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:
2,991 ~ 4,291 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 13 months |
| Total Monthly Difference | = 1,391 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 2,991 ~ 4,291 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
16,871 CAD
- Total Vehicle Debt: 37,882 CAD
- Paid so Far: 21,011 CAD (55% Paid)
- Remaining Lease Payments: 5,203 CAD
- Residual Value: 11,668 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 21,011 CAD Total Vehicle Value: 37,882 CAD
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 5,203 CAD
Term Paid so Far: 20,011 CAD Residual Value: 11,668 CAD
Cost to Own
Already Paid: 21,011 CAD (55%)
Cash Incentive: 0 CAD Buyout Price Today: 16,871 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: 16,871 CAD
- 4.9%Interest Rate x 48 months
- 388 CAD/month + tax
- Total Payable: 18,612 CAD
- Total Interest: 1,742 CAD
- 8.9%Interest Rate x 48 months
- 419 CAD/month + tax
- Total Payable: 20,113 CAD
- Total Interest: 3,243 CAD
- 14.9%Interest Rate x 48 months
- 469 CAD/month + tax
- Total Payable: 22,496 CAD
- Total Interest: 5,625 CAD
At the end of the Lease Contract
Residual Value: 11,668 CAD (in 13 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)
5.48
- + 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:
1,686.39
- 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
2025 Ford
EXPLORER Automatique AWD PLATINUM
Payment Details
- Current Payment: 800 CAD/month + tax
- Original Downpayment: 3,000 CAD
- Residual Value: 35,000 CAD
- Months to End: 45 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,100 km total
- Available Now: 21,040 km/year (1,753 per month)
2024 Mitsubishi
Outlander se S -Awc Automatique AWD
Payment Details
- Current Payment: 672 CAD/month + tax
- Original Downpayment: 3,000 CAD
- Residual Value: 25,511 CAD
- Months to End: 21 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 21,429 km/year (1,786 per month)
- Excess Km Cost: 0.10 CAD/km
2020 Jeep
Cherokee sport Automatique AWD
Payment Details
- Current Payment: 620 CAD/month + tax
- Months to End: 42 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,000 km total
- Available Now: 16,571 km/year (1,381 per month)
+ 500 cash
2019 Mercedes-Benz
GLC 63S AMG Automatique AWD
Payment Details
- Current Payment: 1,358 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,329 CAD/month + tax
- Months to End: 17 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,181 km total
- Available Now: -16,834 km/year (-1,403 per month)
2024 Jeep
Wrangler Sahara Automatique AWD PHEV
Payment Details
- Current Payment: 472 CAD/month + tax
- Original Downpayment: 9,881 CAD
- Residual Value: 50,400 CAD
- Months to End: 40 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 18,400 km total
- Available Now: 30,480 km/year (2,540 per month)
+ 8,000 cash
2023 Mercedes-Benz
EQE 350 SUV Automatique AWD
Payment Details
- Current Payment: 1,485 CAD/month + tax
- Cash Incentive: 8,000 CAD
- Payment After Incentive: 1,200 CAD/month + tax
- Residual Value: 53,410 CAD
- Months to End: 28 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 24,000 km total
- Available Now: 10,286 km/year (857 per month)
- Excess Km Cost: 0.20 CAD/km
