Payment Analysis

1,144.00CAD/monthin Calgary, AB
    Before Taxes:
  • 1,144.00 CAD/month
  • 528.00 CAD/bi-weekly
  • 264.00 CAD/week
  • 13,728.00 CAD/year
Incl. Alberta Taxes (5%):
  • 1,201.20 CAD/month
  • 554.40 CAD/bi-weekly
  • 277.20 CAD/week
  • 14,414.40 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: 67,848 CAD
  • Total Vehicle Debt: 79,288 CAD
  • Paid so Far: 10,296 CAD (12% Paid)
  • Remaining Lease Payments: 27,456 CAD
  • Residual Value: 41,536 CAD
  • Cash Incentive: 1,144 CAD
Vehicle Debt & Value
Paid so far: 10,296 CAD Total Vehicle Value: 79,288 CAD
12% Paid
88%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 27,456 CAD
Term Paid so Far: 10,296 CAD Residual Value: 41,536 CAD
0%
12%
35%
53%
Cost to Own
Already Paid: 10,296 CAD (12%)
Cash Incentive: 1,144 CAD Buyout Price Today: 67,848 CAD
12% Paid
1%
87%
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: 67,848 CAD

  • 4.9%Interest Rate x 48 months
  • 1,559 CAD/month + tax
  • Total Payable: 74,852 CAD
  • Total Interest: 7,004 CAD
  • 8.9%Interest Rate x 48 months
  • 1,685 CAD/month + tax
  • Total Payable: 80,889 CAD
  • Total Interest: 13,041 CAD
  • 14.9%Interest Rate x 48 months
  • 1,885 CAD/month + tax
  • Total Payable: 90,472 CAD
  • Total Interest: 22,624 CAD

At the end of the Lease Contract

Residual Value: 41,536 CAD (in 24 months)

  • 4.9%Interest Rate x 48 months
  • 955 CAD/month + tax
  • Total Payable: 45,824 CAD
  • Total Interest: 4,288 CAD
  • 8.9%Interest Rate x 48 months
  • 1,032 CAD/month + tax
  • Total Payable: 49,519 CAD
  • Total Interest: 7,983 CAD
  • 14.9%Interest Rate x 48 months
  • 1,154 CAD/month + tax
  • Total Payable: 55,386 CAD
  • Total Interest: 13,850 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)
51.59
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,144CAD incentive)
  • 53.84CAD/100km (TODAY without the Cash Incentive)
  • 68.64CAD/100km (Original Contract back in Nov, 2024)
Time Analysis
Cost per day: (CAD)
36.04
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,144CAD incentive)
  • 37.61CAD/day (Original Contract back in Nov, 2024)
Remaining Km
Can be driven up to:
490.38
  • km/week
  • without any
  • additional costs
Excess km cost: 0.20CAD
  • 384.62km/week (Contract Original back in Nov, 2024)

Seller Contact Info

  • Name: Srijith Leelakrishnan
  • 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

Lease-Take-Over Summary
Take over this lease for 24 months for only $1,144.00 per month plus taxes with NO money down. It currently has 3,900 kms and you can drive it up to 44,012 kms at no extra cost; which gives you 20,056 free kms per year.

The 2025 Hyundai Santa Fe Ultimate Calligraphy AWD is a top-of-the-line trim of the redesigned Santa Fe, offering a blend of luxury, technology, and all-weather capability. It features a 2.5L Turbo GDI engine paired with an 8-speed dual-clutch transmission and HTRAC all-wheel drive. This trim includes premium features like Napa leather upholstery, heated and ventilated front seats, and second-row captain's chairs

Similar Listings in Calgary

+ 1,500 cash
SAVE ~7,900 CAD
CAD/month x 7 months
2022 Mercedes-Benz GLE 350 4 MATIC (ID: #45436)
1,486
Calgary, AB
2022 Mercedes-Benz

GLE 350 4 MATIC Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage (Lease Protection) + Winter Tires Included

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,486 CAD/month + tax
  • Cash Incentive: 1,500 CAD
  • Payment After Incentive: 1,271 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: 59,000 km total
  • Available Now: 14,571 km/year (1,214 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.35 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 3,000 cash
CAD/month x 12 months
2024 Nissan Rogue S (ID: #62638)
457
Calgary
2024 Nissan

Rogue S Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 457 CAD/month + tax
  • Required Payment: 3,000 CAD
  • Payment Including Incentive: 707 CAD/month + tax
  • Original Downpayment: 6,000 CAD
  • Residual Value: 26,045 CAD
  • Months to End: 12 months (Sep, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 17,900 km total
  • Available Now: 20,433 km/year (1,703 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
+ 500 cash
CAD/month x 39 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: 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
See all Details
CAD/month x 26 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: 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
See all Details
+ 3,000 cash
CAD/month x 19 months
2022 Toyota Highlander (ID: #49701)
616
Calgary
2022 Toyota

Highlander Automatique AWD XSE

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
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
See all Details
CAD/month x 30 months
2023 Land Rover Discovery S R dynamic P360 (ID: #62152)
1,143
Calgary
2023 Land Rover

Discovery S R dynamic P360 Automatique AWD

  • Wear & Tear Coverage
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)
See all Details