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:
20,028 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 26 months |
| Total Monthly Difference | = 15,028 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| Total Savings (CAD) | = 20,028 |
| ** "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:
97,776 CAD
- Total Vehicle Debt: 140,940 CAD
- Paid so Far: 38,164 CAD (27% Paid)
- Remaining Lease Payments: 46,071 CAD
- Residual Value: 56,705 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 38,164 CAD Total Vehicle Value: 140,940 CAD
Vehicle Debt Breakdown
Downpayment: 952 CAD Remaining Term: 46,071 CAD
Term Paid so Far: 37,211 CAD Residual Value: 56,705 CAD
Cost to Own
Already Paid: 38,164 CAD (27%)
Cash Incentive: 5,000 CAD Buyout Price Today: 97,776 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: 97,776 CAD
- 4.9%Interest Rate x 48 months
- 2,247 CAD/month + tax
- Total Payable: 107,870 CAD
- Total Interest: 10,094 CAD
- 8.9%Interest Rate x 48 months
- 2,429 CAD/month + tax
- Total Payable: 116,569 CAD
- Total Interest: 18,793 CAD
- 14.9%Interest Rate x 48 months
- 2,716 CAD/month + tax
- Total Payable: 130,379 CAD
- Total Interest: 32,603 CAD
At the end of the Lease Contract
Residual Value: 56,705 CAD (in 26 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)
24.92
- + tax
- + fuel
- + insurance
- 27.95CAD/100km (TODAY without the Cash Incentive)
- 42.53CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
51.93
- + tax
- + insurance
- + km driven & fuel
- 58.26CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
1,463.02
- 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: 840 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 20 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 17,174 km/year (1,431 per month)
- Excess Km Cost: 0.16 CAD/km
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: 32 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,717 km total
- Available Now: 15,231 km/year (1,269 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: 43 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,100 km total
- Available Now: 22,019 km/year (1,835 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: 19 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 23,684 km/year (1,974 per month)
- Excess Km Cost: 0.10 CAD/km
2020 Jeep
Cherokee sport Automatique AWD
Payment Details
- Current Payment: 620 CAD/month + tax
- Months to End: 40 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,000 km total
- Available Now: 17,400 km/year (1,450 per month)
+ 500 cash
2019 Mercedes-Benz
GLC 63S AMG Automatique AWD
Payment Details
- Current Payment: 1,358 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,325 CAD/month + tax
- Months to End: 15 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,181 km total
- Available Now: -19,078 km/year (-1,590 per month)
