Payment Analysis
957.00CAD/monthin Edmonton, AB
- 957.00 CAD/month
- 441.69 CAD/bi-weekly
- 220.85 CAD/week
- 11,484.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,004.85 CAD/month
- 463.78 CAD/bi-weekly
- 231.89 CAD/week
- 12,058.20 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:
4,268 CAD
compared to leasing a BRAND NEW:
- QX80 Trim QX80 7-PASSENGER LUXE AWD
- for 42 months
- in AB
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,151 |
|---|---|
| This Contract (CAD/month) | 957 |
| Monthly Difference | 194 CAD/month |
| Remaining Term | x 22 months |
| Total Monthly Difference | = 4,268 CAD |
| Total Savings (CAD) | = 4,268 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
54,015 CAD
- Total Vehicle Debt: 90,924 CAD
- Paid so Far: 36,909 CAD (40% Paid)
- Remaining Lease Payments: 21,054 CAD
- Residual Value: 32,961 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 36,909 CAD Total Vehicle Value: 90,924 CAD
Vehicle Debt Breakdown
Downpayment: 1,500 CAD Remaining Term: 21,054 CAD
Term Paid so Far: 35,409 CAD Residual Value: 32,961 CAD
Cost to Own
Already Paid: 36,909 CAD (40%)
Cash Incentive: 0 CAD Buyout Price Today: 54,015 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: 54,015 CAD
- 4.9%Interest Rate x 48 months
- 1,241 CAD/month + tax
- Total Payable: 59,591 CAD
- Total Interest: 5,576 CAD
- 8.9%Interest Rate x 48 months
- 1,342 CAD/month + tax
- Total Payable: 64,397 CAD
- Total Interest: 10,382 CAD
- 14.9%Interest Rate x 48 months
- 1,501 CAD/month + tax
- Total Payable: 72,026 CAD
- Total Interest: 18,011 CAD
At the end of the Lease Contract
Residual Value: 32,961 CAD (in 22 months)
- 4.9%Interest Rate x 48 months
- 758 CAD/month + tax
- Total Payable: 36,364 CAD
- Total Interest: 3,403 CAD
- 8.9%Interest Rate x 48 months
- 819 CAD/month + tax
- Total Payable: 39,296 CAD
- Total Interest: 6,335 CAD
- 14.9%Interest Rate x 48 months
- 916 CAD/month + tax
- Total Payable: 43,952 CAD
- Total Interest: 10,991 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)
23.83
- + tax
- + fuel
- + insurance
- 57.42CAD/100km (Original Contract back in Mar, 2019)
Time Analysis
Cost per day: (CAD)
31.46
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
926.57
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Mar, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
+ 15,000 cash
2024 Cadillac
Escalade Sport Platinum Automatique AWD
Payment Details
- Current Payment: 2,778 CAD/month + tax
- Cash Incentive: 15,000 CAD
- Payment After Incentive: 2,532 CAD/month + tax
- Original Downpayment: 50,000 CAD
- Residual Value: 20,000 CAD
- Months to End: 61 months (Mar, 2031)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 50,000 km total
- Available Now: 22,820 km/year (1,902 per month)
- Excess Km Cost: 0.20 CAD/km
+ 2,000 cash
2024 Jeep
Wrangler Unlimited 4xe Automatique AWD High Alititude 1 Touch Power Top
Payment Details
- Current Payment: 940 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 786 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 13 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 26,422 km/year (2,202 per month)
- Excess Km Cost: 0.16 CAD/km
2025 Hyundai
Palisade Calligraphy Automatique AWD Ultimate Calligraphy Night
Payment Details
- Current Payment: 992 CAD/month + tax
- Months to End: 19 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 27,474 km/year (2,289 per month)
2024 Lexus
RX 500H F sport 2 Automatique AWD PPF, rim and tires protection
Payment Details
- Current Payment: 1,471 CAD/month + tax
- Residual Value: 33,833 CAD
- Months to End: 36 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 24,167 km/year (2,014 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Honda
CRV - Sport Automatique AWD
Payment Details
- Current Payment: 542 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 18,256 CAD
- Months to End: 52 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 20,153 km/year (1,679 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Nissan
Rogue S Automatique AWD
Payment Details
- Current Payment: 350 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 39 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 24,308 km/year (2,026 per month)
