Payment Analysis

1,485.60CAD/monthin Calgary, AB
    Before Taxes:
  • 1,485.60 CAD/month
  • 685.66 CAD/bi-weekly
  • 342.83 CAD/week
  • 17,827.20 CAD/year
Incl. Alberta Taxes (5%):
  • 1,559.88 CAD/month
  • 719.94 CAD/bi-weekly
  • 359.97 CAD/week
  • 18,718.56 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: 6,628 ~ 7,928 CAD

compared to leasing a BRAND NEW:

  • 2023 GLE 350 4MATIC SUV
  • for 36 months
  • in Alberta
  • $0 down payment
  • 18,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 2,083
This Contract (CAD/month) 1,486
Monthly Difference 598 CAD/month
Remaining Term x 11 months
Total Monthly Difference = 6,578 CAD
- Required Payment** (CAD) - 1,550
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 6,628 ~ 7,928
** The Required Payment from the vehicle owner.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 58,457 CAD
  • Total Vehicle Debt: 107,418 CAD
  • Paid so Far: 50,510 CAD (47% Paid)
  • Remaining Lease Payments: 16,342 CAD
  • Residual Value: 40,566 CAD
  • Required Payment: 1,550 CAD
Vehicle Debt & Value
Paid so far: 50,510 CAD Total Vehicle Value: 107,418 CAD
47% Paid
53%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 16,342 CAD
Term Paid so Far: 50,510 CAD Residual Value: 40,566 CAD
0%
47%
15%
38%
Cost to Own
Already Paid: 50,510 CAD (47%)
Required Payment: 1,550 CAD (1%)Buyout Price Today: 58,457 CAD
46% Paid
1%
53%
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: 58,457 CAD

  • 4.9%Interest Rate x 48 months
  • 1,344 CAD/month + tax
  • Total Payable: 64,492 CAD
  • Total Interest: 6,035 CAD
  • 8.9%Interest Rate x 48 months
  • 1,452 CAD/month + tax
  • Total Payable: 69,693 CAD
  • Total Interest: 11,236 CAD
  • 14.9%Interest Rate x 48 months
  • 1,624 CAD/month + tax
  • Total Payable: 77,950 CAD
  • Total Interest: 19,492 CAD

At the end of the Lease Contract

Residual Value: 40,566 CAD (in 11 months)

  • 4.9%Interest Rate x 48 months
  • 932 CAD/month + tax
  • Total Payable: 44,753 CAD
  • Total Interest: 4,188 CAD
  • 8.9%Interest Rate x 48 months
  • 1,008 CAD/month + tax
  • Total Payable: 48,363 CAD
  • Total Interest: 7,797 CAD
  • 14.9%Interest Rate x 48 months
  • 1,127 CAD/month + tax
  • Total Payable: 54,092 CAD
  • Total Interest: 13,526 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)
188.33
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,550CAD incentive)
Time Analysis
Cost per day: (CAD)
53.47
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,550CAD incentive)
Remaining Km
Can be driven up to:
199.30
  • km/week
  • without any
  • additional costs
Excess km cost: 0.35CAD

Seller Contact Info

  • Name: Donghyeon Ku
  • Location: Calgary, AB
  • Date Contract Started:
  • Date Contract Ends:

Interested on this vehicle?
(We instantly notify owners via Email/SMS)

Click here to Make an OFFER

Espresso Brown leather interior w Polar White Exterior. Premium Package, Premium Plus Package, Technology Package, Night Package, Trailer Hitch. Comes w winter tires/winter mats. 3M installed. No accident, smoke free.

Similar Listings in Calgary

+ 500 cash
CAD/month x 43 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: 462 CAD/month + tax
  • Months to End: 43 months (Nov, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 12,000 km total
  • Available Now: 18,977 km/year (1,581 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 31 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: 31 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 11,620 km total
  • Available Now: 19,760 km/year (1,647 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
+ 3,000 cash
CAD/month x 24 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: 741 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 25,663 CAD
  • Months to End: 24 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 53,000 km total
  • Available Now: 23,500 km/year (1,958 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 15 months
2022 Jaguar F-Pace P250 R-Dynamic S (ID: #59393)
1,352
Calgary, AB
2022 Jaguar

F-Pace P250 R-Dynamic S Automatique AWD 3M Protection, Convenience Pack, Premium Upgrade Pack, Black Exterior Pack, Dynamic Handling Pack

Payment Details
  • Current Payment: 1,352 CAD/month + tax
  • Original Downpayment: 1,000 CAD
  • Residual Value: 33,852 CAD
  • Months to End: 15 months (Jul, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 45,000 km total
  • Available Now: 28,000 km/year (2,333 per month)
See all Details
CAD/month x 66 months
2021 Jeep Grand Cherokee (ID: #58831)
800
Calgary, AB
2021 Jeep

Grand Cherokee Automatique AWD

Payment Details
  • Current Payment: 800 CAD/month + tax
  • Residual Value: 52,000 CAD
  • Months to End: 66 months (Sep, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 95,000 km total
  • Available Now: 8,182 km/year (682 per month)
See all Details
CAD/month x 27 months
2017 Hyundai Santa Fe Sport 2.0T SE (ID: #58637)
650
Calgary AB
2017 Hyundai

Santa Fe Sport 2.0T SE Automatique AWD

Payment Details
  • Current Payment: 650 CAD/month + tax
  • Months to End: 27 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 0 km/year
  • Current Odometer: 150,000 km total
  • Available Now: -66,667 km/year (-5,556 per month)
See all Details