Payment Analysis

557.00CAD/monthin Calgary, AB
    Before Taxes:
  • 557.00 CAD/month
  • 257.08 CAD/bi-weekly
  • 128.54 CAD/week
  • 6,684.00 CAD/year
Incl. Alberta Taxes (5%):
  • 584.85 CAD/month
  • 269.93 CAD/bi-weekly
  • 134.97 CAD/week
  • 7,018.20 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: 7,748 ~ 9,048 CAD

compared to leasing a BRAND NEW:

  • BMW M240i xDrive Coupe AWD
  • for 42 months
  • in AB
  • $0 down payment
  • 25,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 953
This Contract (CAD/month) 557
Monthly Difference 396 CAD/month
Remaining Term x 13 months
Total Monthly Difference = 5,148 CAD
+ Cash Incentive** (CAD) + 1,000
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 7,748 ~ 9,048
** "Cash Incentive" is not just a saving, it is physical money.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 20,993 CAD
  • Total Vehicle Debt: 46,488 CAD
  • Paid so Far: 24,495 CAD (52% Paid)
  • Remaining Lease Payments: 7,241 CAD
  • Residual Value: 14,752 CAD
  • Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 24,495 CAD Total Vehicle Value: 46,488 CAD
52% Paid
48%
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 7,241 CAD
Term Paid so Far: 19,495 CAD Residual Value: 14,752 CAD
10%
42%
15%
33%
Cost to Own
Already Paid: 24,495 CAD (52%)
Cash Incentive: 1,000 CAD Buyout Price Today: 20,993 CAD
52% Paid
2%
46%
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: 20,993 CAD

  • 4.9%Interest Rate x 48 months
  • 483 CAD/month + tax
  • Total Payable: 23,160 CAD
  • Total Interest: 2,167 CAD
  • 8.9%Interest Rate x 48 months
  • 521 CAD/month + tax
  • Total Payable: 25,028 CAD
  • Total Interest: 4,035 CAD
  • 14.9%Interest Rate x 48 months
  • 583 CAD/month + tax
  • Total Payable: 27,993 CAD
  • Total Interest: 7,000 CAD

At the end of the Lease Contract

Residual Value: 14,752 CAD (in 13 months)

  • 4.9%Interest Rate x 48 months
  • 339 CAD/month + tax
  • Total Payable: 16,275 CAD
  • Total Interest: 1,523 CAD
  • 8.9%Interest Rate x 48 months
  • 366 CAD/month + tax
  • Total Payable: 17,587 CAD
  • Total Interest: 2,835 CAD
  • 14.9%Interest Rate x 48 months
  • 410 CAD/month + tax
  • Total Payable: 19,671 CAD
  • Total Interest: 4,919 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)
7.04
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,000CAD incentive)
  • 8.17CAD/100km (TODAY without the Cash Incentive)
  • 27.85CAD/100km (Original Contract back in Jun, 2021)
Time Analysis
Cost per day: (CAD)
15.78
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,000CAD incentive)
  • 18.31CAD/day (Original Contract back in Jun, 2021)
Remaining Km
Can be driven up to:
1,573.56
  • km/week
  • without any
  • additional costs
Excess km cost: 0.64CAD
  • 461.54km/week (Contract Original back in Jun, 2021)

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