Payment Analysis
560.00CAD/monthin Calgary, AB
- 560.00 CAD/month
- 258.46 CAD/bi-weekly
- 129.23 CAD/week
- 6,720.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 588.00 CAD/month
- 271.38 CAD/bi-weekly
- 135.69 CAD/week
- 7,056.00 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:
2,050 ~ 2,450 CAD
compared to leasing a BRAND NEW:
- Honda Pilot Touring 7P
- for 42 months
- in AB
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 810 |
|---|---|
| This Contract (CAD/month) | 560 |
| Monthly Difference | 250 CAD/month |
| Remaining Term | x 5 months |
| Total Monthly Difference | = 1,250 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 2,050 ~ 2,450 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
25,996 CAD
- Total Vehicle Debt: 56,796 CAD
- Paid so Far: 30,800 CAD (54% Paid)
- Remaining Lease Payments: 2,800 CAD
- Residual Value: 23,196 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 30,800 CAD Total Vehicle Value: 56,796 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 2,800 CAD
Term Paid so Far: 30,800 CAD Residual Value: 23,196 CAD
Cost to Own
Already Paid: 30,800 CAD (54%)
Cash Incentive: 0 CAD Buyout Price Today: 25,996 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: 25,996 CAD
- 4.9%Interest Rate x 48 months
- 597 CAD/month + tax
- Total Payable: 28,680 CAD
- Total Interest: 2,684 CAD
- 8.9%Interest Rate x 48 months
- 646 CAD/month + tax
- Total Payable: 30,993 CAD
- Total Interest: 4,997 CAD
- 14.9%Interest Rate x 48 months
- 722 CAD/month + tax
- Total Payable: 34,665 CAD
- Total Interest: 8,668 CAD
At the end of the Lease Contract
Residual Value: 23,196 CAD (in 5 months)
- 4.9%Interest Rate x 48 months
- 533 CAD/month + tax
- Total Payable: 25,591 CAD
- Total Interest: 2,395 CAD
- 8.9%Interest Rate x 48 months
- 576 CAD/month + tax
- Total Payable: 27,655 CAD
- Total Interest: 4,458 CAD
- 14.9%Interest Rate x 48 months
- 644 CAD/month + tax
- Total Payable: 30,931 CAD
- Total Interest: 7,735 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)
4.12
- + tax
- + fuel
- + insurance
- 33.60CAD/100km (Original Contract back in May, 2020)
Time Analysis
Cost per day: (CAD)
18.41
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
3,138.46
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in May, 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: 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
+ 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)
