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
$79,601 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 98,558 16,972
Feb 2022 96,068 97,894 17,108
Mar 2022 94,896 97,231 17,248
Apr 2022 93,725 96,568 17,392
May 2022 92,553 95,904 17,541
Jun 2022 91,382 95,241 17,694
Jul 2022 90,210 94,578 17,852
Aug 2022 89,039 93,914 18,015
Sep 2022 87,867 93,251 18,182
Oct 2022 86,696 92,588 18,353
Nov 2022 85,524 91,924 18,529
Dec 2022 84,352 91,261 18,710
End Of Year 1
Jan 2023 83,181 90,598 18,894
Feb 2023 82,009 89,934 19,084
Mar 2023 80,838 89,271 19,278
Apr 2023 79,666 88,608 19,476
May 2023 78,495 87,944 19,679
Jun 2023 77,323 87,281 19,886
Jul 2023 76,151 86,618 20,098
Aug 2023 74,980 85,954 20,315
Sep 2023 73,808 85,291 20,535
Oct 2023 72,637 84,627 20,761
Nov 2023 71,465 83,964 20,990
Dec 2023 70,294 83,301 21,225
End Of Year 2
Jan 2024 69,122 82,637 21,464
Feb 2024 67,951 81,974 21,707
Mar 2024 66,779 81,311 21,955
Apr 2024 65,607 80,647 22,207
May 2024 64,436 79,984 22,464
Jun 2024 63,264 79,321 22,725
Jul 2024 62,093 78,657 22,991
Aug 2024 60,921 77,994 23,261
Sep 2024 59,750 77,331 23,536
Oct 2024 58,578 76,667 23,815
Nov 2024 57,407 76,004 24,098
Dec 2024 56,235 75,341 24,387
End Of Year 3
Jan 2025 55,063 74,677 24,679
Feb 2025 53,892 74,014 24,976
Mar 2025 52,720 73,351 25,278
Apr 2025 51,549 72,687 25,584
May 2025 50,377 72,024 25,895
Jun 2025 49,206 71,361 26,210
Jul 2025 48,034 70,697 26,530
Aug 2025 46,862 70,034 26,854
Sep 2025 45,691 69,371 27,182
Oct 2025 44,519 68,707 27,515
Nov 2025 43,348 68,044 27,853
Dec 2025 42,176 67,381 28,195
End Of Year 4
Jan 2026 41,005 66,717 28,542
Feb 2026 39,833 66,054 28,893
Mar 2026 38,662 65,391 29,248
Apr 2026 37,490 64,727 29,608
May 2026 36,318 64,064 29,973
Jun 2026 35,147 63,401 30,342
Jul 2026 33,975 62,737 30,715
Aug 2026 32,804 62,074 31,093
Sep 2026 31,632 61,411 31,476
Oct 2026 30,461 60,747 31,863
Nov 2026 29,289 60,084 32,254
Dec 2026 28,117 59,421 32,650
End Of Year 5
Jan 2027 26,946 57,449 31,743
Feb 2027 25,774 56,786 32,148
Mar 2027 24,603 56,122 32,557
Apr 2027 23,431 55,459 32,971
May 2027 22,260 54,796 33,389
Jun 2027 21,088 54,132 33,812
Jul 2027 19,917 53,469 34,240
Aug 2027 18,745 52,806 34,671
Sep 2027 17,573 52,142 35,108
Oct 2027 16,402 51,479 35,549
Nov 2027 15,230 50,816 35,994
Dec 2027 14,059 50,152 36,444
End Of Year 6
Jan 2028 12,887 48,181 35,590
Feb 2028 11,716 47,518 36,049
Mar 2028 10,544 46,854 36,512
Apr 2028 9,372 46,191 36,980
May 2028 8,201 45,528 37,452
Jun 2028 7,029 44,864 37,929
Jul 2028 5,858 44,201 38,411
Aug 2028 4,686 43,538 38,896
Sep 2028 3,515 42,874 39,387
Oct 2028 2,343 42,211 39,881
Nov 2028 1,172 41,548 40,381
Dec 2028 0 40,884 40,884
End Of Year 7
Jan 2029 0 38,913 38,913
Feb 2029 0 38,250 38,250
Mar 2029 0 37,586 37,586
Apr 2029 0 36,923 36,923
May 2029 0 36,260 36,260
Jun 2029 0 35,596 35,596
Jul 2029 0 34,933 34,933
Aug 2029 0 34,270 34,270
Sep 2029 0 33,606 33,606
Oct 2029 0 32,943 32,943
Nov 2029 0 32,280 32,280
Dec 2029 0 31,616 31,616
End Of Year 8
Jan 2030 0 29,645 29,645
Feb 2030 0 28,982 28,982
Mar 2030 0 28,318 28,318
Apr 2030 0 27,655 27,655
May 2030 0 26,991 26,991
Jun 2030 0 26,328 26,328
Jul 2030 0 25,665 25,665
Aug 2030 0 25,001 25,001
Sep 2030 0 24,338 24,338
Oct 2030 0 23,675 23,675
Nov 2030 0 23,011 23,011
Dec 2030 0 22,348 22,348
End Of Year 9
Jan 2031 0 20,377 20,377
Feb 2031 0 19,713 19,713
Mar 2031 0 19,050 19,050
Apr 2031 0 18,387 18,387
May 2031 0 17,723 17,723
Jun 2031 0 17,060 17,060
Jul 2031 0 16,397 16,397
Aug 2031 0 15,733 15,733
Sep 2031 0 15,070 15,070
Oct 2031 0 14,407 14,407
Nov 2031 0 13,743 13,743
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.