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:
10,124 ~ 10,524 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 21 months |
| Total Monthly Difference | = 9,324 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 10,124 ~ 10,524 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
47,513 CAD
- Total Vehicle Debt: 67,459 CAD
- Paid so Far: 19,946 CAD (29% Paid)
- Remaining Lease Payments: 15,513 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 19,946 CAD Total Vehicle Value: 67,459 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 15,513 CAD
Term Paid so Far: 19,946 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 19,946 CAD (29%)
Cash Incentive: 0 CAD Buyout Price Today: 47,513 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: 47,513 CAD
- 4.9%Interest Rate x 48 months
- 1,092 CAD/month + tax
- Total Payable: 52,418 CAD
- Total Interest: 4,905 CAD
- 8.9%Interest Rate x 48 months
- 1,180 CAD/month + tax
- Total Payable: 56,646 CAD
- Total Interest: 9,132 CAD
- 14.9%Interest Rate x 48 months
- 1,320 CAD/month + tax
- Total Payable: 63,356 CAD
- Total Interest: 15,843 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 21 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)
36.08
- + tax
- + fuel
- + insurance
- 55.40CAD/100km (Original Contract back in Jul, 2019)
Time Analysis
Cost per day: (CAD)
24.29
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
472.53
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Jul, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
2025 Ford
EXPLORER Automatique AWD PLATINUM
Payment Details
- Current Payment: 800 CAD/month + tax
- Original Downpayment: 3,000 CAD
- Residual Value: 35,000 CAD
- Months to End: 45 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,100 km total
- Available Now: 21,040 km/year (1,753 per month)
2024 Mitsubishi
Outlander se S -Awc Automatique AWD
Payment Details
- Current Payment: 672 CAD/month + tax
- Original Downpayment: 3,000 CAD
- Residual Value: 25,511 CAD
- Months to End: 21 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 21,429 km/year (1,786 per month)
- Excess Km Cost: 0.10 CAD/km
2020 Jeep
Cherokee sport Automatique AWD
Payment Details
- Current Payment: 620 CAD/month + tax
- Months to End: 42 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,000 km total
- Available Now: 16,571 km/year (1,381 per month)
+ 500 cash
2019 Mercedes-Benz
GLC 63S AMG Automatique AWD
Payment Details
- Current Payment: 1,358 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,329 CAD/month + tax
- Months to End: 17 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,181 km total
- Available Now: -16,834 km/year (-1,403 per month)
2024 Jeep
Wrangler Sahara Automatique AWD PHEV
Payment Details
- Current Payment: 472 CAD/month + tax
- Original Downpayment: 9,881 CAD
- Residual Value: 50,400 CAD
- Months to End: 40 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 18,400 km total
- Available Now: 30,480 km/year (2,540 per month)
+ 8,000 cash
2023 Mercedes-Benz
EQE 350 SUV Automatique AWD
Payment Details
- Current Payment: 1,485 CAD/month + tax
- Cash Incentive: 8,000 CAD
- Payment After Incentive: 1,200 CAD/month + tax
- Residual Value: 53,410 CAD
- Months to End: 28 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 10,286 km/year (857 per month)
- Excess Km Cost: 0.20 CAD/km
