Payment Analysis
435.00CAD/monthin Calgary, AB
- 435.00 CAD/month
- 200.77 CAD/bi-weekly
- 100.38 CAD/week
- 5,220.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 456.75 CAD/month
- 210.81 CAD/bi-weekly
- 105.40 CAD/week
- 5,481.00 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:
3,480 CAD
compared to leasing a BRAND NEW:
- Honda CR-V Touring
- for 42 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 555 |
|---|---|
| This Contract (CAD/month) | 435 |
| Monthly Difference | 120 CAD/month |
| Remaining Term | x 29 months |
| Total Monthly Difference | = 3,480 CAD |
| Total Savings (CAD) | = 3,480 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
29,212 CAD
- Total Vehicle Debt: 47,822 CAD
- Paid so Far: 18,610 CAD (38% Paid)
- Remaining Lease Payments: 12,615 CAD
- Residual Value: 16,597 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 18,610 CAD Total Vehicle Value: 47,822 CAD
Vehicle Debt Breakdown
Downpayment: 5,125 CAD Remaining Term: 12,615 CAD
Term Paid so Far: 13,485 CAD Residual Value: 16,597 CAD
Cost to Own
Already Paid: 18,610 CAD (38%)
Cash Incentive: 0 CAD Buyout Price Today: 29,212 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: 29,212 CAD
- 4.9%Interest Rate x 48 months
- 671 CAD/month + tax
- Total Payable: 32,228 CAD
- Total Interest: 3,016 CAD
- 8.9%Interest Rate x 48 months
- 726 CAD/month + tax
- Total Payable: 34,827 CAD
- Total Interest: 5,615 CAD
- 14.9%Interest Rate x 48 months
- 812 CAD/month + tax
- Total Payable: 38,953 CAD
- Total Interest: 9,741 CAD
At the end of the Lease Contract
Residual Value: 16,597 CAD (in 29 months)
- 4.9%Interest Rate x 48 months
- 381 CAD/month + tax
- Total Payable: 18,310 CAD
- Total Interest: 1,713 CAD
- 8.9%Interest Rate x 48 months
- 412 CAD/month + tax
- Total Payable: 19,787 CAD
- Total Interest: 3,190 CAD
- 14.9%Interest Rate x 48 months
- 461 CAD/month + tax
- Total Payable: 22,131 CAD
- Total Interest: 5,534 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)
15.38
- + tax
- + fuel
- + insurance
- 26.10CAD/100km (Original Contract back in Aug, 2017)
Time Analysis
Cost per day: (CAD)
14.30
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
652.52
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Aug, 2017)
Similar Listings in Calgary
+ 1,550 cash
SAVE ~11,600 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
- Cash Incentive: 1,550 CAD
- Payment After Incentive: 1,366 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 13 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 55,000 km total
- Available Now: 11,538 km/year (962 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: 45 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 18,133 km/year (1,511 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: 32 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 19,143 km/year (1,595 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: 736 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 25 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 22,560 km/year (1,880 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Volvo
XC90 B6 Automatique AWD
Payment Details
- Current Payment: 1,000 CAD/month + tax
- Months to End: 37 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,200 km total
- Available Now: 11,611 km/year (968 per month)
2024 BMW
X3 XDrive 30i Automatique AWD
Payment Details
- Current Payment: 887 CAD/month + tax
- Months to End: 16 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 8,500 km total
- Available Now: 23,625 km/year (1,969 per month)
