Payment Analysis
763.49CAD/monthin Calgary, AB
- 763.49 CAD/month
- 352.38 CAD/bi-weekly
- 176.19 CAD/week
- 9,161.88 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 801.66 CAD/month
- 370.00 CAD/bi-weekly
- 185.00 CAD/week
- 9,619.97 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:
11,040 ~ 11,440 CAD
compared to leasing a BRAND NEW:
- 2023 GLE 350 4MATIC SUV
- for 36 months
- in Alberta
- $0 down payment
- 18,000 km/year
| Leasing New (CAD/month) | 2,083 |
|---|---|
| This Contract (CAD/month) | 763 |
| Monthly Difference | 1,320 CAD/month |
| Remaining Term | x 7 months |
| Total Monthly Difference | = 9,240 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 11,040 ~ 11,440 |
| ** "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:
31,938 CAD
- Total Vehicle Debt: 55,080 CAD
- Paid so Far: 22,141 CAD (40% Paid)
- Remaining Lease Payments: 5,344 CAD
- Residual Value: 27,594 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 22,141 CAD Total Vehicle Value: 55,080 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,344 CAD
Term Paid so Far: 22,141 CAD Residual Value: 27,594 CAD
Cost to Own
Already Paid: 22,141 CAD (40%)
Cash Incentive: 1,000 CAD Buyout Price Today: 31,938 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: 31,938 CAD
- 4.9%Interest Rate x 48 months
- 734 CAD/month + tax
- Total Payable: 35,236 CAD
- Total Interest: 3,297 CAD
- 8.9%Interest Rate x 48 months
- 793 CAD/month + tax
- Total Payable: 38,077 CAD
- Total Interest: 6,139 CAD
- 14.9%Interest Rate x 48 months
- 887 CAD/month + tax
- Total Payable: 42,588 CAD
- Total Interest: 10,650 CAD
At the end of the Lease Contract
Residual Value: 27,594 CAD (in 7 months)
- 4.9%Interest Rate x 48 months
- 634 CAD/month + tax
- Total Payable: 30,443 CAD
- Total Interest: 2,849 CAD
- 8.9%Interest Rate x 48 months
- 685 CAD/month + tax
- Total Payable: 32,898 CAD
- Total Interest: 5,304 CAD
- 14.9%Interest Rate x 48 months
- 767 CAD/month + tax
- Total Payable: 36,795 CAD
- Total Interest: 9,201 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)
-8.69
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
20.40
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
-1,648.35
- km/week
- without any
- additional costs
Seller Contact Info
- Name: Donghyeon Ku
- Location: Calgary, AB
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
2024 Volkswagen Tiguan Highline R-Line - fully loaded.
* 3M paint protection
* Additional 2-year extended warranty
* Approximately $3,000 claim from a parking-lot door ding
* Great opportunity for someone planning to buy out the lease
* Winter tires included if purchased by September 2026
I will cover the lease transfer fee and provide a $1,000 cash incentive. Message me for lease details.
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: 450 CAD/month + tax
- Residual Value: 17,479 CAD
- Months to End: 21 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 33,143 km/year (2,762 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: 1,017 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 9 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 68,000 km/year (5,667 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
+ 3,000 cash
2025 Ford
Bronco Badlands 2 door Automatique AWD
Payment Details
- Current Payment: 754 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 618 CAD/month + tax
- Original Downpayment: 9,523 CAD
- Residual Value: 47,773 CAD
- Months to End: 22 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 18,021 km total
- Available Now: 15,625 km/year (1,302 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Hyundai
Palisade Ultimate Caligraphy Automatique AWD 3MM Protection
Payment Details
- Current Payment: 890 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 45,299 CAD
- Months to End: 4 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 38,500 km total
- Available Now: 28,500 km/year (2,375 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: 453 CAD/month + tax
- Months to End: 24 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 34,000 km/year (2,833 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: 11 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 55,687 km/year (4,641 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
