Payment Analysis
400.22CAD/monthin Edmonton, AB
- 400.22 CAD/month
- 184.72 CAD/bi-weekly
- 92.36 CAD/week
- 4,802.59 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 420.23 CAD/month
- 193.95 CAD/bi-weekly
- 96.98 CAD/week
- 5,042.72 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:
4,382 ~ 5,682 CAD
compared to leasing a BRAND NEW:
- Toyota RAV4 LE AWD
- for 36 months
- in AB
- $0 down payment
- 30,000 km/year
| Leasing New (CAD/month) | 507 |
|---|---|
| This Contract (CAD/month) | 400 |
| Monthly Difference | 107 CAD/month |
| Remaining Term | x 26 months |
| Total Monthly Difference | = 2,782 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 4,382 ~ 5,682 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
22,074 CAD
- Total Vehicle Debt: 37,882 CAD
- Paid so Far: 15,808 CAD (41% Paid)
- Remaining Lease Payments: 10,406 CAD
- Residual Value: 11,668 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 15,808 CAD Total Vehicle Value: 37,882 CAD
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 10,406 CAD
Term Paid so Far: 14,808 CAD Residual Value: 11,668 CAD
Cost to Own
Already Paid: 15,808 CAD (41%)
Cash Incentive: 0 CAD Buyout Price Today: 22,074 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: 22,074 CAD
- 4.9%Interest Rate x 48 months
- 507 CAD/month + tax
- Total Payable: 24,352 CAD
- Total Interest: 2,279 CAD
- 8.9%Interest Rate x 48 months
- 548 CAD/month + tax
- Total Payable: 26,316 CAD
- Total Interest: 4,243 CAD
- 14.9%Interest Rate x 48 months
- 613 CAD/month + tax
- Total Payable: 29,434 CAD
- Total Interest: 7,360 CAD
At the end of the Lease Contract
Residual Value: 11,668 CAD (in 26 months)
- 4.9%Interest Rate x 48 months
- 268 CAD/month + tax
- Total Payable: 12,873 CAD
- Total Interest: 1,205 CAD
- 8.9%Interest Rate x 48 months
- 290 CAD/month + tax
- Total Payable: 13,911 CAD
- Total Interest: 2,243 CAD
- 14.9%Interest Rate x 48 months
- 324 CAD/month + tax
- Total Payable: 15,559 CAD
- Total Interest: 3,891 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)
10.95
- + tax
- + fuel
- + insurance
- 20.01CAD/100km (Original Contract back in Dec, 2018)
Time Analysis
Cost per day: (CAD)
13.16
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
843.20
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in Dec, 2018)
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: 718 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 9 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 38,165 km/year (3,180 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: 522 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 40,100 CAD
- Months to End: 16 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 35,750 km/year (2,979 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: 15 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 34,800 km/year (2,900 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: 32 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 27,188 km/year (2,266 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: 48 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 21,833 km/year (1,819 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: 35 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 27,086 km/year (2,257 per month)
