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:
5,220 ~ 5,620 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 30 months |
| Total Monthly Difference | = 3,420 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 5,220 ~ 5,620 |
| ** "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:
21,406 CAD
- Total Vehicle Debt: 36,589 CAD
- Paid so Far: 14,182 CAD (38% Paid)
- Remaining Lease Payments: 12,659 CAD
- Residual Value: 9,748 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 14,182 CAD Total Vehicle Value: 36,589 CAD
Vehicle Debt Breakdown
Downpayment: 1,524 CAD Remaining Term: 12,659 CAD
Term Paid so Far: 12,659 CAD Residual Value: 9,748 CAD
Cost to Own
Already Paid: 14,182 CAD (38%)
Cash Incentive: 1,000 CAD Buyout Price Today: 21,406 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: 21,406 CAD
- 4.9%Interest Rate x 48 months
- 492 CAD/month + tax
- Total Payable: 23,616 CAD
- Total Interest: 2,210 CAD
- 8.9%Interest Rate x 48 months
- 532 CAD/month + tax
- Total Payable: 25,521 CAD
- Total Interest: 4,114 CAD
- 14.9%Interest Rate x 48 months
- 595 CAD/month + tax
- Total Payable: 28,544 CAD
- Total Interest: 7,138 CAD
At the end of the Lease Contract
Residual Value: 9,748 CAD (in 30 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)
12.74
- + tax
- + fuel
- + insurance
- 13.83CAD/100km (TODAY without the Cash Incentive)
- 20.25CAD/100km (Original Contract back in Mar, 2019)
Time Analysis
Cost per day: (CAD)
12.78
- + tax
- + insurance
- + km driven & fuel
- 13.87CAD/day (Original Contract back in Mar, 2019)
Remaining Km
Can be driven up to:
703.85
- 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: 540 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 5 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 68,698 km/year (5,725 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
+ 3,500 cash
2025 Nissan
NISSAN Kicks S FWD Automatique 2WD
Payment Details
- Current Payment: 424 CAD/month + tax
- Cash Incentive: 3,500 CAD
- Payment After Incentive: 321 CAD/month + tax
- Months to End: 34 months (Sep, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,900 km total
- Available Now: 26,506 km/year (2,209 per month)
- Excess Km Cost: 0.10 CAD/km
2025 Cadillac
OPTIQ AWD 4DR WGN SPORT 1 Automatique AWD
Payment Details
- Current Payment: 915 CAD/month + tax
- Residual Value: 45,697 CAD
- Months to End: 11 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 21,603 km total
- Available Now: 9,888 km/year (824 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
+ 2,000 cash
2026 KIA
Sportage Ex Hybrid Automatique AWD Appearance protection
Payment Details
- Current Payment: 277 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 240 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 22,747 CAD
- Months to End: 54 months (Apr, 2031)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,614 km total
- Available Now: 17,197 km/year (1,433 per month)
2025 Ford
Explorer Platinum 4WD Automatique AWD Platinum
Payment Details
- Current Payment: 1,334 CAD/month + tax
- Residual Value: 47,049 CAD
- Months to End: 23 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 36,588 km total
- Available Now: 31,998 km/year (2,666 per month)
- 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: 595 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 40,100 CAD
- Months to End: 12 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 47,667 km/year (3,972 per month)
- Excess Km Cost: 0.20 CAD/km
