Payment Analysis

763.49CAD/monthin Calgary, AB
    Before Taxes:
  • 763.49 CAD/month
  • 352.38 CAD/bi-weekly
  • 176.19 CAD/week
  • 9,161.88 CAD/year
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
Savings Breakdown:
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
40% Paid
60%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,344 CAD
Term Paid so Far: 22,141 CAD Residual Value: 27,594 CAD
0%
40%
9%
51%
Cost to Own
Already Paid: 22,141 CAD (40%)
Cash Incentive: 1,000 CAD Buyout Price Today: 31,938 CAD
40% Paid
1%
59%
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
(inlcuding the 1,000CAD incentive)
Time Analysis
Cost per day: (CAD)
20.40
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,000CAD incentive)
Remaining Km
Can be driven up to:
-1,648.35
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD

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)

Click here to Make an OFFER

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
CAD/month x 21 months
2025 Hyundai Venue Ultimate (ID: #70674)
640
Calgary
2025 Hyundai

Venue Ultimate CVT 2WD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
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
See all Details
+ 1,144 cash
CAD/month x 9 months
2025 Hyundai Santa Fe Ultimate Calligraphy (ID: #63997)
1,144
Calgary, AB
2025 Hyundai

Santa Fe Ultimate Calligraphy Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
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
See all Details
+ 3,000 cash
CAD/month x 22 months
2025 Ford Bronco Badlands 2 door (ID: #76181)
754
Calgary AB
2025 Ford

Bronco Badlands 2 door Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
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
See all Details
CAD/month x 4 months
2024 Hyundai Palisade Ultimate Caligraphy (ID: #71569)
890
Calgary AB
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
See all Details
+ 500 cash
CAD/month x 24 months
2024 Chevrolet Trax (ID: #54479)
474
Red deer, AB
2024 Chevrolet

Trax Automatique 2WD Maintenance bumper-to-bumper and 3mm film, Water proof matts

  • Warranty Complete Term
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
See all Details
CAD/month x 11 months
2024 GMC TERRAIN 4DR WGN STL (ID: #54374)
734
Calgary
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
See all Details