Payment Analysis

548.06CAD/monthin Airdrie, Alberta
    Before Taxes:
  • 548.06 CAD/month
  • 252.95 CAD/bi-weekly
  • 126.48 CAD/week
  • 6,576.72 CAD/year
Incl. Alberta Taxes (5%):
  • 575.46 CAD/month
  • 265.60 CAD/bi-weekly
  • 132.80 CAD/week
  • 6,905.56 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: 7,401 ~ 8,301 CAD

compared to leasing a BRAND NEW:

  • Acura TLX 3.5L SH-AWD Automatic AWD
  • for 27 months
  • in AB
  • $0 down payment
  • 27,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 835
This Contract (CAD/month) 548
Monthly Difference 287 CAD/month
Remaining Term x 23 months
Total Monthly Difference = 6,601 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 7,401 ~ 8,301

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 33,770 CAD
  • Total Vehicle Debt: 54,138 CAD
  • Paid so Far: 20,368 CAD (37% Paid)
  • Remaining Lease Payments: 12,605 CAD
  • Residual Value: 21,165 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 20,368 CAD Total Vehicle Value: 54,138 CAD
37% Paid
63%
Vehicle Debt Breakdown
Downpayment: 6,666 CAD Remaining Term: 12,605 CAD
Term Paid so Far: 13,702 CAD Residual Value: 21,165 CAD
12%
25%
23%
40%
Cost to Own
Already Paid: 20,368 CAD (37%)
Cash Incentive: 0 CAD Buyout Price Today: 33,770 CAD
37% Paid
0%
63%
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: 33,770 CAD

  • 4.9%Interest Rate x 48 months
  • 776 CAD/month + tax
  • Total Payable: 37,257 CAD
  • Total Interest: 3,486 CAD
  • 8.9%Interest Rate x 48 months
  • 839 CAD/month + tax
  • Total Payable: 40,261 CAD
  • Total Interest: 6,491 CAD
  • 14.9%Interest Rate x 48 months
  • 938 CAD/month + tax
  • Total Payable: 45,031 CAD
  • Total Interest: 11,261 CAD

At the end of the Lease Contract

Residual Value: 21,165 CAD (in 23 months)

  • 4.9%Interest Rate x 48 months
  • 486 CAD/month + tax
  • Total Payable: 23,350 CAD
  • Total Interest: 2,185 CAD
  • 8.9%Interest Rate x 48 months
  • 526 CAD/month + tax
  • Total Payable: 25,233 CAD
  • Total Interest: 4,068 CAD
  • 14.9%Interest Rate x 48 months
  • 588 CAD/month + tax
  • Total Payable: 28,222 CAD
  • Total Interest: 7,057 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)
20.66
  • + tax
  • + fuel
  • + insurance
(or 0.21CAD per km)
  • 32.88CAD/100km (Original Contract back in Feb, 2020)
Time Analysis
Cost per day: (CAD)
18.02
  • + tax
  • + insurance
  • + km driven & fuel
(0.14CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
612.04
  • km/week
  • without any
  • additional costs
Excess km cost: 1.00CAD
  • 384.62km/week (Contract Original back in Feb, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

+ 1,156 cash
BMW Lease Takeover in Calgary : 2024 BMW 330i X Drive Automatic AWD ID:#54585
CAD/month x 23 months
2024 BMW 330i X Drive Premium Enhanced Package, M Sport Appearance Package (ID: #54585)
1,101
Calgary, AB
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: 1,051 CAD/month + tax
  • Residual Value: 28,000 CAD
  • Months to End: 23 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 15,000 km/year
  • Current Odometer: 16,000 km total
  • Available Now: 22,957 km/year (1,913 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
+ 2,000 cash
Lease Takeover Temporary Image
CAD/month x 7 months
2024 Subaru WRX - Base (ID: #62453)
413
Calgary
2024 Subaru

WRX - Base Manuelle AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 413 CAD/month + tax
  • Required Payment: 2,000 CAD
  • Payment Including Incentive: 699 CAD/month + tax
  • Residual Value: 29,000 CAD
  • Months to End: 7 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 16,500 km total
  • Available Now: 50,571 km/year (4,214 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.10 CAD/km
See all Details
Lease Takeover Temporary Image
CAD/month x 18 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: 18 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 46,667 km/year (3,889 per month)
See all Details
+ More similar deals