Payment Analysis
456.89CAD/monthin Calgary
- 456.89 CAD/month
- 210.87 CAD/bi-weekly
- 105.44 CAD/week
- 5,482.68 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 479.73 CAD/month
- 221.42 CAD/bi-weekly
- 110.71 CAD/week
- 5,756.81 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
Not yet Available
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
34,528 CAD
- Total Vehicle Debt: 42,553 CAD
- Paid so Far: 11,026 CAD (25% Paid)
- Remaining Lease Payments: 5,483 CAD
- Residual Value: 26,045 CAD
- Required Payment: 3,000 CAD
Vehicle Debt & Value
Paid so far: 11,026 CAD Total Vehicle Value: 42,553 CAD
Vehicle Debt Breakdown
Downpayment: 6,000 CAD Remaining Term: 5,483 CAD
Term Paid so Far: 5,026 CAD Residual Value: 26,045 CAD
Cost to Own
Already Paid: 11,026 CAD (25%)
Required Payment: 3,000 CAD (7%)Buyout Price Today: 34,528 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: 34,528 CAD
- 4.9%Interest Rate x 48 months
- 794 CAD/month + tax
- Total Payable: 38,092 CAD
- Total Interest: 3,564 CAD
- 8.9%Interest Rate x 48 months
- 858 CAD/month + tax
- Total Payable: 41,164 CAD
- Total Interest: 6,636 CAD
- 14.9%Interest Rate x 48 months
- 959 CAD/month + tax
- Total Payable: 46,041 CAD
- Total Interest: 11,513 CAD
At the end of the Lease Contract
Residual Value: 26,045 CAD (in 12 months)
- 4.9%Interest Rate x 48 months
- 599 CAD/month + tax
- Total Payable: 28,734 CAD
- Total Interest: 2,689 CAD
- 8.9%Interest Rate x 48 months
- 647 CAD/month + tax
- Total Payable: 31,051 CAD
- Total Interest: 5,006 CAD
- 14.9%Interest Rate x 48 months
- 724 CAD/month + tax
- Total Payable: 34,729 CAD
- Total Interest: 8,685 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)
41.51
- + tax
- + fuel
- + insurance
- 26.83CAD/100km (TODAY without the Cash Incentive)
- 27.41CAD/100km (Original Contract back in Sep, 2024)
Time Analysis
Cost per day: (CAD)
23.24
- + tax
- + insurance
- + km driven & fuel
- 15.02CAD/day (Original Contract back in Sep, 2024)
Remaining Km
Can be driven up to:
392.95
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Sep, 2024)
Seller Contact Info
- Name: Ahsan Khan
- Location: Calgary
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
🚗 2024 Nissan Rogue Lease Takeover – Low Payments, Low KM!
📍 Location: Calgary, AB
📅 Lease End Date: September 2026 (or earlier buyout option)
✨ HIGHLIGHTS
✅ Only ~12 Months Left – Perfect short-term commitment!
✅ Low Monthly Payment: $478.73 (includes GST)
✅ 20,000 KM/year allowed
✅ Factory Warranty Covered until lease end
✅ End of Lease Protection Plan paid for
🚘 VEHICLE DETAILS
Model: 2024 Nissan Rogue SV AWD (Japan-built)
Color: Pearl White
Current KM: 18,900
VIN: [Last 6 digits: RW445157] (Full VIN available for serious inquiries)
Features: Reverse camera, Heated steering wheel, Heated front seats, Apple CarPlay/Android Auto, Nissan Rogue tailor fitted winter mats, winter tires included for free, spare wheel
📝 LEASE TERMS
Original Lease Term: 24 months (started September 2024)
Payments Remaining: 12 months (~$5,745 total)
Residual Value: $26,044.94 (option to buy at lease end)
Included: Full-service history, no accidents, non-smoker.
💡 WHY TAKE OVER?
Save thousands vs. a new lease!
No long-term commitment – return or buy out in 2026.
📌 REQUIREMENTS
✔ Credit approval by Nissan Canada Finance
✔ Alberta insurance
📩 HOW TO APPLY
Reply with:
Your name, contact info, and driver’s license (for Nissan’s approval process).
Proof of income (if requested by Nissan).
Test drives welcome (public meetup in Calgary).
💬 Serious inquiries only – let’s make this easy!
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: 1,096 CAD/month + tax
- Residual Value: 41,536 CAD
- Months to End: 24 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 25,500 km/year (2,125 per month)
- Excess Km Cost: 0.20 CAD/km
SAVE ~6,400 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: 7 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 65,000 km total
- Available Now: 4,286 km/year (357 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
+ 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
2023 Land Rover
Discovery S R dynamic P360 Automatique AWD
Payment Details
- Current Payment: 1,143 CAD/month + tax
- Months to End: 30 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,156 km total
- Available Now: 24,738 km/year (2,061 per month)
