Payment Analysis
1,100.95CAD/monthin Calgary, AB
- 1,100.95 CAD/month
- 508.13 CAD/bi-weekly
- 254.07 CAD/week
- 13,211.40 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,156.00 CAD/month
- 533.54 CAD/bi-weekly
- 266.77 CAD/week
- 13,871.97 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
Not yet Available
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
71,680 CAD
- Total Vehicle Debt: 83,846 CAD
- Paid so Far: 11,010 CAD (13% Paid)
- Remaining Lease Payments: 41,836 CAD
- Residual Value: 31,000 CAD
- Cash Incentive: 1,156 CAD
Vehicle Debt & Value
Paid so far: 11,010 CAD Total Vehicle Value: 83,846 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 41,836 CAD
Term Paid so Far: 11,010 CAD Residual Value: 31,000 CAD
Cost to Own
Already Paid: 11,010 CAD (13%)
Cash Incentive: 1,156 CAD Buyout Price Today: 71,680 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: 71,680 CAD
- 4.9%Interest Rate x 48 months
- 1,647 CAD/month + tax
- Total Payable: 79,080 CAD
- Total Interest: 7,400 CAD
- 8.9%Interest Rate x 48 months
- 1,780 CAD/month + tax
- Total Payable: 85,457 CAD
- Total Interest: 13,777 CAD
- 14.9%Interest Rate x 48 months
- 1,991 CAD/month + tax
- Total Payable: 95,581 CAD
- Total Interest: 23,901 CAD
At the end of the Lease Contract
Residual Value: 31,000 CAD (in 38 months)
- 4.9%Interest Rate x 48 months
- 713 CAD/month + tax
- Total Payable: 34,200 CAD
- Total Interest: 3,200 CAD
- 8.9%Interest Rate x 48 months
- 770 CAD/month + tax
- Total Payable: 36,958 CAD
- Total Interest: 5,958 CAD
- 14.9%Interest Rate x 48 months
- 861 CAD/month + tax
- Total Payable: 41,337 CAD
- Total Interest: 10,337 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)
78.45
- + tax
- + fuel
- + insurance
- 80.68CAD/100km (TODAY without the Cash Incentive)
- 88.08CAD/100km (Original Contract back in Jan, 2024)
Time Analysis
Cost per day: (CAD)
35.20
- + tax
- + insurance
- + km driven & fuel
- 36.20CAD/day (Original Contract back in Jan, 2024)
Remaining Km
Can be driven up to:
314.89
- km/week
- without any
- additional costs
- 288.46km/week (Contract Original back in Jan, 2024)
Seller Contact Info
- Name: Chase
- Location: Calgary, AB
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
Lease-Take-Over Summary
Take over this lease for 41 months for only $1,100.95 per month plus taxes and receive $1,156.00 as a cash incentive. It currently has 8,148 kms and you can drive it up to 60,000 kms at no extra cost; which gives you 14,814 free kms per year.
Vehicle Information
Year 2024
Make BMW
Model 3 Series
Style 330i xDrive Sedan
Odometer (kms) 8,148
Exterior Brooklyn Grey
Interior Red Leather
Cylinders 4
Engine Size (L) 2.0
Transmission Auto
Vehicle Features
Air Conditioning
Cruise Control
Power Windows
Remote Keyless Entry
Bluetooth
Power Locks
Alloy Wheels
ABS
Back-up Camera
Premium Features
Navigation System
Power/Panoramic Sunroof
Leather Interior
Ambient Lighting
M Sport Appearance Package
Heated Seats
Apple CarPlay/Android Auto
Lane Departure Warning System
Blind Spot Warning Monitor
Rear/Cross Traffic Alert
Collision Warning System
Active Brake Assist
Ventilated Seats
Remote Start
Heated Stearing Wheel
Protection Features
No Charge Maintenance Package
Lease Details
Leasing Company BMW Canada
Monthly Payment (before taxes) $1,100.95
Monthly Payment (including taxes) $1,156.00
Security Deposit $1,156.00
Purchase Option(at end of lease) $31,000.00
Interest Rate 2.00%
Total km Allowance 60,000
Excess km charge $0.15
Original Lease Term 48 Months
Lease Expiry Date 2028-Jan.-27
Must be approved by BMW
Similar Listings in Calgary
2022 Volvo
S60 Inscription 4D Sedan AWD B5 Automatique AWD
Payment Details
- Current Payment: 641 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 33,487 CAD
- Months to End: 18 months (May, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 33,500 km total
- Available Now: 15,000 km/year (1,250 per month)
- Excess Km Cost: 0.16 CAD/km
2023 Tesla
Model S AWD Automatique AWD
Payment Details
- Current Payment: 1,989 CAD/month + tax
- Original Downpayment: 1,989 CAD
- Months to End: 33 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 10,000 km total
- Available Now: 25,455 km/year (2,121 per month)
