Payment Analysis

206.41CAD/monthin Calgary, AB
    Before Taxes:
  • 206.41 CAD/month
  • 95.27 CAD/bi-weekly
  • 47.63 CAD/week
  • 2,476.92 CAD/year
Incl. Alberta Taxes (5%):
  • 216.73 CAD/month
  • 100.03 CAD/bi-weekly
  • 50.01 CAD/week
  • 2,600.77 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: 7,536 CAD

compared to leasing a BRAND NEW:

  • Versa Trim SV Manual 2WD
  • for 12 months
  • in Ontario
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 520
This Contract (CAD/month) 206
Monthly Difference 314 CAD/month
Remaining Term x 24 months
Total Monthly Difference = 7,536 CAD
Total Savings (CAD) = 7,536

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 13,009 CAD
  • Total Vehicle Debt: 18,439 CAD
  • Paid so Far: 5,430 CAD (29% Paid)
  • Remaining Lease Payments: 4,954 CAD
  • Residual Value: 8,055 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 5,430 CAD Total Vehicle Value: 18,439 CAD
29% Paid
71%
Vehicle Debt Breakdown
Downpayment: 476 CAD Remaining Term: 4,954 CAD
Term Paid so Far: 4,954 CAD Residual Value: 8,055 CAD
2%
27%
27%
44%
Cost to Own
Already Paid: 5,430 CAD (29%)
Cash Incentive: 0 CAD Buyout Price Today: 13,009 CAD
29% Paid
0%
71%
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: 13,009 CAD

  • 4.9%Interest Rate x 48 months
  • 299 CAD/month + tax
  • Total Payable: 14,352 CAD
  • Total Interest: 1,343 CAD
  • 8.9%Interest Rate x 48 months
  • 323 CAD/month + tax
  • Total Payable: 15,509 CAD
  • Total Interest: 2,500 CAD
  • 14.9%Interest Rate x 48 months
  • 361 CAD/month + tax
  • Total Payable: 17,347 CAD
  • Total Interest: 4,338 CAD

At the end of the Lease Contract

Residual Value: 8,055 CAD (in 24 months)

  • 4.9%Interest Rate x 48 months
  • 185 CAD/month + tax
  • Total Payable: 8,887 CAD
  • Total Interest: 832 CAD
  • 8.9%Interest Rate x 48 months
  • 200 CAD/month + tax
  • Total Payable: 9,603 CAD
  • Total Interest: 1,548 CAD
  • 14.9%Interest Rate x 48 months
  • 224 CAD/month + tax
  • Total Payable: 10,741 CAD
  • Total Interest: 2,686 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)
8.26
  • + tax
  • + fuel
  • + insurance
(or 0.08CAD per km)
  • 12.38CAD/100km (Original Contract back in Apr, 2018)
Time Analysis
Cost per day: (CAD)
6.79
  • + tax
  • + insurance
  • + km driven & fuel
(0.14CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
576.92
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Apr, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

Chevrolet Lease Takeover in Calgary: 2021 Chevrolet Bolt Premier 5dr Automatic 2WD ID:#50996
SAVE ~8,700 CAD
CAD/month x 25 months
2021 Chevrolet Bolt Premier 5dr (ID: #50996)
605
Calgary, AB
2021 Chevrolet

Bolt Premier 5dr Automatique 2WD Premier

  • Winter Tires Included
Payment Details
  • Current Payment: 605 CAD/month + tax
  • Residual Value: 20,168 CAD
  • Months to End: 25 months (Jun, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 33,000 km total
  • Available Now: 30,240 km/year (2,520 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • 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
+ 4,000 cash
Lease Takeover Temporary Image
CAD/month x 35 months
2022 Toyota corollar hybrid (ID: #50353)
400
Calgary
2022 Toyota

corollar hybrid Automatique 2WD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 400 CAD/month + tax
  • Required Payment: 4,000 CAD
  • Payment Including Incentive: 514 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Months to End: 35 months (Apr, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 29,000 km total
  • Available Now: 24,343 km/year (2,029 per month)
See all Details
Lease Takeover Temporary Image
CAD/month x 27 months
2021 Mazda 3 & GT (ID: #41710)
605
Calgary, AB
2021 Mazda

3 & GT Automatique AWD

  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 605 CAD/month + tax
  • Original Downpayment: 2,750 CAD
  • Residual Value: 12,294 CAD
  • Months to End: 27 months (Aug, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 51,200 km total
  • Available Now: 22,430 km/year (1,869 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ More similar deals