Payment Analysis

366.22CAD/monthin Calgary, AB
    Before Taxes:
  • 366.22 CAD/month
  • 169.02 CAD/bi-weekly
  • 84.51 CAD/week
  • 4,394.64 CAD/year
Incl. Alberta Taxes (5%):
  • 384.53 CAD/month
  • 177.48 CAD/bi-weekly
  • 88.74 CAD/week
  • 4,614.37 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: 189 CAD

compared to leasing a BRAND NEW:

  • Volkswagen Jetta Comfortline Automatic 2WD
  • for 36 months
  • in AB
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 393
This Contract (CAD/month) 366
Monthly Difference 27 CAD/month
Remaining Term x 7 months
Total Monthly Difference = 189 CAD
Total Savings (CAD) = 189

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 12,164 CAD
  • Total Vehicle Debt: 31,573 CAD
  • Paid so Far: 19,410 CAD (61% Paid)
  • Remaining Lease Payments: 2,564 CAD
  • Residual Value: 9,600 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 19,410 CAD Total Vehicle Value: 31,573 CAD
61% Paid
39%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 2,564 CAD
Term Paid so Far: 19,410 CAD Residual Value: 9,600 CAD
0%
61%
8%
31%
Cost to Own
Already Paid: 19,410 CAD (61%)
Cash Incentive: 0 CAD Buyout Price Today: 12,164 CAD
61% Paid
0%
39%
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: 12,164 CAD

  • 4.9%Interest Rate x 48 months
  • 280 CAD/month + tax
  • Total Payable: 13,419 CAD
  • Total Interest: 1,256 CAD
  • 8.9%Interest Rate x 48 months
  • 302 CAD/month + tax
  • Total Payable: 14,501 CAD
  • Total Interest: 2,338 CAD
  • 14.9%Interest Rate x 48 months
  • 338 CAD/month + tax
  • Total Payable: 16,219 CAD
  • Total Interest: 4,056 CAD

At the end of the Lease Contract

Residual Value: 9,600 CAD (in 7 months)

  • 4.9%Interest Rate x 48 months
  • 221 CAD/month + tax
  • Total Payable: 10,591 CAD
  • Total Interest: 991 CAD
  • 8.9%Interest Rate x 48 months
  • 238 CAD/month + tax
  • Total Payable: 11,445 CAD
  • Total Interest: 1,845 CAD
  • 14.9%Interest Rate x 48 months
  • 267 CAD/month + tax
  • Total Payable: 12,801 CAD
  • Total Interest: 3,201 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)
4.64
  • + tax
  • + fuel
  • + insurance
(or 0.05CAD per km)
  • 21.97CAD/100km (Original Contract back in Nov, 2019)
Time Analysis
Cost per day: (CAD)
12.04
  • + tax
  • + insurance
  • + km driven & fuel
(0.47CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,819.78
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Nov, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

CAD/month x 31 months
2023 Tesla Model 3 (ID: #49571)
892
Calgary, AB
2023 Tesla

Model 3 Automatique 2WD

Payment Details
  • Current Payment: 892 CAD/month + tax
  • Months to End: 31 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 19,742 km/year (1,645 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details