Payment Analysis
739.00CAD/monthin Edmonton, AB
- 739.00 CAD/month
- 341.08 CAD/bi-weekly
- 170.54 CAD/week
- 8,868.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 775.95 CAD/month
- 358.13 CAD/bi-weekly
- 179.07 CAD/week
- 9,311.40 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:
13,882 ~ 14,282 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) | 1,161 |
|---|---|
| This Contract (CAD/month) | 739 |
| Monthly Difference | 422 CAD/month |
| Remaining Term | x 31 months |
| Total Monthly Difference | = 13,082 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 13,882 ~ 14,282 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
54,909 CAD
- Total Vehicle Debt: 67,472 CAD
- Paid so Far: 12,563 CAD (18% Paid)
- Remaining Lease Payments: 22,909 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 12,563 CAD Total Vehicle Value: 67,472 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 22,909 CAD
Term Paid so Far: 12,563 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 12,563 CAD (18%)
Cash Incentive: 0 CAD Buyout Price Today: 54,909 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: 54,909 CAD
- 4.9%Interest Rate x 48 months
- 1,262 CAD/month + tax
- Total Payable: 60,577 CAD
- Total Interest: 5,668 CAD
- 8.9%Interest Rate x 48 months
- 1,364 CAD/month + tax
- Total Payable: 65,463 CAD
- Total Interest: 10,554 CAD
- 14.9%Interest Rate x 48 months
- 1,525 CAD/month + tax
- Total Payable: 73,218 CAD
- Total Interest: 18,309 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 31 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)
53.28
- + tax
- + fuel
- + insurance
- 55.43CAD/100km (Original Contract back in Jul, 2019)
Time Analysis
Cost per day: (CAD)
24.30
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
320.10
- 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
+ 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: 773 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 12 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 28,624 km/year (2,385 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: 497 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 40,100 CAD
- Months to End: 18 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 31,778 km/year (2,648 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: 17 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 30,706 km/year (2,559 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: 34 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 25,588 km/year (2,132 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: 50 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 20,959 km/year (1,747 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: 37 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 25,622 km/year (2,135 per month)
