Payment Analysis
816.07CAD/monthin Calgary, AB
- 816.07 CAD/month
- 376.65 CAD/bi-weekly
- 188.32 CAD/week
- 9,792.84 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 856.87 CAD/month
- 395.48 CAD/bi-weekly
- 197.74 CAD/week
- 10,282.48 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:
13,111 CAD
compared to leasing a BRAND NEW:
- JAGUAR F‑PACE Prestige Ingenium 2.0-litre 4-cylinder 296 hp Turbocharged (Automatic) All-Wheel Drive
- for 24 months
- in Alberta
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,209 |
|---|---|
| This Contract (CAD/month) | 816 |
| Monthly Difference | 393 CAD/month |
| Remaining Term | x 27 months |
| Total Monthly Difference | = 10,611 CAD |
| + Cash Incentive** (CAD) | + 2,500 |
| Total Savings (CAD) | = 13,111 |
| ** "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:
53,153 CAD
- Total Vehicle Debt: 67,894 CAD
- Paid so Far: 12,241 CAD (18% Paid)
- Remaining Lease Payments: 22,034 CAD
- Residual Value: 33,619 CAD
- Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 12,241 CAD Total Vehicle Value: 67,894 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 22,034 CAD
Term Paid so Far: 12,241 CAD Residual Value: 33,619 CAD
Cost to Own
Already Paid: 12,241 CAD (18%)
Cash Incentive: 2,500 CAD Buyout Price Today: 53,153 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: 53,153 CAD
- 4.9%Interest Rate x 48 months
- 1,222 CAD/month + tax
- Total Payable: 58,640 CAD
- Total Interest: 5,487 CAD
- 8.9%Interest Rate x 48 months
- 1,320 CAD/month + tax
- Total Payable: 63,369 CAD
- Total Interest: 10,216 CAD
- 14.9%Interest Rate x 48 months
- 1,477 CAD/month + tax
- Total Payable: 70,877 CAD
- Total Interest: 17,724 CAD
At the end of the Lease Contract
Residual Value: 33,619 CAD (in 27 months)
- 4.9%Interest Rate x 48 months
- 773 CAD/month + tax
- Total Payable: 37,090 CAD
- Total Interest: 3,471 CAD
- 8.9%Interest Rate x 48 months
- 835 CAD/month + tax
- Total Payable: 40,081 CAD
- Total Interest: 6,462 CAD
- 14.9%Interest Rate x 48 months
- 934 CAD/month + tax
- Total Payable: 44,829 CAD
- Total Interest: 11,210 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)
49.14
- + tax
- + fuel
- + insurance
- 55.43CAD/100km (TODAY without the Cash Incentive)
- 61.21CAD/100km (Original Contract back in Apr, 2019)
Time Analysis
Cost per day: (CAD)
23.79
- + tax
- + insurance
- + km driven & fuel
- 26.83CAD/day (Original Contract back in Apr, 2019)
Remaining Km
Can be driven up to:
339.74
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Apr, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 1,550 cash
SAVE ~11,600 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
- Cash Incentive: 1,550 CAD
- Payment After Incentive: 1,366 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 13 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 55,000 km total
- Available Now: 11,538 km/year (962 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: 45 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 18,133 km/year (1,511 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: 32 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 19,143 km/year (1,595 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: 736 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 25 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 22,560 km/year (1,880 per month)
- Excess Km Cost: 0.15 CAD/km
+ 2,500 cash
2024 Mitsubishi
Outlander GT CVT AWD
Payment Details
- Current Payment: 586 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 718 CAD/month + tax
- Original Downpayment: 3,800 CAD
- Residual Value: 34,191 CAD
- Months to End: 19 months (Sep, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,650 km total
- Available Now: 24,221 km/year (2,018 per month)
- Excess Km Cost: 0.10 CAD/km
+ 2,500 cash
2024 Mitsubishi
Outlander GT CVT AWD
Payment Details
- Current Payment: 586 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 943 CAD/month + tax
- Original Downpayment: 3,800 CAD
- Residual Value: 34,191 CAD
- Months to End: 7 months (Sep, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,650 km total
- Available Now: 31,457 km/year (2,621 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
