Payment Analysis
821.76CAD/monthin Calgary, AB
- 821.76 CAD/month
- 379.27 CAD/bi-weekly
- 189.64 CAD/week
- 9,861.12 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 862.85 CAD/month
- 398.24 CAD/bi-weekly
- 199.12 CAD/week
- 10,354.18 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:
4,013 ~ 4,913 CAD
compared to leasing a BRAND NEW:
- BMW M340i xDrive Sedan
- for 36 months
- in AB
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,280 |
|---|---|
| This Contract (CAD/month) | 822 |
| Monthly Difference | 459 CAD/month |
| Remaining Term | x 7 months |
| Total Monthly Difference | = 3,213 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 4,013 ~ 4,913 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
34,751 CAD
- Total Vehicle Debt: 75,943 CAD
- Paid so Far: 41,192 CAD (54% Paid)
- Remaining Lease Payments: 5,752 CAD
- Residual Value: 28,999 CAD
- Required Payment: 0 CAD
Vehicle Debt & Value
Paid so far: 41,192 CAD Total Vehicle Value: 75,943 CAD
Vehicle Debt Breakdown
Downpayment: 7,500 CAD Remaining Term: 5,752 CAD
Term Paid so Far: 33,692 CAD Residual Value: 28,999 CAD
Cost to Own
Already Paid: 41,192 CAD (54%)
Required Payment: 0 CAD (0%)Buyout Price Today: 34,751 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: 34,751 CAD
- 4.9%Interest Rate x 48 months
- 799 CAD/month + tax
- Total Payable: 38,339 CAD
- Total Interest: 3,587 CAD
- 8.9%Interest Rate x 48 months
- 863 CAD/month + tax
- Total Payable: 41,431 CAD
- Total Interest: 6,679 CAD
- 14.9%Interest Rate x 48 months
- 965 CAD/month + tax
- Total Payable: 46,339 CAD
- Total Interest: 11,588 CAD
At the end of the Lease Contract
Residual Value: 28,999 CAD (in 7 months)
- 4.9%Interest Rate x 48 months
- 667 CAD/month + tax
- Total Payable: 31,993 CAD
- Total Interest: 2,994 CAD
- 8.9%Interest Rate x 48 months
- 720 CAD/month + tax
- Total Payable: 34,573 CAD
- Total Interest: 5,574 CAD
- 14.9%Interest Rate x 48 months
- 806 CAD/month + tax
- Total Payable: 38,668 CAD
- Total Interest: 9,670 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)
7.61
- + tax
- + fuel
- + insurance
- 49.31CAD/100km (Original Contract back in Jul, 2021)
Time Analysis
Cost per day: (CAD)
27.02
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
2,490.79
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jul, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 3,000 cash
2024 Ford
Black Diamond 4D Utility 4WD Automatique AWD 321A Mid Package
Payment Details
- Current Payment: 580 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 723 CAD/month + tax
- Original Downpayment: 8,000 CAD
- Residual Value: 48,894 CAD
- Months to End: 21 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,740 km total
- Available Now: 21,291 km/year (1,774 per month)
- Excess Km Cost: 0.16 CAD/km
2023 Mercedes-Benz
CLA 35 AMG Automatique AWD Black
Payment Details
- Current Payment: 413 CAD/month + tax
- Original Downpayment: 24,000 CAD
- Months to End: 46 months (Oct, 2028)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 9,200 km total
- Available Now: -2,400 km/year (-200 per month)
2023 KIA
GT Line Automatique AWD
Payment Details
- Current Payment: 754 CAD/month + tax
- Months to End: 37 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,496 km total
- Available Now: 25,785 km/year (2,149 per month)
2023 Tesla
Model 3 Automatique 2WD
Payment Details
- Current Payment: 892 CAD/month + tax
- Months to End: 23 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 26,609 km/year (2,217 per month)
- Excess Km Cost: 0.15 CAD/km
