Payment Analysis
1,105.18CAD/monthin Calgary, AB
- 1,105.18 CAD/month
- 510.08 CAD/bi-weekly
- 255.04 CAD/week
- 13,262.16 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,160.44 CAD/month
- 535.59 CAD/bi-weekly
- 267.79 CAD/week
- 13,925.27 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:
13,981 ~ 15,281 CAD
compared to leasing a BRAND NEW:
- BMW X3 M40i w/ Ultimate Package (+ $11,750)
- for 24 months
- in Alberta
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 1,508 |
|---|---|
| This Contract (CAD/month) | 1,105 |
| Monthly Difference | 403 CAD/month |
| Remaining Term | x 27 months |
| Total Monthly Difference | = 10,881 CAD |
| + Cash Incentive** (CAD) | + 1,500 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 13,981 ~ 15,281 |
| ** "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:
65,038 CAD
- Total Vehicle Debt: 88,642 CAD
- Paid so Far: 22,104 CAD (24% Paid)
- Remaining Lease Payments: 29,840 CAD
- Residual Value: 36,699 CAD
- Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 22,104 CAD Total Vehicle Value: 88,642 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 29,840 CAD
Term Paid so Far: 22,104 CAD Residual Value: 36,699 CAD
Cost to Own
Already Paid: 22,104 CAD (24%)
Cash Incentive: 1,500 CAD Buyout Price Today: 65,038 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: 65,038 CAD
- 4.9%Interest Rate x 48 months
- 1,495 CAD/month + tax
- Total Payable: 71,753 CAD
- Total Interest: 6,714 CAD
- 8.9%Interest Rate x 48 months
- 1,615 CAD/month + tax
- Total Payable: 77,539 CAD
- Total Interest: 12,501 CAD
- 14.9%Interest Rate x 48 months
- 1,807 CAD/month + tax
- Total Payable: 86,725 CAD
- Total Interest: 21,687 CAD
At the end of the Lease Contract
Residual Value: 36,699 CAD (in 27 months)
- 4.9%Interest Rate x 48 months
- 843 CAD/month + tax
- Total Payable: 40,487 CAD
- Total Interest: 3,789 CAD
- 8.9%Interest Rate x 48 months
- 912 CAD/month + tax
- Total Payable: 43,752 CAD
- Total Interest: 7,054 CAD
- 14.9%Interest Rate x 48 months
- 1,019 CAD/month + tax
- Total Payable: 48,936 CAD
- Total Interest: 12,237 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)
104.19
- + tax
- + fuel
- + insurance
- 109.71CAD/100km (TODAY without the Cash Incentive)
- 110.52CAD/100km (Original Contract back in Sep, 2018)
Time Analysis
Cost per day: (CAD)
34.51
- + tax
- + insurance
- + km driven & fuel
- 36.33CAD/day (Original Contract back in Sep, 2018)
Remaining Km
Can be driven up to:
232.48
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Sep, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
SAVE ~11,200 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: 15 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 55,000 km total
- Available Now: 10,000 km/year (833 per month)
- 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: 463 CAD/month + tax
- Months to End: 47 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 17,362 km/year (1,447 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: 35 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 17,502 km/year (1,458 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: 727 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 27 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 20,889 km/year (1,741 per month)
- Excess Km Cost: 0.15 CAD/km
2023 Honda
CRV Exl Automatique AWD
Payment Details
- Current Payment: 862 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 15 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 36,000 km total
- Available Now: 19,200 km/year (1,600 per month)
2024 Volkswagen
Taos Comfortline Automatique AWD
Payment Details
- Current Payment: 669 CAD/month + tax
- Residual Value: 21,774 CAD
- Months to End: 29 months (May, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 8,800 km total
- Available Now: 15,669 km/year (1,306 per month)
- Excess Km Cost: 0.15 CAD/km
