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: 30,077 CAD
- 4.9%Interest Rate x 48 months
- 691 CAD/month + tax
- Total Payable: 33,182 CAD
- Total Interest: 3,105 CAD
- 8.9%Interest Rate x 48 months
- 747 CAD/month + tax
- Total Payable: 35,858 CAD
- Total Interest: 5,781 CAD
- 14.9%Interest Rate x 48 months
- 836 CAD/month + tax
- Total Payable: 40,106 CAD
- Total Interest: 10,029 CAD
At the end of the Lease Contract
Residual Value: 23,030 CAD (in 9 months)
- 4.9%Interest Rate x 48 months
- 529 CAD/month + tax
- Total Payable: 25,407 CAD
- Total Interest: 2,377 CAD
- 8.9%Interest Rate x 48 months
- 572 CAD/month + tax
- Total Payable: 27,456 CAD
- Total Interest: 4,426 CAD
- 14.9%Interest Rate x 48 months
- 640 CAD/month + tax
- Total Payable: 30,709 CAD
- Total Interest: 7,679 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)
7.45
- + tax
- + fuel
- + insurance
- 46.98CAD/100km (Original Contract back in Mar, 2020)
Time Analysis
Cost per day: (CAD)
25.74
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
2,426.50
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Mar, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 3,000 cash
SAVE ~12,400 CAD
2022 Mercedes-Benz
GLE 350 4 MATIC Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage (Lease Protection) + Winter Tires Included
Payment Details
- Current Payment: 1,486 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 1,622 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 22 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 40,000 km total
- Available Now: 15,000 km/year (1,250 per month)
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
2021 Ford
Escape SE Automatique AWD
Payment Details
- Current Payment: 398 CAD/month + tax
- Residual Value: 12,592 CAD
- Months to End: 22 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 52,118 km total
- Available Now: 33,617 km/year (2,801 per month)
- Excess Km Cost: 0.12 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: 704 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 34 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 16,588 km/year (1,382 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Honda
CR-V EX-L Hybrid CVT AWD
Payment Details
- Current Payment: 725 CAD/month + tax
- Months to End: 55 months (Dec, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,700 km total
- Available Now: 20,865 km/year (1,739 per month)
+ 7,000 cash
2023 Subaru
Outback Premier XT Automatique AWD
Payment Details
- Current Payment: 511 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 780 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 26,161 CAD
- Months to End: 26 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 16,308 km/year (1,359 per month)
2023 Toyota
VENZA LIMITED Automatique AWD
Payment Details
- Current Payment: 835 CAD/month + tax
- Residual Value: 22,740 CAD
- Months to End: 46 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,556 km total
- Available Now: 18,638 km/year (1,553 per month)
