Payment Analysis
467.00CAD/monthin Edmonton, AB
- 467.00 CAD/month
- 215.54 CAD/bi-weekly
- 107.77 CAD/week
- 5,604.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 490.35 CAD/month
- 226.32 CAD/bi-weekly
- 113.16 CAD/week
- 5,884.20 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:
870 ~ 1,270 CAD
compared to leasing a BRAND NEW:
- CX-5 GT 6-SPEED AUTOMATIC TURBO I-ACTIV AWD
- for 60 months
- in ALBERTA
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 502 |
|---|---|
| This Contract (CAD/month) | 467 |
| Monthly Difference | 35 CAD/month |
| Remaining Term | x 2 months |
| Total Monthly Difference | = 70 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 870 ~ 1,270 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
25,581 CAD
- Total Vehicle Debt: 63,106 CAD
- Paid so Far: 37,525 CAD (59% Paid)
- Remaining Lease Payments: 934 CAD
- Residual Value: 24,647 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 37,525 CAD Total Vehicle Value: 63,106 CAD
Vehicle Debt Breakdown
Downpayment: 2,500 CAD Remaining Term: 934 CAD
Term Paid so Far: 35,025 CAD Residual Value: 24,647 CAD
Cost to Own
Already Paid: 37,525 CAD (59%)
Cash Incentive: 0 CAD Buyout Price Today: 25,581 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: 25,581 CAD
- 4.9%Interest Rate x 48 months
- 588 CAD/month + tax
- Total Payable: 28,221 CAD
- Total Interest: 2,641 CAD
- 8.9%Interest Rate x 48 months
- 635 CAD/month + tax
- Total Payable: 30,497 CAD
- Total Interest: 4,917 CAD
- 14.9%Interest Rate x 48 months
- 711 CAD/month + tax
- Total Payable: 34,110 CAD
- Total Interest: 8,530 CAD
At the end of the Lease Contract
Residual Value: 24,647 CAD (in 2 months)
- 4.9%Interest Rate x 48 months
- 566 CAD/month + tax
- Total Payable: 27,191 CAD
- Total Interest: 2,544 CAD
- 8.9%Interest Rate x 48 months
- 612 CAD/month + tax
- Total Payable: 29,384 CAD
- Total Interest: 4,737 CAD
- 14.9%Interest Rate x 48 months
- 685 CAD/month + tax
- Total Payable: 32,865 CAD
- Total Interest: 8,218 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)
0.60
- + tax
- + fuel
- + insurance
- 14.01CAD/100km (Original Contract back in Apr, 2019)
Time Analysis
Cost per day: (CAD)
15.35
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
18,038.38
- km/week
- without any
- additional costs
- 769.23km/week (Contract Original back in Apr, 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: 807 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 15 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 22,899 km/year (1,908 per month)
- Excess Km Cost: 0.16 CAD/km
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: 38 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 22,895 km/year (1,908 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: 54 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 19,407 km/year (1,617 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: 41 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 23,122 km/year (1,927 per month)
2018 Jeep
Compass Trailhawk Automatique AWD
Payment Details
- Current Payment: 710 CAD/month + tax
- Months to End: 57 months (Sep, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 127,500 km total
- Available Now: 6,842 km/year (570 per month)
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: 26 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,717 km total
- Available Now: 18,746 km/year (1,562 per month)
- Excess Km Cost: 0.30 CAD/km
