Volkswagen Passat 1.8 TSI (DSG)    Updated Loan Calculator

This car is no longer available in the market.
Latest OMV: $28,157
Engine Cap: 1798 cc Turbocharged
Power: 160Bhp @ 5000rpm
Torque: 250Nm @ 1500rpm
Type: Sedan
Euro NCAP:
User Ratings: 4.00 from 1 review

Authorized Dealer

New Car Loan Calculator

» Updated for MAS Restrictions Revision on 27 Mar 2016

$
Includes VES Surcharge / Rebate
$
 of Car Price
years
%

$
Based on this OMV, this car is eligible for minimum 40% down payment
$
ARF = OMV + VES
$
cc

Results

Financial Commitment

Car Price
$173,800
Down Payment
$69,520 (40% of Car Price)
Monthly Installment
$1,484 for 7 years (84 months) Information

Loan Details

Total Loan
$104,280 Information
Total Interest
$20,293 Information
Total Sum Paid
$124,573 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$15,972 Information
COE
$52,309 Information
ARF Paid
$31,420 Information
PARF Rebate
You get back $15,710 at the end of 10th year (PARF Rebate) Information
Road Tax
$975 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
May 2021 123,090 75,438 -27,837
Jun 2021 121,607 75,002 -27,261
Jul 2021 120,124 74,566 -26,680
Aug 2021 118,641 74,130 -26,094
Sep 2021 117,158 73,694 -25,501
Oct 2021 115,675 73,258 -24,903
Nov 2021 114,192 72,822 -24,299
Dec 2021 112,709 72,387 -23,690
Jan 2022 111,226 71,951 -23,075
Feb 2022 109,743 71,515 -22,454
Mar 2022 108,260 71,079 -21,828
Apr 2022 106,777 70,643 -21,196
End Of Year 1
May 2022 105,294 70,207 -20,558
Jun 2022 103,811 69,771 -19,914
Jul 2022 102,328 69,335 -19,265
Aug 2022 100,845 68,899 -18,610
Sep 2022 99,362 68,463 -17,950
Oct 2022 97,879 68,028 -17,283
Nov 2022 96,396 67,592 -16,611
Dec 2022 94,913 67,156 -15,934
Jan 2023 93,430 66,720 -15,250
Feb 2023 91,947 66,284 -14,561
Mar 2023 90,464 65,848 -13,867
Apr 2023 88,981 65,412 -13,166
End Of Year 2
May 2023 87,498 64,976 -12,460
Jun 2023 86,015 64,540 -11,749
Jul 2023 84,532 64,104 -11,031
Aug 2023 83,049 63,668 -10,308
Sep 2023 81,566 63,233 -9,579
Oct 2023 80,083 62,797 -8,845
Nov 2023 78,600 62,361 -8,105
Dec 2023 77,117 61,925 -7,359
Jan 2024 75,634 61,489 -6,607
Feb 2024 74,151 61,053 -5,850
Mar 2024 72,668 60,617 -5,087
Apr 2024 71,185 60,181 -4,319
End Of Year 3
May 2024 69,701 59,745 -3,544
Jun 2024 68,218 59,309 -2,764
Jul 2024 66,735 58,873 -1,979
Aug 2024 65,252 58,438 -1,188
Sep 2024 63,769 58,002 -391
Oct 2024 62,286 57,566 412
Nov 2024 60,803 57,130 1,221
Dec 2024 59,320 56,694 2,035
Jan 2025 57,837 56,258 2,854
Feb 2025 56,354 55,822 3,680
Mar 2025 54,871 55,386 4,511
Apr 2025 53,388 54,950 5,348
End Of Year 4
May 2025 51,905 54,514 6,190
Jun 2025 50,422 54,078 7,038
Jul 2025 48,939 53,643 7,892
Aug 2025 47,456 53,207 8,752
Sep 2025 45,973 52,771 9,617
Oct 2025 44,490 52,335 10,488
Nov 2025 43,007 51,899 11,364
Dec 2025 41,524 51,463 12,247
Jan 2026 40,041 51,027 13,134
Feb 2026 38,558 50,591 14,028
Mar 2026 37,075 50,155 14,927
Apr 2026 35,592 49,719 15,832
End Of Year 5
May 2026 34,109 47,712 15,172
Jun 2026 32,626 47,277 16,088
Jul 2026 31,143 46,841 17,010
Aug 2026 29,660 46,405 17,938
Sep 2026 28,177 45,969 18,872
Oct 2026 26,694 45,533 19,811
Nov 2026 25,211 45,097 20,756
Dec 2026 23,728 44,661 21,706
Jan 2027 22,245 44,225 22,662
Feb 2027 20,762 43,789 23,624
Mar 2027 19,279 43,353 24,592
Apr 2027 17,796 42,917 25,565
End Of Year 6
May 2027 16,313 40,911 24,973
Jun 2027 14,830 40,475 25,957
Jul 2027 13,347 40,039 26,947
Aug 2027 11,864 39,603 27,943
Sep 2027 10,381 39,167 28,945
Oct 2027 8,898 38,731 29,952
Nov 2027 7,415 38,295 30,965
Dec 2027 5,932 37,859 31,984
Jan 2028 4,449 37,423 33,008
Feb 2028 2,966 36,987 34,038
Mar 2028 1,483 36,551 35,074
Apr 2028 0 36,116 36,116
End Of Year 7
May 2028 0 34,109 34,109
Jun 2028 0 33,673 33,673
Jul 2028 0 33,237 33,237
Aug 2028 0 32,801 32,801
Sep 2028 0 32,365 32,365
Oct 2028 0 31,929 31,929
Nov 2028 0 31,493 31,493
Dec 2028 0 31,057 31,057
Jan 2029 0 30,621 30,621
Feb 2029 0 30,185 30,185
Mar 2029 0 29,750 29,750
Apr 2029 0 29,314 29,314
End Of Year 8
May 2029 0 27,307 27,307
Jun 2029 0 26,871 26,871
Jul 2029 0 26,435 26,435
Aug 2029 0 25,999 25,999
Sep 2029 0 25,563 25,563
Oct 2029 0 25,127 25,127
Nov 2029 0 24,691 24,691
Dec 2029 0 24,255 24,255
Jan 2030 0 23,820 23,820
Feb 2030 0 23,384 23,384
Mar 2030 0 22,948 22,948
Apr 2030 0 22,512 22,512
End Of Year 9
May 2030 0 20,505 20,505
Jun 2030 0 20,069 20,069
Jul 2030 0 19,633 19,633
Aug 2030 0 19,197 19,197
Sep 2030 0 18,761 18,761
Oct 2030 0 18,325 18,325
Nov 2030 0 17,889 17,889
Dec 2030 0 17,454 17,454
Jan 2031 0 17,018 17,018
Feb 2031 0 16,582 16,582
Mar 2031 0 16,146 16,146
Apr 2031 0 15,710 15,710
End Of Year 10

(Optional) Choose another car to Calculate

Disclaimer: The Car Loan Calculator is used as a guide to help you to get a better sense of your financial commitments when buying a car. It does not warrant the accuracy, adequacy or completeness of the figures presented. Oneshift.com expressly disclaims liability for errors or omissions.