Payment Analysis

420.00CAD/monthin St John’s, NL
    Before Taxes:
  • 420.00 CAD/month
  • 193.85 CAD/bi-weekly
  • 96.92 CAD/week
  • 5,040.00 CAD/year
Incl. Newfoundland & L. Taxes (15%):
  • 483.00 CAD/month
  • 222.92 CAD/bi-weekly
  • 111.46 CAD/week
  • 5,796.00 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: 17,664 ~ 18,064 CAD

compared to leasing a BRAND NEW:

  • Mazda CX-5 GT AWD
  • for 12 months
  • in NL
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 916
This Contract (CAD/month) 420
Monthly Difference 496 CAD/month
Remaining Term x 34 months
Total Monthly Difference = 16,864 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 17,664 ~ 18,064

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 35,231 CAD
  • Total Vehicle Debt: 41,071 CAD
  • Paid so Far: 5,840 CAD (14% Paid)
  • Remaining Lease Payments: 14,280 CAD
  • Residual Value: 20,951 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 5,840 CAD Total Vehicle Value: 41,071 CAD
14% Paid
86%
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 14,280 CAD
Term Paid so Far: 840 CAD Residual Value: 20,951 CAD
11%
3%
34%
52%
Cost to Own
Already Paid: 5,840 CAD (14%)
Cash Incentive: 0 CAD Buyout Price Today: 35,231 CAD
14% Paid
0%
86%
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: 35,231 CAD

  • 4.9%Interest Rate x 48 months
  • 810 CAD/month + tax
  • Total Payable: 38,868 CAD
  • Total Interest: 3,637 CAD
  • 8.9%Interest Rate x 48 months
  • 875 CAD/month + tax
  • Total Payable: 42,003 CAD
  • Total Interest: 6,772 CAD
  • 14.9%Interest Rate x 48 months
  • 979 CAD/month + tax
  • Total Payable: 46,979 CAD
  • Total Interest: 11,748 CAD

At the end of the Lease Contract

Residual Value: 20,951 CAD (in 34 months)

  • 4.9%Interest Rate x 48 months
  • 482 CAD/month + tax
  • Total Payable: 23,114 CAD
  • Total Interest: 2,163 CAD
  • 8.9%Interest Rate x 48 months
  • 520 CAD/month + tax
  • Total Payable: 24,978 CAD
  • Total Interest: 4,027 CAD
  • 14.9%Interest Rate x 48 months
  • 582 CAD/month + tax
  • Total Payable: 27,937 CAD
  • Total Interest: 6,986 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)
34.87
  • + tax
  • + fuel
  • + insurance
(or 0.35CAD per km)
Time Analysis
Cost per day: (CAD)
13.81
  • + tax
  • + insurance
  • + km driven & fuel
(0.10CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
277.94
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in St. John's

Mazda Lease Takeover in Conception bay south : 2022 Mazda CX-30 GX Automatic AWD ID:#44859
CAD/month x 27 months
2022 Mazda CX-30 GX (ID: #44859)
465
Conception Bay South, NL
2022 Mazda

CX-30 GX Automatique AWD Luxury package

Payment Details
  • Current Payment: 465 CAD/month + tax
  • Residual Value: 17,366 CAD
  • Months to End: 27 months (Sep, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,500 km total
  • Available Now: 34,000 km/year (2,833 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ More similar deals