Payment Analysis
1,152.24CAD/monthin Calgary, AB
- 1,152.24 CAD/month
- 531.80 CAD/bi-weekly
- 265.90 CAD/week
- 13,826.88 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,209.85 CAD/month
- 558.39 CAD/bi-weekly
- 279.20 CAD/week
- 14,518.22 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:
14,370 ~ 15,270 CAD
compared to leasing a BRAND NEW:
- 2018 BMW X5 xDrive35i w/ M Sport Line, Premium Package Enhanced, Smartphone Connectivity Package, LED Lighting Package, 20inch M Double-Spoke LT Alloy, Mixed Tires, Fineline Oak Wood Trim, Driving Assistant
- for 36 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,447 |
|---|---|
| This Contract (CAD/month) | 1,152 |
| Monthly Difference | 295 CAD/month |
| Remaining Term | x 46 months |
| Total Monthly Difference | = 13,570 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 14,370 ~ 15,270 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
92,675 CAD
- Total Vehicle Debt: 94,980 CAD
- Paid so Far: 2,304 CAD (2% Paid)
- Remaining Lease Payments: 53,003 CAD
- Residual Value: 39,672 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 2,304 CAD Total Vehicle Value: 94,980 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 53,003 CAD
Term Paid so Far: 2,304 CAD Residual Value: 39,672 CAD
Cost to Own
Already Paid: 2,304 CAD (2%)
Cash Incentive: 0 CAD Buyout Price Today: 92,675 CAD
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: 92,675 CAD
- 4.9%Interest Rate x 48 months
- 2,130 CAD/month + tax
- Total Payable: 102,242 CAD
- Total Interest: 9,567 CAD
- 8.9%Interest Rate x 48 months
- 2,302 CAD/month + tax
- Total Payable: 110,488 CAD
- Total Interest: 17,813 CAD
- 14.9%Interest Rate x 48 months
- 2,575 CAD/month + tax
- Total Payable: 123,577 CAD
- Total Interest: 30,902 CAD
At the end of the Lease Contract
Residual Value: 39,672 CAD (in 46 months)
- 4.9%Interest Rate x 48 months
- 912 CAD/month + tax
- Total Payable: 43,767 CAD
- Total Interest: 4,095 CAD
- 8.9%Interest Rate x 48 months
- 985 CAD/month + tax
- Total Payable: 47,297 CAD
- Total Interest: 7,625 CAD
- 14.9%Interest Rate x 48 months
- 1,102 CAD/month + tax
- Total Payable: 52,900 CAD
- Total Interest: 13,228 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)
76.82
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
37.88
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
346.15
- km/week
- without any
- additional costs
Similar Listings in Calgary
+ 1,144 cash
2025 Hyundai
Santa Fe Ultimate Calligraphy Automatique AWD
Payment Details
- Current Payment: 1,144 CAD/month + tax
- Cash Incentive: 1,144 CAD
- Payment After Incentive: 1,094 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 23 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 26,609 km/year (2,217 per month)
- Excess Km Cost: 0.20 CAD/km
SAVE ~5,800 CAD
2022 Mercedes-Benz
GLE 350 4 MATIC Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage (Lease Protection) + Winter Tires Included
Payment Details
- Current Payment: 1,486 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 6 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 65,000 km total
- Available Now: 5,000 km/year (417 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
+ 3,000 cash
2024 Nissan
Rogue S Automatique AWD
Payment Details
- Current Payment: 457 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 707 CAD/month + tax
- Original Downpayment: 6,000 CAD
- Residual Value: 26,045 CAD
- Months to End: 12 months (Sep, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 17,900 km total
- Available Now: 20,433 km/year (1,703 per month)
- Excess Km Cost: 0.10 CAD/km
+ 500 cash
2024 Chevrolet
Trax Automatique 2WD Maintenance bumper-to-bumper and 3mm film, Water proof matts
Payment Details
- Current Payment: 474 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 461 CAD/month + tax
- Months to End: 39 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 20,923 km/year (1,744 per month)
- Excess Km Cost: 0.20 CAD/km
2024 GMC
TERRAIN 4DR WGN STL Automatique AWD
Payment Details
- Current Payment: 734 CAD/month + tax
- Residual Value: 22,090 CAD
- Months to End: 26 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 23,560 km/year (1,963 per month)
- Excess Km Cost: 0.20 CAD/km
+ 3,000 cash
2022 Toyota
Highlander Automatique AWD XSE
Payment Details
- Current Payment: 616 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 774 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 19 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 29,684 km/year (2,474 per month)
- Excess Km Cost: 0.15 CAD/km
