Payment Analysis

814.00CAD/monthin Saskatoon, SK
    Before Taxes:
  • 814.00 CAD/month
  • 375.69 CAD/bi-weekly
  • 187.85 CAD/week
  • 9,768.00 CAD/year
Incl. Saskatchewan Taxes (11%):
  • 903.54 CAD/month
  • 417.02 CAD/bi-weekly
  • 208.51 CAD/week
  • 10,842.48 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: 5,796 CAD

compared to leasing a BRAND NEW:

  • BMW X3 w/ M Sport Line Package + Premium Enhanced Package
  • for 36 months
  • in Saskatoon
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,021
This Contract (CAD/month) 814
Monthly Difference 207 CAD/month
Remaining Term x 28 months
Total Monthly Difference = 5,796 CAD
Total Savings (CAD) = 5,796

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 53,287 CAD
  • Total Vehicle Debt: 67,125 CAD
  • Paid so Far: 13,838 CAD (20% Paid)
  • Remaining Lease Payments: 22,792 CAD
  • Residual Value: 30,495 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 13,838 CAD Total Vehicle Value: 67,125 CAD
20% Paid
80%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 22,792 CAD
Term Paid so Far: 13,838 CAD Residual Value: 30,495 CAD
0%
20%
34%
46%
Cost to Own
Already Paid: 13,838 CAD (20%)
Cash Incentive: 0 CAD Buyout Price Today: 53,287 CAD
20% Paid
0%
80%
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: 53,287 CAD

  • 4.9%Interest Rate x 48 months
  • 1,225 CAD/month + tax
  • Total Payable: 58,788 CAD
  • Total Interest: 5,501 CAD
  • 8.9%Interest Rate x 48 months
  • 1,324 CAD/month + tax
  • Total Payable: 63,529 CAD
  • Total Interest: 10,242 CAD
  • 14.9%Interest Rate x 48 months
  • 1,480 CAD/month + tax
  • Total Payable: 71,055 CAD
  • Total Interest: 17,768 CAD

At the end of the Lease Contract

Residual Value: 30,495 CAD (in 28 months)

  • 4.9%Interest Rate x 48 months
  • 701 CAD/month + tax
  • Total Payable: 33,643 CAD
  • Total Interest: 3,148 CAD
  • 8.9%Interest Rate x 48 months
  • 757 CAD/month + tax
  • Total Payable: 36,356 CAD
  • Total Interest: 5,861 CAD
  • 14.9%Interest Rate x 48 months
  • 847 CAD/month + tax
  • Total Payable: 40,663 CAD
  • Total Interest: 10,168 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)
34.64
  • + tax
  • + fuel
  • + insurance
(or 0.35CAD per km)
  • 48.84CAD/100km (Original Contract back in Mar, 2018)
Time Analysis
Cost per day: (CAD)
26.76
  • + tax
  • + insurance
  • + km driven & fuel
(0.12CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
542.31
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 384.62km/week (Contract Original back in Mar, 2018)

Similar Listings in Saskatoon

Cadillac Lease Takeover in Saskatoon : 2021 Cadillac XT6 Automatic AWD ID:#
CAD/month x 5 months
2021 Cadillac XT6 (ID: #45472)
804
Saskatoon, SK
2021 Cadillac

XT6 Automatique AWD Sport

Payment Details
  • Current Payment: 804 CAD/month + tax
  • Original Downpayment: 5,383 CAD
  • Residual Value: 52,191 CAD
  • Months to End: 5 months (Nov, 2023)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 33,580 km total
  • Available Now: 29,808 km/year (2,484 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.16 CAD/km
See all Details
+ More similar deals