Payment Analysis
850.00CAD/monthin Edmonton, Alberta
- 850.00 CAD/month
- 392.31 CAD/bi-weekly
- 196.15 CAD/week
- 10,200.00 CAD/year
Before Taxes:
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:
6,650 ~ 7,550 CAD
compared to leasing a BRAND NEW:
- Toyota Highlander Hybrid LE AWD
- for 24 months
- in AB
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 884 |
|---|---|
| This Contract (CAD/month) | 850 |
| Monthly Difference | 34 CAD/month |
| Remaining Term | x 25 months |
| Total Monthly Difference | = 850 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 6,650 ~ 7,550 |
| ** "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:
48,250 CAD
- Total Vehicle Debt: 64,600 CAD
- Paid so Far: 11,350 CAD (17% Paid)
- Remaining Lease Payments: 21,250 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 11,350 CAD Total Vehicle Value: 64,600 CAD
Vehicle Debt Breakdown
Downpayment: 2,000 CAD Remaining Term: 21,250 CAD
Term Paid so Far: 9,350 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 11,350 CAD (17%)
Cash Incentive: 5,000 CAD Buyout Price Today: 48,250 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: 48,250 CAD
- 4.9%Interest Rate x 48 months
- 1,109 CAD/month + tax
- Total Payable: 53,231 CAD
- Total Interest: 4,981 CAD
- 8.9%Interest Rate x 48 months
- 1,198 CAD/month + tax
- Total Payable: 57,524 CAD
- Total Interest: 9,274 CAD
- 14.9%Interest Rate x 48 months
- 1,340 CAD/month + tax
- Total Payable: 64,339 CAD
- Total Interest: 16,089 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 25 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)
30.95
- + tax
- + fuel
- + insurance
- 40.48CAD/100km (TODAY without the Cash Incentive)
- 51.00CAD/100km (Original Contract back in Sep, 2020)
Time Analysis
Cost per day: (CAD)
21.37
- + tax
- + insurance
- + km driven & fuel
- 27.95CAD/day (Original Contract back in Sep, 2020)
Remaining Km
Can be driven up to:
484.62
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Sep, 2020)
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: 822 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 17 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 20,205 km/year (1,684 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Nissan
Rogue S Automatique AWD
Payment Details
- Current Payment: 350 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 42 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 22,571 km/year (1,881 per month)
2018 Jeep
Compass Trailhawk Automatique AWD
Payment Details
- Current Payment: 710 CAD/month + tax
- Months to End: 58 months (Sep, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 127,500 km total
- Available Now: 6,724 km/year (560 per month)
2024 Audi
Q5 45 TFSI Quattro Progressive Automatique AWD Black Package, Audi Care Maintenance Plan, 360 Camera, Lease Excess Wear Waiver, Set of winter tires on rims
Payment Details
- Current Payment: 1,014 CAD/month + tax
- Original Downpayment: 399 CAD
- Residual Value: 32,378 CAD
- Months to End: 28 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,717 km total
- Available Now: 17,407 km/year (1,451 per month)
- Excess Km Cost: 0.30 CAD/km
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: 40 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,100 km total
- Available Now: 23,670 km/year (1,973 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: 15 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 30,000 km/year (2,500 per month)
- Excess Km Cost: 0.10 CAD/km
