Payment Analysis
423.78CAD/monthin Calgary, AB
- 423.78 CAD/month
- 195.59 CAD/bi-weekly
- 97.80 CAD/week
- 5,085.36 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 444.97 CAD/month
- 205.37 CAD/bi-weekly
- 102.69 CAD/week
- 5,339.63 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:
5,400 CAD
compared to leasing a BRAND NEW:
- Nissan Rogue Trim SV AWD
- for 24 months
- in AB
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 603 |
|---|---|
| This Contract (CAD/month) | 424 |
| Monthly Difference | 180 CAD/month |
| Remaining Term | x 30 months |
| Total Monthly Difference | = 5,400 CAD |
| Total Savings (CAD) | = 5,400 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
30,103 CAD
- Total Vehicle Debt: 38,807 CAD
- Paid so Far: 8,704 CAD (22% Paid)
- Remaining Lease Payments: 12,713 CAD
- Residual Value: 17,389 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 8,704 CAD Total Vehicle Value: 38,807 CAD
Vehicle Debt Breakdown
Downpayment: 1,500 CAD Remaining Term: 12,713 CAD
Term Paid so Far: 7,204 CAD Residual Value: 17,389 CAD
Cost to Own
Already Paid: 8,704 CAD (22%)
Cash Incentive: 0 CAD Buyout Price Today: 30,103 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: 30,103 CAD
- 4.9%Interest Rate x 48 months
- 692 CAD/month + tax
- Total Payable: 33,210 CAD
- Total Interest: 3,108 CAD
- 8.9%Interest Rate x 48 months
- 748 CAD/month + tax
- Total Payable: 35,889 CAD
- Total Interest: 5,786 CAD
- 14.9%Interest Rate x 48 months
- 836 CAD/month + tax
- Total Payable: 40,140 CAD
- Total Interest: 10,038 CAD
At the end of the Lease Contract
Residual Value: 17,389 CAD (in 30 months)
- 4.9%Interest Rate x 48 months
- 400 CAD/month + tax
- Total Payable: 19,185 CAD
- Total Interest: 1,795 CAD
- 8.9%Interest Rate x 48 months
- 432 CAD/month + tax
- Total Payable: 20,732 CAD
- Total Interest: 3,342 CAD
- 14.9%Interest Rate x 48 months
- 483 CAD/month + tax
- Total Payable: 23,188 CAD
- Total Interest: 5,798 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)
20.40
- + tax
- + fuel
- + insurance
- 25.43CAD/100km (Original Contract back in Feb, 2019)
Time Analysis
Cost per day: (CAD)
13.93
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
479.49
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Feb, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 1,500 cash
SAVE ~8,500 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
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 1,298 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 8 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 59,000 km total
- Available Now: 12,750 km/year (1,063 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
+ 500 cash
2024 Chevrolet
Trax Automatique 2WD Maintenance bumper-to-bumper and 3mm film, Water proof matts
Payment Details
- Current Payment: 474 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 462 CAD/month + tax
- Months to End: 40 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 20,400 km/year (1,700 per month)
- Excess Km Cost: 0.20 CAD/km
2024 GMC
TERRAIN 4DR WGN STL Automatique AWD
Payment Details
- Current Payment: 734 CAD/month + tax
- Residual Value: 22,090 CAD
- Months to End: 27 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 22,687 km/year (1,891 per month)
- Excess Km Cost: 0.20 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: 766 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 20 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 28,200 km/year (2,350 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Nissan
Rogue S Automatique AWD
Payment Details
- Current Payment: 457 CAD/month + tax
- Original Downpayment: 6,000 CAD
- Residual Value: 26,045 CAD
- Months to End: 13 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 23,077 km/year (1,923 per month)
- Excess Km Cost: 0.10 CAD/km
2023 Land Rover
Discovery S R dynamic P360 Automatique AWD
Payment Details
- Current Payment: 1,143 CAD/month + tax
- Months to End: 31 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,156 km total
- Available Now: 23,940 km/year (1,995 per month)
