Payment Analysis
1,771.97CAD/monthin Edmonton, AB
- 1,771.97 CAD/month
- 817.83 CAD/bi-weekly
- 408.92 CAD/week
- 21,263.64 CAD/year
Before Taxes:
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:
22,918 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
| Leasing New (CAD/month) | 2,349 |
|---|---|
| This Contract (CAD/month) | 1,772 |
| Monthly Difference | 578 CAD/month |
| Remaining Term | x 31 months |
| Total Monthly Difference | = 17,918 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| Total Savings (CAD) | = 22,918 |
| ** "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:
106,636 CAD
- Total Vehicle Debt: 140,940 CAD
- Paid so Far: 29,304 CAD (20% Paid)
- Remaining Lease Payments: 54,931 CAD
- Residual Value: 56,705 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 29,304 CAD Total Vehicle Value: 140,940 CAD
Vehicle Debt Breakdown
Downpayment: 952 CAD Remaining Term: 54,931 CAD
Term Paid so Far: 28,352 CAD Residual Value: 56,705 CAD
Cost to Own
Already Paid: 29,304 CAD (20%)
Cash Incentive: 5,000 CAD Buyout Price Today: 106,636 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: 106,636 CAD
- 4.9%Interest Rate x 48 months
- 2,451 CAD/month + tax
- Total Payable: 117,644 CAD
- Total Interest: 11,008 CAD
- 8.9%Interest Rate x 48 months
- 2,649 CAD/month + tax
- Total Payable: 127,132 CAD
- Total Interest: 20,496 CAD
- 14.9%Interest Rate x 48 months
- 2,962 CAD/month + tax
- Total Payable: 142,193 CAD
- Total Interest: 35,557 CAD
At the end of the Lease Contract
Residual Value: 56,705 CAD (in 31 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)
30.29
- + tax
- + fuel
- + insurance
- 33.33CAD/100km (TODAY without the Cash Incentive)
- 42.53CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
52.95
- + tax
- + insurance
- + km driven & fuel
- 58.26CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
1,227.05
- km/week
- without any
- additional costs
- 961.54km/week (Contract Original back in Jun, 2019)
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: 807 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 15 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 22,899 km/year (1,908 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Lexus
RX 500H F sport 2 Automatique AWD PPF, rim and tires protection
Payment Details
- Current Payment: 1,471 CAD/month + tax
- Residual Value: 33,833 CAD
- Months to End: 37 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 23,514 km/year (1,959 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Honda
CRV - Sport Automatique AWD
Payment Details
- Current Payment: 542 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 18,256 CAD
- Months to End: 53 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 19,773 km/year (1,648 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Nissan
Rogue S Automatique AWD
Payment Details
- Current Payment: 350 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 40 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 23,700 km/year (1,975 per month)
2018 Jeep
Compass Trailhawk Automatique AWD
Payment Details
- Current Payment: 710 CAD/month + tax
- Months to End: 56 months (Sep, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 127,500 km total
- Available Now: 6,964 km/year (580 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: 26 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,717 km total
- Available Now: 18,746 km/year (1,562 per month)
- Excess Km Cost: 0.30 CAD/km
