Payment Analysis
560.00CAD/monthin Calgary, AB
- 560.00 CAD/month
- 258.46 CAD/bi-weekly
- 129.23 CAD/week
- 6,720.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 588.00 CAD/month
- 271.38 CAD/bi-weekly
- 135.69 CAD/week
- 7,056.00 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:
2,550 ~ 2,950 CAD
compared to leasing a BRAND NEW:
- Honda Pilot Touring 7P
- for 42 months
- in AB
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 810 |
|---|---|
| This Contract (CAD/month) | 560 |
| Monthly Difference | 250 CAD/month |
| Remaining Term | x 7 months |
| Total Monthly Difference | = 1,750 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 2,550 ~ 2,950 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
27,116 CAD
- Total Vehicle Debt: 56,796 CAD
- Paid so Far: 29,680 CAD (52% Paid)
- Remaining Lease Payments: 3,920 CAD
- Residual Value: 23,196 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 29,680 CAD Total Vehicle Value: 56,796 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 3,920 CAD
Term Paid so Far: 29,680 CAD Residual Value: 23,196 CAD
Cost to Own
Already Paid: 29,680 CAD (52%)
Cash Incentive: 0 CAD Buyout Price Today: 27,116 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: 27,116 CAD
- 4.9%Interest Rate x 48 months
- 623 CAD/month + tax
- Total Payable: 29,916 CAD
- Total Interest: 2,799 CAD
- 8.9%Interest Rate x 48 months
- 674 CAD/month + tax
- Total Payable: 32,328 CAD
- Total Interest: 5,212 CAD
- 14.9%Interest Rate x 48 months
- 753 CAD/month + tax
- Total Payable: 36,158 CAD
- Total Interest: 9,042 CAD
At the end of the Lease Contract
Residual Value: 23,196 CAD (in 7 months)
- 4.9%Interest Rate x 48 months
- 533 CAD/month + tax
- Total Payable: 25,591 CAD
- Total Interest: 2,395 CAD
- 8.9%Interest Rate x 48 months
- 576 CAD/month + tax
- Total Payable: 27,655 CAD
- Total Interest: 4,458 CAD
- 14.9%Interest Rate x 48 months
- 644 CAD/month + tax
- Total Payable: 30,931 CAD
- Total Interest: 7,735 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)
5.76
- + tax
- + fuel
- + insurance
- 33.60CAD/100km (Original Contract back in May, 2020)
Time Analysis
Cost per day: (CAD)
18.41
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
2,241.76
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in May, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 3,000 cash
CAD/month x 15 months
2023 Volkswagen Atlas CrossSport Highline 3.6 FSI 4MOTION (ID: #65959)
830
Calgary
2023 Volkswagen
Atlas CrossSport Highline 3.6 FSI 4MOTION Automatique AWD Highline R-Line
Payment Details
- Current Payment: 830 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 630 CAD/month + tax
- Residual Value: 36,000 CAD
- Months to End: 15 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 61,000 km total
- Available Now: 15,200 km/year (1,267 per month)
- Excess Km Cost: 0.12 CAD/km
+ 1,144 cash
2025 Hyundai
Santa Fe Ultimate Calligraphy Automatique AWD
Payment Details
- Current Payment: 1,144 CAD/month + tax
- Cash Incentive: 1,144 CAD
- Payment After Incentive: 1,087 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 20 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 30,600 km/year (2,550 per month)
- Excess Km Cost: 0.20 CAD/km
+ 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: 460 CAD/month + tax
- Months to End: 35 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 23,314 km/year (1,943 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: 22 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 27,844 km/year (2,320 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: 816 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 15 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 37,600 km/year (3,133 per month)
- Excess Km Cost: 0.15 CAD/km
2025 Honda
Pilot Trailsport Automatique AWD
Payment Details
- Current Payment: 1,082 CAD/month + tax
- Residual Value: 35,500 CAD
- Months to End: 23 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 7,100 km total
- Available Now: 16,470 km/year (1,372 per month)
