Payment Analysis

1,079.08CAD/monthin Calgary, AB
    Before Taxes:
  • 1,079.08 CAD/month
  • 498.04 CAD/bi-weekly
  • 249.02 CAD/week
  • 12,948.96 CAD/year
Incl. Alberta Taxes (5%):
  • 1,133.03 CAD/month
  • 522.94 CAD/bi-weekly
  • 261.47 CAD/week
  • 13,596.41 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: 13,942 ~ 15,242 CAD

compared to leasing a BRAND NEW:

  • BMW 540i xDrive Sedan AWD w/ Premium Package Enhanced + M Sport Plus Package + Parking Assistance Plus
  • for 24 months
  • in AB
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,805
This Contract (CAD/month) 1,079
Monthly Difference 726 CAD/month
Remaining Term x 17 months
Total Monthly Difference = 12,342 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 13,942 ~ 15,242

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 47,744 CAD
  • Total Vehicle Debt: 81,196 CAD
  • Paid so Far: 33,451 CAD (41% Paid)
  • Remaining Lease Payments: 18,344 CAD
  • Residual Value: 29,400 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 33,451 CAD Total Vehicle Value: 81,196 CAD
41% Paid
59%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 18,344 CAD
Term Paid so Far: 33,451 CAD Residual Value: 29,400 CAD
0%
41%
22%
37%
Cost to Own
Already Paid: 33,451 CAD (41%)
Cash Incentive: 0 CAD Buyout Price Today: 47,744 CAD
41% Paid
0%
59%
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: 47,744 CAD

  • 4.9%Interest Rate x 48 months
  • 1,097 CAD/month + tax
  • Total Payable: 52,673 CAD
  • Total Interest: 4,929 CAD
  • 8.9%Interest Rate x 48 months
  • 1,186 CAD/month + tax
  • Total Payable: 56,921 CAD
  • Total Interest: 9,177 CAD
  • 14.9%Interest Rate x 48 months
  • 1,326 CAD/month + tax
  • Total Payable: 63,664 CAD
  • Total Interest: 15,920 CAD

At the end of the Lease Contract

Residual Value: 29,400 CAD (in 17 months)

  • 4.9%Interest Rate x 48 months
  • 676 CAD/month + tax
  • Total Payable: 32,435 CAD
  • Total Interest: 3,035 CAD
  • 8.9%Interest Rate x 48 months
  • 730 CAD/month + tax
  • Total Payable: 35,051 CAD
  • Total Interest: 5,651 CAD
  • 14.9%Interest Rate x 48 months
  • 817 CAD/month + tax
  • Total Payable: 39,203 CAD
  • Total Interest: 9,803 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)
35.97
  • + tax
  • + fuel
  • + insurance
(or 0.36CAD per km)
  • 64.74CAD/100km (Original Contract back in Feb, 2020)
Time Analysis
Cost per day: (CAD)
35.48
  • + tax
  • + insurance
  • + km driven & fuel
(0.19CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
692.31
  • km/week
  • without any
  • additional costs
Excess km cost: 0.25CAD
  • 384.62km/week (Contract Original back in Feb, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

+ 1,156 cash
2024 BMW

330i X Drive Premium Enhanced Package, M Sport Appearance Package Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,101 CAD/month + tax
  • Cash Incentive: 1,156 CAD
  • Payment After Incentive: 1,062 CAD/month + tax
  • Residual Value: 28,000 CAD
  • Months to End: 30 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 15,000 km/year
  • Current Odometer: 16,000 km total
  • Available Now: 17,600 km/year (1,467 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • 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
2022 Volvo

S60 Inscription 4D Sedan AWD B5 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 641 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Residual Value: 33,487 CAD
  • Months to End: 10 months (May, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 33,500 km total
  • Available Now: 27,000 km/year (2,250 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.16 CAD/km
See all Details
+ 2,000 cash
CAD/month x 15 months
2024 Subaru WRX - Base (ID: #62453)
433
Calgary
2024 Subaru

WRX - Base Manuelle AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 433 CAD/month + tax
  • Required Payment: 2,000 CAD
  • Payment Including Incentive: 566 CAD/month + tax
  • Residual Value: 29,000 CAD
  • Months to End: 15 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 30,400 km/year (2,533 per month)
See all Details
CAD/month x 25 months
2023 Tesla Model S AWD (ID: #51045)
1,989
Calgary
2023 Tesla

Model S AWD Automatique AWD

Payment Details
  • Current Payment: 1,989 CAD/month + tax
  • Original Downpayment: 1,989 CAD
  • Months to End: 25 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 33,600 km/year (2,800 per month)
See all Details