Payment Analysis
782.99CAD/monthin Calgary, AB
- 782.99 CAD/month
- 361.38 CAD/bi-weekly
- 180.69 CAD/week
- 9,395.88 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 822.14 CAD/month
- 379.45 CAD/bi-weekly
- 189.72 CAD/week
- 9,865.67 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:
1,397 ~ 2,297 CAD
compared to leasing a BRAND NEW:
- Honda Pilot Touring 8P Fully Loaded w/ Extended Warranty & Appearance Protection Ultimate Care Combo
- for 42 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 981 |
|---|---|
| This Contract (CAD/month) | 783 |
| Monthly Difference | 199 CAD/month |
| Remaining Term | x 3 months |
| Total Monthly Difference | = 597 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 1,397 ~ 2,297 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
25,379 CAD
- Total Vehicle Debt: 74,941 CAD
- Paid so Far: 49,562 CAD (66% Paid)
- Remaining Lease Payments: 2,349 CAD
- Residual Value: 23,030 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 49,562 CAD Total Vehicle Value: 74,941 CAD
Vehicle Debt Breakdown
Downpayment: 5,714 CAD Remaining Term: 2,349 CAD
Term Paid so Far: 43,847 CAD Residual Value: 23,030 CAD
Cost to Own
Already Paid: 49,562 CAD (66%)
Cash Incentive: 0 CAD Buyout Price Today: 25,379 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: 25,379 CAD
- 4.9%Interest Rate x 48 months
- 583 CAD/month + tax
- Total Payable: 27,999 CAD
- Total Interest: 2,620 CAD
- 8.9%Interest Rate x 48 months
- 630 CAD/month + tax
- Total Payable: 30,257 CAD
- Total Interest: 4,878 CAD
- 14.9%Interest Rate x 48 months
- 705 CAD/month + tax
- Total Payable: 33,841 CAD
- Total Interest: 8,462 CAD
At the end of the Lease Contract
Residual Value: 23,030 CAD (in 3 months)
- 4.9%Interest Rate x 48 months
- 529 CAD/month + tax
- Total Payable: 25,407 CAD
- Total Interest: 2,377 CAD
- 8.9%Interest Rate x 48 months
- 572 CAD/month + tax
- Total Payable: 27,456 CAD
- Total Interest: 4,426 CAD
- 14.9%Interest Rate x 48 months
- 640 CAD/month + tax
- Total Payable: 30,709 CAD
- Total Interest: 7,679 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)
2.48
- + tax
- + fuel
- + insurance
- 46.98CAD/100km (Original Contract back in Mar, 2020)
Time Analysis
Cost per day: (CAD)
25.74
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
7,279.49
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Mar, 2020)
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: 723 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 28 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 20,143 km/year (1,679 per month)
- Excess Km Cost: 0.15 CAD/km
+ 28,000 cash
2023 Mazda
CX - 5 GT Sport Turbo Automatique AWD
Payment Details
- Current Payment: 777 CAD/month + tax
- Required Payment: 28,000 CAD
- Payment Including Incentive: 1,710 CAD/month + tax
- Residual Value: 28,000 CAD
- Months to End: 30 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 15,600 km/year (1,300 per month)
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)
