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: 6,004 ~ 6,904 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 6 months
Total Monthly Difference = 204 CAD
+ Cash Incentive** (CAD) + 5,000
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 6,004 ~ 6,904
** "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: 32,100 CAD
  • Total Vehicle Debt: 64,600 CAD
  • Paid so Far: 27,500 CAD (42% Paid)
  • Remaining Lease Payments: 5,100 CAD
  • Residual Value: 32,000 CAD
  • Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 27,500 CAD Total Vehicle Value: 64,600 CAD
42% Paid
58%
Vehicle Debt Breakdown
Downpayment: 2,000 CAD Remaining Term: 5,100 CAD
Term Paid so Far: 25,500 CAD Residual Value: 32,000 CAD
3%
39%
7%
51%
Cost to Own
Already Paid: 27,500 CAD (42%)
Cash Incentive: 5,000 CAD Buyout Price Today: 32,100 CAD
42% Paid
7%
51%
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: 32,100 CAD

  • 4.9%Interest Rate x 48 months
  • 738 CAD/month + tax
  • Total Payable: 35,414 CAD
  • Total Interest: 3,314 CAD
  • 8.9%Interest Rate x 48 months
  • 797 CAD/month + tax
  • Total Payable: 38,270 CAD
  • Total Interest: 6,170 CAD
  • 14.9%Interest Rate x 48 months
  • 892 CAD/month + tax
  • Total Payable: 42,804 CAD
  • Total Interest: 10,704 CAD

At the end of the Lease Contract

Residual Value: 32,000 CAD (in 6 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)
0.19
  • + tax
  • + fuel
  • + insurance
(inlcuding the 5,000CAD incentive)
  • 9.71CAD/100km (TODAY without the Cash Incentive)
  • 51.00CAD/100km (Original Contract back in Sep, 2020)
Time Analysis
Cost per day: (CAD)
0.55
  • + 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:
2,019.23
  • 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

CAD/month x 32 months
2023 Infiniti QX60 LUXE (ID: #50697)
812
Edmonton, AB
2023 Infiniti

QX60 LUXE Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 812 CAD/month + tax
  • Residual Value: 31,967 CAD
  • Months to End: 32 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 4,220 km total
  • Available Now: 22,418 km/year (1,868 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 26 months
2023 Jeep Sahara Unlimited (ID: #52008)
526
Edmonton
2023 Jeep

Sahara Unlimited Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 526 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 56,000 CAD
  • Months to End: 26 months (Jun, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 20,000 km total
  • Available Now: 26,769 km/year (2,231 per month)
See all Details
+ 2,500 cash
CAD/month x 63 months
2023 Lexus RX 350H Executive Package (ID: #51857)
1,307
Edmonton
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: 1,347 CAD/month + tax
  • Months to End: 63 months (Jun, 2029)
Vehicle Status
  • Contract Allowance: 65,000 km/year
  • Current Odometer: 13,500 km total
  • Available Now: 71,714 km/year (5,976 per month)
See all Details
CAD/month x 66 months
2020 Land Rover Evoque P250 S (ID: #46622)
958
Edmonton, AB
2020 Land Rover

Evoque P250 S Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 958 CAD/month + tax
  • Months to End: 66 months (Oct, 2029)
Vehicle Status
  • Contract Allowance: 0 km/year
  • Current Odometer: 57,731 km total
  • Available Now: -10,497 km/year (-875 per month)
See all Details