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:
2,700 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 15 months |
| Total Monthly Difference | = 2,700 CAD |
| Total Savings (CAD) | = 2,700 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
23,746 CAD
- Total Vehicle Debt: 38,807 CAD
- Paid so Far: 15,061 CAD (38% Paid)
- Remaining Lease Payments: 6,357 CAD
- Residual Value: 17,389 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 15,061 CAD Total Vehicle Value: 38,807 CAD
Vehicle Debt Breakdown
Downpayment: 1,500 CAD Remaining Term: 6,357 CAD
Term Paid so Far: 13,561 CAD Residual Value: 17,389 CAD
Cost to Own
Already Paid: 15,061 CAD (38%)
Cash Incentive: 0 CAD Buyout Price Today: 23,746 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: 23,746 CAD
- 4.9%Interest Rate x 48 months
- 546 CAD/month + tax
- Total Payable: 26,197 CAD
- Total Interest: 2,451 CAD
- 8.9%Interest Rate x 48 months
- 590 CAD/month + tax
- Total Payable: 28,310 CAD
- Total Interest: 4,564 CAD
- 14.9%Interest Rate x 48 months
- 660 CAD/month + tax
- Total Payable: 31,664 CAD
- Total Interest: 7,918 CAD
At the end of the Lease Contract
Residual Value: 17,389 CAD (in 15 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)
10.20
- + 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:
958.97
- 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
+ 500 cash
SAVE ~9,700 CAD
2023 Tesla
ModelY Preformance Automatique AWD
Payment Details
- Current Payment: 949 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 934 CAD/month + tax
- Original Downpayment: 8,250 CAD
- Months to End: 34 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 12,706 km/year (1,059 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 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: 23 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 52,118 km total
- Available Now: 32,156 km/year (2,680 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: 771 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 26,161 CAD
- Months to End: 27 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 15,704 km/year (1,309 per month)
