Payment Analysis
818.82CAD/monthin Edmonton, AB
- 818.82 CAD/month
- 377.92 CAD/bi-weekly
- 188.96 CAD/week
- 9,825.84 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 859.76 CAD/month
- 396.81 CAD/bi-weekly
- 198.41 CAD/week
- 10,317.13 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:
7,071 ~ 8,371 CAD
compared to leasing a BRAND NEW:
- BMW X1xDrive 28i Automatic AWD M Sport Line, Driver Assistance Package, Premium Package Enhanced, Smartphone Connectivity Package, Winter Tire Set, Remote Started
- for 24 months
- in Alberta
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,081 |
|---|---|
| This Contract (CAD/month) | 819 |
| Monthly Difference | 263 CAD/month |
| Remaining Term | x 17 months |
| Total Monthly Difference | = 4,471 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 7,071 ~ 8,371 |
| ** "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:
38,814 CAD
- Total Vehicle Debt: 65,692 CAD
- Paid so Far: 25,878 CAD (39% Paid)
- Remaining Lease Payments: 13,920 CAD
- Residual Value: 25,894 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 25,878 CAD Total Vehicle Value: 65,692 CAD
Vehicle Debt Breakdown
Downpayment: 495 CAD Remaining Term: 13,920 CAD
Term Paid so Far: 25,383 CAD Residual Value: 25,894 CAD
Cost to Own
Already Paid: 25,878 CAD (39%)
Cash Incentive: 1,000 CAD Buyout Price Today: 38,814 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: 38,814 CAD
- 4.9%Interest Rate x 48 months
- 892 CAD/month + tax
- Total Payable: 42,820 CAD
- Total Interest: 4,007 CAD
- 8.9%Interest Rate x 48 months
- 964 CAD/month + tax
- Total Payable: 46,274 CAD
- Total Interest: 7,460 CAD
- 14.9%Interest Rate x 48 months
- 1,078 CAD/month + tax
- Total Payable: 51,756 CAD
- Total Interest: 12,942 CAD
At the end of the Lease Contract
Residual Value: 25,894 CAD (in 17 months)
- 4.9%Interest Rate x 48 months
- 595 CAD/month + tax
- Total Payable: 28,567 CAD
- Total Interest: 2,673 CAD
- 8.9%Interest Rate x 48 months
- 643 CAD/month + tax
- Total Payable: 30,870 CAD
- Total Interest: 4,977 CAD
- 14.9%Interest Rate x 48 months
- 719 CAD/month + tax
- Total Payable: 34,528 CAD
- Total Interest: 8,634 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)
40.37
- + tax
- + fuel
- + insurance
- 43.50CAD/100km (TODAY without the Cash Incentive)
- 81.88CAD/100km (Original Contract back in Nov, 2018)
Time Analysis
Cost per day: (CAD)
24.99
- + tax
- + insurance
- + km driven & fuel
- 26.92CAD/day (Original Contract back in Nov, 2018)
Remaining Km
Can be driven up to:
434.39
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Nov, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
2023 Infiniti
QX60 LUXE Automatique AWD
Payment Details
- Current Payment: 812 CAD/month + tax
- Residual Value: 31,967 CAD
- Months to End: 31 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,220 km total
- Available Now: 23,141 km/year (1,928 per month)
- Excess Km Cost: 0.15 CAD/km
+ 2,500 cash
2023 Lexus
RX 350H Executive Package Automatique AWD Executive Package
Payment Details
- Current Payment: 1,307 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 1,348 CAD/month + tax
- Months to End: 61 months (Jun, 2029)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 13,500 km total
- Available Now: 74,066 km/year (6,172 per month)
2020 Land Rover
Evoque P250 S Automatique AWD
Payment Details
- Current Payment: 958 CAD/month + tax
- Months to End: 65 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 57,731 km total
- Available Now: -10,658 km/year (-888 per month)
