Payment Analysis

305.50CAD/monthin Edmonton, AB
    Before Taxes:
  • 305.50 CAD/month
  • 141.00 CAD/bi-weekly
  • 70.50 CAD/week
  • 3,666.00 CAD/year
Incl. Alberta Taxes (5%):
  • 320.78 CAD/month
  • 148.05 CAD/bi-weekly
  • 74.03 CAD/week
  • 3,849.30 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: 4,703 ~ 5,603 CAD

compared to leasing a BRAND NEW:

  • Honda Civic Sedan LX
  • for 30 months
  • in Alberta
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 388
This Contract (CAD/month) 306
Monthly Difference 83 CAD/month
Remaining Term x 41 months
Total Monthly Difference = 3,403 CAD
+ Cash Incentive** (CAD) + 500
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 4,703 ~ 5,603
** "Cash Incentive" is not just a saving, it is physical money.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 27,026 CAD
  • Total Vehicle Debt: 30,359 CAD
  • Paid so Far: 2,833 CAD (9% Paid)
  • Remaining Lease Payments: 12,526 CAD
  • Residual Value: 15,000 CAD
  • Cash Incentive: 500 CAD
Vehicle Debt & Value
Paid so far: 2,833 CAD Total Vehicle Value: 30,359 CAD
9% Paid
91%
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 12,526 CAD
Term Paid so Far: 1,833 CAD Residual Value: 15,000 CAD
3%
6%
41%
50%
Cost to Own
Already Paid: 2,833 CAD (9%)
Cash Incentive: 500 CAD Buyout Price Today: 27,026 CAD
9% Paid
1%
90%
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: 27,026 CAD

  • 4.9%Interest Rate x 48 months
  • 621 CAD/month + tax
  • Total Payable: 29,815 CAD
  • Total Interest: 2,790 CAD
  • 8.9%Interest Rate x 48 months
  • 671 CAD/month + tax
  • Total Payable: 32,220 CAD
  • Total Interest: 5,194 CAD
  • 14.9%Interest Rate x 48 months
  • 751 CAD/month + tax
  • Total Payable: 36,037 CAD
  • Total Interest: 9,011 CAD

At the end of the Lease Contract

Residual Value: 15,000 CAD (in 41 months)

  • 4.9%Interest Rate x 48 months
  • 345 CAD/month + tax
  • Total Payable: 16,548 CAD
  • Total Interest: 1,548 CAD
  • 8.9%Interest Rate x 48 months
  • 373 CAD/month + tax
  • Total Payable: 17,883 CAD
  • Total Interest: 2,883 CAD
  • 14.9%Interest Rate x 48 months
  • 417 CAD/month + tax
  • Total Payable: 20,002 CAD
  • Total Interest: 5,002 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)
19.29
  • + tax
  • + fuel
  • + insurance
(inlcuding the 500CAD incentive)
Time Analysis
Cost per day: (CAD)
9.64
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 500CAD incentive)
Remaining Km
Can be driven up to:
350.84
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

CAD/month x 51 months
2025 Mazda 3 gx (ID: #71681)
448
Edmonton AB
2025 Mazda

3 gx Automatique AWD Six year warranty , 5% interest rate , push and app start

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 448 CAD/month + tax
  • Residual Value: 29,000 CAD
  • Months to End: 51 months (Dec, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,490 km total
  • Available Now: 25,296 km/year (2,108 per month)
See all Details
+ 1,000 cash
CAD/month x 34 months
2025 Hyundai Kona Preferred (ID: #69459)
350
Calgary
2025 Hyundai

Kona Preferred Automatique AWD Tech package

  • Winter Tires Included
Payment Details
  • Current Payment: 350 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 321 CAD/month + tax
  • Residual Value: 18,500 CAD
  • Months to End: 34 months (Aug, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 16,130 km total
  • Available Now: 29,601 km/year (2,467 per month)
See all Details
2016 Chrysler

2016 Chrysler 300s Rwd with 3.6 vvt (V6) engine Automatique 2WD

  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 446 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 29,405 CAD
  • Months to End: 22 months (Aug, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 178 km total
  • Available Now: 42,630 km/year (3,553 per month)
See all Details