Nissan Lease Takeover in Moncton, NB: 2017 Nissan Rogue SV Tech Automatique AWD ID:#17314 • LeaseCosts Canada

414

+taxX 29 months

(Cash Incentive of 1,500CAD is applied)

This vehicle is SOLD

Payment Analysis

466.00CAD/monthin Moncton, NB

Before Taxes:

466.00 CAD/month
215.08 CAD/bi-weekly
107.54 CAD/week
5,592.00 CAD/year

Incl. New Brunswick Taxes (15%):

535.90 CAD/month
247.34 CAD/bi-weekly
123.67 CAD/week
6,430.80 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: 13,917 ~ 15,217 CAD

compared to leasing a BRAND NEW:

Nissan Rogue SV w/ SV MOONROOF + TECHNOLOGY PACKAGE ($3,000)
for 12 months
in New Brunswick
$0 down payment
20,000 km/year

Savings Breakdown:
Leasing New (CAD/month)	839
This Contract (CAD/month)	466
Monthly Difference	373 CAD/month
Remaining Term	x 29 months
Total Monthly Difference	= 10,817 CAD
+ Cash Incentive** (CAD)	+ 1,500
+ Winter Tires Cost (CAD)	+ 800 ~ 1,200
+ Wear & Tear Coverage (CAD)	+ 800 ~ 1,700
Total Savings (CAD)	= 13,917 ~ 15,217
	** "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: 27,910 CAD

Total Vehicle Debt: 37,798 CAD
Paid so Far: 8,388 CAD (22% Paid)
Remaining Lease Payments: 13,514 CAD
Residual Value: 15,896 CAD
Cash Incentive: 1,500 CAD

Vehicle Debt & Value

Paid so far: 8,388 CAD Total Vehicle Value: 37,798 CAD

22% Paid

78%

Vehicle Debt Breakdown

Downpayment: 0 CAD Remaining Term: 13,514 CAD

Term Paid so Far: 8,388 CAD Residual Value: 15,896 CAD

22%

35%

43%

Cost to Own

Already Paid: 8,388 CAD (22%)

Cash Incentive: 1,500 CAD Buyout Price Today: 27,910 CAD

22% Paid

75%

Additional Financing Details

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: 27,910 CAD

4.9%Interest Rate x 48 months
641 CAD/month + tax
Total Payable: 30,791 CAD
Total Interest: 2,881 CAD

8.9%Interest Rate x 48 months
693 CAD/month + tax
Total Payable: 33,274 CAD
Total Interest: 5,364 CAD

14.9%Interest Rate x 48 months
775 CAD/month + tax
Total Payable: 37,216 CAD
Total Interest: 9,306 CAD

At the end of the Lease Contract

Residual Value: 15,896 CAD (in 29 months)

4.9%Interest Rate x 48 months
365 CAD/month + tax
Total Payable: 17,537 CAD
Total Interest: 1,641 CAD

8.9%Interest Rate x 48 months
395 CAD/month + tax
Total Payable: 18,951 CAD
Total Interest: 3,055 CAD

14.9%Interest Rate x 48 months
442 CAD/month + tax
Total Payable: 21,196 CAD
Total Interest: 5,300 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)

77.51

+ tax
+ fuel
+ insurance

(inlcuding the 1,500CAD incentive)

Time Analysis

Cost per day: (CAD)

13.62

+ tax
+ insurance
+ km driven & fuel