Payment Analysis

782.99CAD/monthin Calgary, AB
    Before Taxes:
  • 782.99 CAD/month
  • 361.38 CAD/bi-weekly
  • 180.69 CAD/week
  • 9,395.88 CAD/year
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: 1,198 ~ 2,098 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
Savings Breakdown:
Leasing New (CAD/month) 981
This Contract (CAD/month) 783
Monthly Difference 199 CAD/month
Remaining Term x 2 months
Total Monthly Difference = 398 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 1,198 ~ 2,098

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 24,596 CAD
  • Total Vehicle Debt: 74,941 CAD
  • Paid so Far: 50,345 CAD (67% Paid)
  • Remaining Lease Payments: 1,566 CAD
  • Residual Value: 23,030 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 50,345 CAD Total Vehicle Value: 74,941 CAD
67% Paid
33%
Vehicle Debt Breakdown
Downpayment: 5,714 CAD Remaining Term: 1,566 CAD
Term Paid so Far: 44,630 CAD Residual Value: 23,030 CAD
7%
60%
2%
31%
Cost to Own
Already Paid: 50,345 CAD (67%)
Cash Incentive: 0 CAD Buyout Price Today: 24,596 CAD
67% Paid
0%
33%
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: 24,596 CAD

  • 4.9%Interest Rate x 48 months
  • 565 CAD/month + tax
  • Total Payable: 27,135 CAD
  • Total Interest: 2,539 CAD
  • 8.9%Interest Rate x 48 months
  • 611 CAD/month + tax
  • Total Payable: 29,323 CAD
  • Total Interest: 4,727 CAD
  • 14.9%Interest Rate x 48 months
  • 683 CAD/month + tax
  • Total Payable: 32,797 CAD
  • Total Interest: 8,201 CAD

At the end of the Lease Contract

Residual Value: 23,030 CAD (in 2 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)
1.65
  • + tax
  • + fuel
  • + insurance
(or 0.02CAD per km)
  • 46.98CAD/100km (Original Contract back in Mar, 2020)
Time Analysis
Cost per day: (CAD)
25.74
  • + tax
  • + insurance
  • + km driven & fuel
(1.64CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
10,919.23
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in Mar, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

SAVE ~10,600 CAD
CAD/month x 14 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
  • Residual Value: 40,566 CAD
  • Months to End: 14 months (Mar, 2026)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 55,000 km total
  • Available Now: 10,714 km/year (893 per month)
  • 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
+ 500 cash
CAD/month x 46 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: 463 CAD/month + tax
  • Months to End: 46 months (Nov, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 12,000 km total
  • Available Now: 17,739 km/year (1,478 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 34 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: 34 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 11,620 km total
  • Available Now: 18,016 km/year (1,501 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
+ 3,000 cash
CAD/month x 26 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: 731 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 25,663 CAD
  • Months to End: 26 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 53,000 km total
  • Available Now: 21,692 km/year (1,808 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 18 months
2024 BMW X3 XDrive 30i (ID: #57426)
887
Calgary
2024 BMW

X3 XDrive 30i Automatique AWD

Payment Details
  • Current Payment: 887 CAD/month + tax
  • Months to End: 18 months (Jul, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 8,500 km total
  • Available Now: 21,000 km/year (1,750 per month)
See all Details
CAD/month x 65 months
2020 KIA Sorento LX (ID: #57348)
527
Calgary
2020 KIA

Sorento LX Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 527 CAD/month + tax
  • Residual Value: 22,786 CAD
  • Months to End: 65 months (Jun, 2030)
Vehicle Status
  • Contract Allowance: 6,732 km/year
  • Current Odometer: 121,400 km total
  • Available Now: -14,955 km/year (-1,246 per month)
  • Excess Km Cost: 0.12 CAD/km
See all Details