Payment Analysis
738.73CAD/monthin Edmonton, AB
- 738.73 CAD/month
- 340.95 CAD/bi-weekly
- 170.48 CAD/week
- 8,864.76 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 775.67 CAD/month
- 358.00 CAD/bi-weekly
- 179.00 CAD/week
- 9,308.00 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:
17,228 ~ 17,628 CAD
compared to leasing a BRAND NEW:
- BMW X3 M40i
- for 36 months
- in Alberta
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,182 |
|---|---|
| This Contract (CAD/month) | 739 |
| Monthly Difference | 444 CAD/month |
| Remaining Term | x 37 months |
| Total Monthly Difference | = 16,428 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 17,228 ~ 17,628 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
59,333 CAD
- Total Vehicle Debt: 67,459 CAD
- Paid so Far: 8,126 CAD (12% Paid)
- Remaining Lease Payments: 27,333 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 8,126 CAD Total Vehicle Value: 67,459 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 27,333 CAD
Term Paid so Far: 8,126 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 8,126 CAD (12%)
Cash Incentive: 0 CAD Buyout Price Today: 59,333 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: 59,333 CAD
- 4.9%Interest Rate x 48 months
- 1,364 CAD/month + tax
- Total Payable: 65,458 CAD
- Total Interest: 6,125 CAD
- 8.9%Interest Rate x 48 months
- 1,474 CAD/month + tax
- Total Payable: 70,737 CAD
- Total Interest: 11,404 CAD
- 14.9%Interest Rate x 48 months
- 1,648 CAD/month + tax
- Total Payable: 79,117 CAD
- Total Interest: 19,784 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 37 months)
- 4.9%Interest Rate x 48 months
- 735 CAD/month + tax
- Total Payable: 35,303 CAD
- Total Interest: 3,303 CAD
- 8.9%Interest Rate x 48 months
- 795 CAD/month + tax
- Total Payable: 38,151 CAD
- Total Interest: 6,151 CAD
- 14.9%Interest Rate x 48 months
- 889 CAD/month + tax
- Total Payable: 42,670 CAD
- Total Interest: 10,670 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)
63.57
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
24.29
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
268.19
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
+ 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: 607 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 6 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 57,248 km/year (4,771 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
2025 Cadillac
OPTIQ AWD 4DR WGN SPORT 1 Automatique AWD
Payment Details
- Current Payment: 915 CAD/month + tax
- Residual Value: 45,697 CAD
- Months to End: 11 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 21,603 km total
- Available Now: 9,888 km/year (824 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
+ 2,000 cash
2026 KIA
Sportage Ex Hybrid Automatique AWD Appearance protection
Payment Details
- Current Payment: 277 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 241 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 22,747 CAD
- Months to End: 55 months (Apr, 2031)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,614 km total
- Available Now: 16,884 km/year (1,407 per month)
2025 Ford
Explorer Platinum 4WD Automatique AWD Platinum
Payment Details
- Current Payment: 1,334 CAD/month + tax
- Residual Value: 47,049 CAD
- Months to End: 23 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 36,588 km total
- Available Now: 31,998 km/year (2,666 per month)
- Excess Km Cost: 0.16 CAD/km
+ 3,500 cash
2024 Hyundai
Urban Automatique AWD
Payment Details
- Current Payment: 303 CAD/month + tax
- Required Payment: 3,500 CAD
- Payment Including Incentive: 595 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 40,100 CAD
- Months to End: 12 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 47,667 km/year (3,972 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Hyundai
Palisade Calligraphy Automatique AWD Ultimate Calligraphy Night
Payment Details
- Current Payment: 992 CAD/month + tax
- Months to End: 11 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 47,455 km/year (3,955 per month)
- Please note that this contract ends in less than a year.
