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:
18,205 ~ 19,105 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 59 months |
| Total Monthly Difference | = 17,405 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 18,205 ~ 19,105 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
107,654 CAD
- Total Vehicle Debt: 94,980 CAD
- Paid so Far: -12,675 CAD (-14% Paid)
- Remaining Lease Payments: 67,982 CAD
- Residual Value: 39,672 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: -12,675 CAD Total Vehicle Value: 94,980 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 67,982 CAD
Term Paid so Far: -12,675 CAD Residual Value: 39,672 CAD
Cost to Own
Already Paid: -12,675 CAD (-14%)
Cash Incentive: 0 CAD Buyout Price Today: 107,654 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: 107,654 CAD
- 4.9%Interest Rate x 48 months
- 2,474 CAD/month + tax
- Total Payable: 118,768 CAD
- Total Interest: 11,113 CAD
- 8.9%Interest Rate x 48 months
- 2,674 CAD/month + tax
- Total Payable: 128,346 CAD
- Total Interest: 20,692 CAD
- 14.9%Interest Rate x 48 months
- 2,991 CAD/month + tax
- Total Payable: 143,551 CAD
- Total Interest: 35,897 CAD
At the end of the Lease Contract
Residual Value: 39,672 CAD (in 59 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)
98.52
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
37.88
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
269.88
- km/week
- without any
- additional costs
Similar Listings in Calgary
+ 4,000 cash
2025 Hyundai
Venue Ultimate CVT 2WD
Payment Details
- Current Payment: 640 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 466 CAD/month + tax
- Residual Value: 17,479 CAD
- Months to End: 23 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 30,261 km/year (2,522 per month)
- Excess Km Cost: 0.12 CAD/km
+ 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: 1,040 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 11 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 55,636 km/year (4,636 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
+ 1,000 cash
SAVE ~13,900 CAD
2024 Volkswagen
Tiguan Highline R-Line Automatique AWD 3M Front
Payment Details
- Current Payment: 763 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 652 CAD/month + tax
- Residual Value: 27,594 CAD
- Months to End: 9 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 2,000 km/year
- Current Odometer: 56,000 km total
- Available Now: -66,667 km/year (-5,556 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 2,500 cash
2024 Hyundai
Palisade Ultimate Caligraphy Automatique AWD 3MM Protection
Payment Details
- Current Payment: 890 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 473 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 45,299 CAD
- Months to End: 6 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 38,500 km total
- Available Now: 19,000 km/year (1,583 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.12 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: 455 CAD/month + tax
- Months to End: 26 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 31,385 km/year (2,615 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: 13 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 47,120 km/year (3,927 per month)
- Excess Km Cost: 0.20 CAD/km
