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:
10,084 ~ 10,484 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 22 months |
| Total Monthly Difference | = 9,284 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 10,084 ~ 10,484 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
48,258 CAD
- Total Vehicle Debt: 67,472 CAD
- Paid so Far: 19,214 CAD (28% Paid)
- Remaining Lease Payments: 16,258 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 19,214 CAD Total Vehicle Value: 67,472 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 16,258 CAD
Term Paid so Far: 19,214 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 19,214 CAD (28%)
Cash Incentive: 0 CAD Buyout Price Today: 48,258 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: 48,258 CAD
- 4.9%Interest Rate x 48 months
- 1,109 CAD/month + tax
- Total Payable: 53,240 CAD
- Total Interest: 4,982 CAD
- 8.9%Interest Rate x 48 months
- 1,199 CAD/month + tax
- Total Payable: 57,533 CAD
- Total Interest: 9,275 CAD
- 14.9%Interest Rate x 48 months
- 1,341 CAD/month + tax
- Total Payable: 64,349 CAD
- Total Interest: 16,091 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 22 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)
37.81
- + 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:
451.05
- 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: 845 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 21 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 16,357 km/year (1,363 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Audi
Q5 45 TFSI Quattro Progressive Automatique AWD Black Package, Audi Care Maintenance Plan, 360 Camera, Lease Excess Wear Waiver, Set of winter tires on rims
Payment Details
- Current Payment: 1,014 CAD/month + tax
- Original Downpayment: 399 CAD
- Residual Value: 32,378 CAD
- Months to End: 33 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,717 km total
- Available Now: 14,770 km/year (1,231 per month)
- Excess Km Cost: 0.30 CAD/km
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: 44 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,100 km total
- Available Now: 21,518 km/year (1,793 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: 20 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 22,500 km/year (1,875 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: 41 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,000 km total
- Available Now: 16,976 km/year (1,415 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: 1,327 CAD/month + tax
- Months to End: 16 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,181 km total
- Available Now: -17,886 km/year (-1,490 per month)
