Payment Analysis
411.30CAD/monthin Calgary, AB
- 411.30 CAD/month
- 189.83 CAD/bi-weekly
- 94.92 CAD/week
- 4,935.60 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 431.87 CAD/month
- 199.32 CAD/bi-weekly
- 99.66 CAD/week
- 5,182.38 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:
11,300 ~ 11,700 CAD
compared to leasing a BRAND NEW:
- Nissan Rogue SL Premium CVT AWD
- for 12 months
- in AB
- $0 down payment
- 24,000 km/year
Leasing New (CAD/month) | 761 |
---|---|
This Contract (CAD/month) | 411 |
Monthly Difference | 350 CAD/month |
Remaining Term | x 30 months |
Total Monthly Difference | = 10,500 CAD |
+ Winter Tires Cost (CAD) | + 800 ~ 1,200 |
Total Savings (CAD) | = 11,300 ~ 11,700 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
26,612 CAD
- Total Vehicle Debt: 39,266 CAD
- Paid so Far: 12,654 CAD (32% Paid)
- Remaining Lease Payments: 12,339 CAD
- Residual Value: 14,273 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 12,654 CAD Total Vehicle Value: 39,266 CAD
Vehicle Debt Breakdown
Downpayment: 726 CAD Remaining Term: 12,339 CAD
Term Paid so Far: 11,928 CAD Residual Value: 14,273 CAD
Cost to Own
Already Paid: 12,654 CAD (32%)
Cash Incentive: 0 CAD Buyout Price Today: 26,612 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: 26,612 CAD
- 4.9%Interest Rate x 48 months
- 612 CAD/month + tax
- Total Payable: 29,359 CAD
- Total Interest: 2,747 CAD
- 8.9%Interest Rate x 48 months
- 661 CAD/month + tax
- Total Payable: 31,727 CAD
- Total Interest: 5,115 CAD
- 14.9%Interest Rate x 48 months
- 739 CAD/month + tax
- Total Payable: 35,486 CAD
- Total Interest: 8,874 CAD
At the end of the Lease Contract
Residual Value: 14,273 CAD (in 30 months)
- 4.9%Interest Rate x 48 months
- 328 CAD/month + tax
- Total Payable: 15,746 CAD
- Total Interest: 1,473 CAD
- 8.9%Interest Rate x 48 months
- 355 CAD/month + tax
- Total Payable: 17,016 CAD
- Total Interest: 2,743 CAD
- 14.9%Interest Rate x 48 months
- 397 CAD/month + tax
- Total Payable: 19,032 CAD
- Total Interest: 4,759 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)
36.98
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
13.52
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
256.67
- km/week
- without any
- additional costs
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)