Payment Analysis
706.00CAD/monthin Calgary-Edmonton, AB
- 706.00 CAD/month
- 325.85 CAD/bi-weekly
- 162.92 CAD/week
- 8,472.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 741.30 CAD/month
- 342.14 CAD/bi-weekly
- 171.07 CAD/week
- 8,895.60 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:
8,680 CAD
compared to leasing a BRAND NEW:
- Tesla Model 3 Standard Plus Rear-Wheel Drive (financed) with the $5,000 incentive applied
- for 48 months
- in Alberta
- $2,500 required down payment
- 40,000 km/year
| Leasing New (CAD/month) | 1,074 |
|---|---|
| This Contract (CAD/month) | 706 |
| Monthly Difference | 368 CAD/month |
| Remaining Term | x 10 months |
| Total Monthly Difference | = 3,680 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| Total Savings (CAD) | = 8,680 |
| ** "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:
22,036 CAD
- Total Vehicle Debt: 54,664 CAD
- Paid so Far: 27,628 CAD (50% Paid)
- Remaining Lease Payments: 7,060 CAD
- Residual Value: 19,976 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 27,628 CAD Total Vehicle Value: 54,664 CAD
Vehicle Debt Breakdown
Downpayment: 800 CAD Remaining Term: 7,060 CAD
Term Paid so Far: 26,828 CAD Residual Value: 19,976 CAD
Cost to Own
Already Paid: 27,628 CAD (50%)
Cash Incentive: 5,000 CAD Buyout Price Today: 22,036 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: 22,036 CAD
- 4.9%Interest Rate x 48 months
- 506 CAD/month + tax
- Total Payable: 24,311 CAD
- Total Interest: 2,275 CAD
- 8.9%Interest Rate x 48 months
- 547 CAD/month + tax
- Total Payable: 26,271 CAD
- Total Interest: 4,235 CAD
- 14.9%Interest Rate x 48 months
- 612 CAD/month + tax
- Total Payable: 29,384 CAD
- Total Interest: 7,348 CAD
At the end of the Lease Contract
Residual Value: 19,976 CAD (in 10 months)
- 4.9%Interest Rate x 48 months
- 459 CAD/month + tax
- Total Payable: 22,038 CAD
- Total Interest: 2,062 CAD
- 8.9%Interest Rate x 48 months
- 496 CAD/month + tax
- Total Payable: 23,815 CAD
- Total Interest: 3,839 CAD
- 14.9%Interest Rate x 48 months
- 555 CAD/month + tax
- Total Payable: 26,637 CAD
- Total Interest: 6,661 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)
3.22
- + tax
- + fuel
- + insurance
- 11.03CAD/100km (TODAY without the Cash Incentive)
- 52.95CAD/100km (Original Contract back in Sep, 2021)
Time Analysis
Cost per day: (CAD)
6.77
- + tax
- + insurance
- + km driven & fuel
- 23.21CAD/day (Original Contract back in Sep, 2021)
Remaining Km
Can be driven up to:
1,476.92
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Sep, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
2023 Subaru
Base Manuelle AWD
Payment Details
- Current Payment: 419 CAD/month + tax
- Residual Value: 28,598 CAD
- Months to End: 7 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 36,700 km total
- Available Now: 19,371 km/year (1,614 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
2020 KIA
Rio Hatchback Automatique 2WD
Payment Details
- Current Payment: 240 CAD/month + tax
- Residual Value: 9,200 CAD
- Months to End: 17 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 94,000 km total
- Available Now: 18,353 km/year (1,529 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2017 Mitsubishi
2017 Automatique AWD Lancer
Payment Details
- Current Payment: 500 CAD/month + tax
- Required Payment: 5,000 CAD
- Payment Including Incentive: 585 CAD/month + tax
- Months to End: 59 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 150,000 km total
- Available Now: 56,525 km/year (4,710 per month)
+ 4,000 cash
2022 Toyota
corollar hybrid Automatique 2WD
Payment Details
- Current Payment: 400 CAD/month + tax
- Required Payment: 4,000 CAD
- Payment Including Incentive: 543 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Months to End: 28 months (Apr, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 29,000 km total
- Available Now: 30,429 km/year (2,536 per month)
2021 Mazda
3 & GT Automatique AWD
Payment Details
- Current Payment: 605 CAD/month + tax
- Original Downpayment: 2,750 CAD
- Residual Value: 12,294 CAD
- Months to End: 20 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 51,200 km total
- Available Now: 30,280 km/year (2,523 per month)
- Excess Km Cost: 0.08 CAD/km
