Payment Analysis

1,462.90CAD/monthin Calgary, AB
    Before Taxes:
  • 1,462.90 CAD/month
  • 675.18 CAD/bi-weekly
  • 337.59 CAD/week
  • 17,554.80 CAD/year
Incl. Alberta Taxes (5%):
  • 1,536.05 CAD/month
  • 708.94 CAD/bi-weekly
  • 354.47 CAD/week
  • 18,432.54 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: 13,960 ~ 15,260 CAD

compared to leasing a BRAND NEW:

  • 2023 BMW M340i xDrive Sedan
  • for 12 months
  • in Alberta
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 2,005
This Contract (CAD/month) 1,463
Monthly Difference 543 CAD/month
Remaining Term x 20 months
Total Monthly Difference = 10,860 CAD
+ Cash Incentive** (CAD) + 1,500
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 13,960 ~ 15,260
** "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: 65,781 CAD
  • Total Vehicle Debt: 108,242 CAD
  • Paid so Far: 40,961 CAD (37% Paid)
  • Remaining Lease Payments: 29,258 CAD
  • Residual Value: 38,023 CAD
  • Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 40,961 CAD Total Vehicle Value: 108,242 CAD
37% Paid
63%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 29,258 CAD
Term Paid so Far: 40,961 CAD Residual Value: 38,023 CAD
0%
37%
27%
36%
Cost to Own
Already Paid: 40,961 CAD (37%)
Cash Incentive: 1,500 CAD Buyout Price Today: 65,781 CAD
37% Paid
1%
62%
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: 65,781 CAD

  • 4.9%Interest Rate x 48 months
  • 1,512 CAD/month + tax
  • Total Payable: 72,572 CAD
  • Total Interest: 6,791 CAD
  • 8.9%Interest Rate x 48 months
  • 1,634 CAD/month + tax
  • Total Payable: 78,424 CAD
  • Total Interest: 12,643 CAD
  • 14.9%Interest Rate x 48 months
  • 1,827 CAD/month + tax
  • Total Payable: 87,715 CAD
  • Total Interest: 21,934 CAD

At the end of the Lease Contract

Residual Value: 38,023 CAD (in 20 months)

  • 4.9%Interest Rate x 48 months
  • 874 CAD/month + tax
  • Total Payable: 41,948 CAD
  • Total Interest: 3,925 CAD
  • 8.9%Interest Rate x 48 months
  • 944 CAD/month + tax
  • Total Payable: 45,331 CAD
  • Total Interest: 7,308 CAD
  • 14.9%Interest Rate x 48 months
  • 1,056 CAD/month + tax
  • Total Payable: 50,702 CAD
  • Total Interest: 12,679 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)
82.86
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,500CAD incentive)
  • 87.34CAD/100km (TODAY without the Cash Incentive)
  • 146.29CAD/100km (Original Contract back in Feb, 2021)
Time Analysis
Cost per day: (CAD)
45.63
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,500CAD incentive)
  • 48.10CAD/day (Original Contract back in Feb, 2021)
Remaining Km
Can be driven up to:
386.54
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 230.77km/week (Contract Original back in Feb, 2021)

Seller Contact Info

  • Name: Ryan Shoemaker
  • 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

No Charge scheduled maintenance
current Mileage provides for about 1500KM / month without penalty
comes with winter wheels & Tires

Similar Listings in Calgary

+ 1,000 cash
CAD/month x 25 months
2022 Honda Civic Touring (ID: #46516)
560
Calgary
2022 Honda

Civic Touring Automatique 2WD

Payment Details
  • Current Payment: 560 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 520 CAD/month + tax
  • Months to End: 25 months (Aug, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 2,000 km total
  • Available Now: 27,840 km/year (2,320 per month)
See all Details