Payment Analysis

1,771.97CAD/monthin Edmonton, AB
    Before Taxes:
  • 1,771.97 CAD/month
  • 817.83 CAD/bi-weekly
  • 408.92 CAD/week
  • 21,263.64 CAD/year
Incl. Alberta Taxes (5%):
  • 1,860.57 CAD/month
  • 858.72 CAD/bi-weekly
  • 429.36 CAD/week
  • 22,326.82 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: 11,358 CAD

compared to leasing a BRAND NEW:

  • Land Rover RANGE ROVER SPORT HSE DYNAMIC5.0-Litre V8 Supercharged Gas (518 HP
  • for 24 months
  • in AB
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 2,349
This Contract (CAD/month) 1,772
Monthly Difference 578 CAD/month
Remaining Term x 11 months
Total Monthly Difference = 6,358 CAD
+ Cash Incentive** (CAD) + 5,000
Total Savings (CAD) = 11,358
** "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: 71,197 CAD
  • Total Vehicle Debt: 140,940 CAD
  • Paid so Far: 64,743 CAD (45% Paid)
  • Remaining Lease Payments: 19,492 CAD
  • Residual Value: 56,705 CAD
  • Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 64,743 CAD Total Vehicle Value: 140,940 CAD
45% Paid
55%
Vehicle Debt Breakdown
Downpayment: 952 CAD Remaining Term: 19,492 CAD
Term Paid so Far: 63,791 CAD Residual Value: 56,705 CAD
0%
45%
14%
41%
Cost to Own
Already Paid: 64,743 CAD (45%)
Cash Incentive: 5,000 CAD Buyout Price Today: 71,197 CAD
45% Paid
3%
52%
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: 71,197 CAD

  • 4.9%Interest Rate x 48 months
  • 1,636 CAD/month + tax
  • Total Payable: 78,547 CAD
  • Total Interest: 7,350 CAD
  • 8.9%Interest Rate x 48 months
  • 1,768 CAD/month + tax
  • Total Payable: 84,881 CAD
  • Total Interest: 13,684 CAD
  • 14.9%Interest Rate x 48 months
  • 1,978 CAD/month + tax
  • Total Payable: 94,937 CAD
  • Total Interest: 23,740 CAD

At the end of the Lease Contract

Residual Value: 56,705 CAD (in 11 months)

  • 4.9%Interest Rate x 48 months
  • 1,303 CAD/month + tax
  • Total Payable: 62,559 CAD
  • Total Interest: 5,854 CAD
  • 8.9%Interest Rate x 48 months
  • 1,408 CAD/month + tax
  • Total Payable: 67,604 CAD
  • Total Interest: 10,899 CAD
  • 14.9%Interest Rate x 48 months
  • 1,575 CAD/month + tax
  • Total Payable: 75,613 CAD
  • Total Interest: 18,908 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)
8.79
  • + tax
  • + fuel
  • + insurance
(inlcuding the 5,000CAD incentive)
  • 11.83CAD/100km (TODAY without the Cash Incentive)
  • 42.53CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
43.31
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 5,000CAD incentive)
  • 58.26CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
3,458.04
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 961.54km/week (Contract Original back in Jun, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

Lease Takeover Temporary Image
CAD/month x 31 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: 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
See all Details
+ 2,500 cash
Lease Takeover Temporary Image
CAD/month x 62 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: 62 months (Jun, 2029)
Vehicle Status
  • Contract Allowance: 65,000 km/year
  • Current Odometer: 13,500 km total
  • Available Now: 72,871 km/year (6,073 per month)
See all Details
Lease Takeover Temporary Image
CAD/month x 65 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: 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)
See all Details
+ More similar deals