Nissan X-Trail 2.0 Premium 7-seater (A)    Updated Loan Calculator

This car is no longer available in the market.
Latest OMV: $24,400
Engine Cap: 1997 cc
Power: 144Bhp @ 6000rpm
Torque: 200Nm @ 4400rpm
Type: SUV
Euro NCAP: N.A
User Ratings: N.A

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
$137,300
Down Payment
$54,920 (40% of Car Price)
Monthly Installment
$1,172 for 7 years (84 months) Information

Loan Details

Total Loan
$82,380 Information
Total Interest
$16,031 Information
Total Sum Paid
$98,411 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$12,510 Information
COE
$80,401 Information
ARF Paid
$26,160 Information
PARF Rebate
You get back $13,080 at the end of 10th year (PARF Rebate) Information
Road Tax
$1,209 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Jan 2022 97,240 99,351 17,765
Feb 2022 96,068 98,681 17,894
Mar 2022 94,896 98,011 18,028
Apr 2022 93,725 97,341 18,165
May 2022 92,553 96,671 18,308
Jun 2022 91,382 96,001 18,454
Jul 2022 90,210 95,331 18,606
Aug 2022 89,039 94,661 18,762
Sep 2022 87,867 93,991 18,922
Oct 2022 86,696 93,321 19,087
Nov 2022 85,524 92,651 19,256
Dec 2022 84,352 91,981 19,430
End Of Year 1
Jan 2023 83,181 91,311 19,608
Feb 2023 82,009 90,641 19,791
Mar 2023 80,838 89,971 19,978
Apr 2023 79,666 89,301 20,169
May 2023 78,495 88,631 20,366
Jun 2023 77,323 87,961 20,566
Jul 2023 76,151 87,291 20,772
Aug 2023 74,980 86,621 20,981
Sep 2023 73,808 85,951 21,195
Oct 2023 72,637 85,281 21,414
Nov 2023 71,465 84,611 21,637
Dec 2023 70,294 83,941 21,865
End Of Year 2
Jan 2024 69,122 83,271 22,097
Feb 2024 67,951 82,601 22,334
Mar 2024 66,779 81,931 22,575
Apr 2024 65,607 81,261 22,820
May 2024 64,436 80,591 23,070
Jun 2024 63,264 79,921 23,325
Jul 2024 62,093 79,251 23,584
Aug 2024 60,921 78,581 23,847
Sep 2024 59,750 77,911 24,116
Oct 2024 58,578 77,241 24,388
Nov 2024 57,407 76,571 24,665
Dec 2024 56,235 75,901 24,947
End Of Year 3
Jan 2025 55,063 75,231 25,233
Feb 2025 53,892 74,561 25,523
Mar 2025 52,720 73,891 25,818
Apr 2025 51,549 73,221 26,118
May 2025 50,377 72,551 26,422
Jun 2025 49,206 71,881 26,730
Jul 2025 48,034 71,211 27,043
Aug 2025 46,862 70,541 27,360
Sep 2025 45,691 69,871 27,682
Oct 2025 44,519 69,201 28,009
Nov 2025 43,348 68,531 28,340
Dec 2025 42,176 67,861 28,675
End Of Year 4
Jan 2026 41,005 67,191 29,015
Feb 2026 39,833 66,521 29,359
Mar 2026 38,662 65,851 29,708
Apr 2026 37,490 65,181 30,062
May 2026 36,318 64,511 30,419
Jun 2026 35,147 63,841 30,782
Jul 2026 33,975 63,171 31,149
Aug 2026 32,804 62,501 31,520
Sep 2026 31,632 61,831 31,896
Oct 2026 30,461 61,161 32,276
Nov 2026 29,289 60,491 32,661
Dec 2026 28,117 59,821 33,050
End Of Year 5
Jan 2027 26,946 57,842 32,136
Feb 2027 25,774 57,172 32,534
Mar 2027 24,603 56,502 32,937
Apr 2027 23,431 55,832 33,344
May 2027 22,260 55,162 33,756
Jun 2027 21,088 54,492 34,172
Jul 2027 19,917 53,822 34,593
Aug 2027 18,745 53,152 35,018
Sep 2027 17,573 52,482 35,448
Oct 2027 16,402 51,812 35,882
Nov 2027 15,230 51,142 36,321
Dec 2027 14,059 50,472 36,764
End Of Year 6
Jan 2028 12,887 48,494 35,904
Feb 2028 11,716 47,824 36,356
Mar 2028 10,544 47,154 36,812
Apr 2028 9,372 46,484 37,274
May 2028 8,201 45,814 37,739
Jun 2028 7,029 45,144 38,209
Jul 2028 5,858 44,474 38,684
Aug 2028 4,686 43,804 39,163
Sep 2028 3,515 43,134 39,647
Oct 2028 2,343 42,464 40,135
Nov 2028 1,172 41,794 40,627
Dec 2028 0 41,124 41,124
End Of Year 7
Jan 2029 0 39,146 39,146
Feb 2029 0 38,476 38,476
Mar 2029 0 37,806 37,806
Apr 2029 0 37,136 37,136
May 2029 0 36,466 36,466
Jun 2029 0 35,796 35,796
Jul 2029 0 35,126 35,126
Aug 2029 0 34,456 34,456
Sep 2029 0 33,786 33,786
Oct 2029 0 33,116 33,116
Nov 2029 0 32,446 32,446
Dec 2029 0 31,776 31,776
End Of Year 8
Jan 2030 0 29,798 29,798
Feb 2030 0 29,128 29,128
Mar 2030 0 28,458 28,458
Apr 2030 0 27,788 27,788
May 2030 0 27,118 27,118
Jun 2030 0 26,448 26,448
Jul 2030 0 25,778 25,778
Aug 2030 0 25,108 25,108
Sep 2030 0 24,438 24,438
Oct 2030 0 23,768 23,768
Nov 2030 0 23,098 23,098
Dec 2030 0 22,428 22,428
End Of Year 9
Jan 2031 0 20,450 20,450
Feb 2031 0 19,780 19,780
Mar 2031 0 19,110 19,110
Apr 2031 0 18,440 18,440
May 2031 0 17,770 17,770
Jun 2031 0 17,100 17,100
Jul 2031 0 16,430 16,430
Aug 2031 0 15,760 15,760
Sep 2031 0 15,090 15,090
Oct 2031 0 14,420 14,420
Nov 2031 0 13,750 13,750
Dec 2031 0 13,080 13,080
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.