Payment Analysis

850.00CAD/monthin Edmonton, Alberta
    Before Taxes:
  • 850.00 CAD/month
  • 392.31 CAD/bi-weekly
  • 196.15 CAD/week
  • 10,200.00 CAD/year
Incl. Alberta Taxes (5%):
  • 892.50 CAD/month
  • 411.92 CAD/bi-weekly
  • 205.96 CAD/week
  • 10,710.00 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: 6,548 ~ 7,448 CAD

compared to leasing a BRAND NEW:

  • Toyota Highlander Hybrid LE AWD
  • for 24 months
  • in AB
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 884
This Contract (CAD/month) 850
Monthly Difference 34 CAD/month
Remaining Term x 22 months
Total Monthly Difference = 748 CAD
+ Cash Incentive** (CAD) + 5,000
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 6,548 ~ 7,448
** "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: 45,700 CAD
  • Total Vehicle Debt: 64,600 CAD
  • Paid so Far: 13,900 CAD (21% Paid)
  • Remaining Lease Payments: 18,700 CAD
  • Residual Value: 32,000 CAD
  • Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 13,900 CAD Total Vehicle Value: 64,600 CAD
21% Paid
79%
Vehicle Debt Breakdown
Downpayment: 2,000 CAD Remaining Term: 18,700 CAD
Term Paid so Far: 11,900 CAD Residual Value: 32,000 CAD
3%
18%
29%
50%
Cost to Own
Already Paid: 13,900 CAD (21%)
Cash Incentive: 5,000 CAD Buyout Price Today: 45,700 CAD
21% Paid
7%
72%
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: 45,700 CAD

  • 4.9%Interest Rate x 48 months
  • 1,050 CAD/month + tax
  • Total Payable: 50,418 CAD
  • Total Interest: 4,718 CAD
  • 8.9%Interest Rate x 48 months
  • 1,135 CAD/month + tax
  • Total Payable: 54,484 CAD
  • Total Interest: 8,784 CAD
  • 14.9%Interest Rate x 48 months
  • 1,270 CAD/month + tax
  • Total Payable: 60,938 CAD
  • Total Interest: 15,238 CAD

At the end of the Lease Contract

Residual Value: 32,000 CAD (in 22 months)

  • 4.9%Interest Rate x 48 months
  • 735 CAD/month + tax
  • Total Payable: 35,303 CAD
  • Total Interest: 3,303 CAD
  • 8.9%Interest Rate x 48 months
  • 795 CAD/month + tax
  • Total Payable: 38,151 CAD
  • Total Interest: 6,151 CAD
  • 14.9%Interest Rate x 48 months
  • 889 CAD/month + tax
  • Total Payable: 42,670 CAD
  • Total Interest: 10,670 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)
26.10
  • + tax
  • + fuel
  • + insurance
(inlcuding the 5,000CAD incentive)
  • 35.62CAD/100km (TODAY without the Cash Incentive)
  • 51.00CAD/100km (Original Contract back in Sep, 2020)
Time Analysis
Cost per day: (CAD)
20.47
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 5,000CAD incentive)
  • 27.95CAD/day (Original Contract back in Sep, 2020)
Remaining Km
Can be driven up to:
550.70
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD
  • 384.62km/week (Contract Original back in Sep, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

+ 260 cash
SAVE ~3,500 CAD
CAD/month x 50 months
2020 Ford Escape SE (ID: #27002)
500
Lloydminster, AB
2020 Ford

Escape SE Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 500 CAD/month + tax
  • Cash Incentive: 260 CAD
  • Payment After Incentive: 495 CAD/month + tax
  • Original Downpayment: 700 CAD
  • Residual Value: 16,500 CAD
  • Months to End: 50 months (Dec, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,506 km total
  • Available Now: 23,159 km/year (1,930 per month)
  • Excess Km Cost: 0.10 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 1,000 cash
SAVE ~5,300 CAD
CAD/month x 29 months
2018 Ford Ecosport SES (ID: #20246)
422
Edmonton, AB
2018 Ford

Ecosport SES Automatique AWD

  • Winter Tires Included
Payment Details
  • Current Payment: 422 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 387 CAD/month + tax
  • Original Downpayment: 1,524 CAD
  • Residual Value: 9,748 CAD
  • Months to End: 29 months (Mar, 2024)
Vehicle Status
  • Contract Allowance: 25,000 km/year
  • Current Odometer: 33,500 km total
  • Available Now: 37,862 km/year (3,155 per month)
  • Excess Km Cost: 0.12 CAD/km
Deal Special Perks
  • Large Cash Incentive
  • Large Down Payment
  • High End Vehicle & Options
  • Lots of FREE Available Km
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
CAD/month x 29 months
2014 Ford Escape SE (ID: #35141)
530
Camrose, AB
2014 Ford

Escape SE Automatique AWD w/ Winter Tires Included

  • Winter Tires Included
Payment Details
  • Current Payment: 530 CAD/month + tax
  • Original Downpayment: 3,200 CAD
  • Residual Value: 4,000 CAD
  • Months to End: 29 months (Apr, 2024)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 78,000 km total
  • Available Now: -7,448 km/year (-621 per month)
Deal Special Perks
  • Large Down Payment
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
CAD/month x 40 months
2015 Nissan rogue S (ID: #31862)
489
Edmonton, AB
2015 Nissan

rogue S CVT AWD

Payment Details
  • Current Payment: 489 CAD/month + tax
  • Original Downpayment: 500 CAD
  • Residual Value: 16,000 CAD
  • Months to End: 40 months (Mar, 2025)
Vehicle Status
  • Contract Allowance: 30,000 km/year
  • Current Odometer: 150,000 km total
  • Available Now: 9,000 km/year (750 per month)
See all Details