Payment Analysis
421.95CAD/monthin Edmonton, AB
- 421.95 CAD/month
- 194.75 CAD/bi-weekly
- 97.37 CAD/week
- 5,063.40 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 443.05 CAD/month
- 204.48 CAD/bi-weekly
- 102.24 CAD/week
- 5,316.57 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:
4,650 ~ 5,050 CAD
compared to leasing a BRAND NEW:
- Ford ECOSPORT SES AWD
- for 36 months
- in AB
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 535 |
|---|---|
| This Contract (CAD/month) | 422 |
| Monthly Difference | 114 CAD/month |
| Remaining Term | x 25 months |
| Total Monthly Difference | = 2,850 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 4,650 ~ 5,050 |
| ** "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:
19,297 CAD
- Total Vehicle Debt: 36,589 CAD
- Paid so Far: 16,292 CAD (44% Paid)
- Remaining Lease Payments: 10,549 CAD
- Residual Value: 9,748 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 16,292 CAD Total Vehicle Value: 36,589 CAD
Vehicle Debt Breakdown
Downpayment: 1,524 CAD Remaining Term: 10,549 CAD
Term Paid so Far: 14,768 CAD Residual Value: 9,748 CAD
Cost to Own
Already Paid: 16,292 CAD (44%)
Cash Incentive: 1,000 CAD Buyout Price Today: 19,297 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: 19,297 CAD
- 4.9%Interest Rate x 48 months
- 444 CAD/month + tax
- Total Payable: 21,289 CAD
- Total Interest: 1,992 CAD
- 8.9%Interest Rate x 48 months
- 479 CAD/month + tax
- Total Payable: 23,005 CAD
- Total Interest: 3,709 CAD
- 14.9%Interest Rate x 48 months
- 536 CAD/month + tax
- Total Payable: 25,731 CAD
- Total Interest: 6,434 CAD
At the end of the Lease Contract
Residual Value: 9,748 CAD (in 25 months)
- 4.9%Interest Rate x 48 months
- 224 CAD/month + tax
- Total Payable: 10,754 CAD
- Total Interest: 1,006 CAD
- 8.9%Interest Rate x 48 months
- 242 CAD/month + tax
- Total Payable: 11,621 CAD
- Total Interest: 1,874 CAD
- 14.9%Interest Rate x 48 months
- 271 CAD/month + tax
- Total Payable: 12,998 CAD
- Total Interest: 3,250 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)
10.44
- + tax
- + fuel
- + insurance
- 11.53CAD/100km (TODAY without the Cash Incentive)
- 20.25CAD/100km (Original Contract back in Mar, 2019)
Time Analysis
Cost per day: (CAD)
12.56
- + tax
- + insurance
- + km driven & fuel
- 13.87CAD/day (Original Contract back in Mar, 2019)
Remaining Km
Can be driven up to:
844.62
- km/week
- without any
- additional costs
- 480.77km/week (Contract Original back in Mar, 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: 740 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 10 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 34,349 km/year (2,862 per month)
- Please note that this contract ends in less than a year.
- 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: 509 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 40,100 CAD
- Months to End: 17 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 33,647 km/year (2,804 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: 16 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 32,625 km/year (2,719 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: 33 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 26,364 km/year (2,197 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: 49 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 21,387 km/year (1,782 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: 36 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 26,333 km/year (2,194 per month)
