Payment Analysis

382.50CAD/monthin Saskatoon, SK
    Before Taxes:
  • 382.50 CAD/month
  • 176.54 CAD/bi-weekly
  • 88.27 CAD/week
  • 4,590.00 CAD/year
Incl. Saskatchewan Taxes (11%):
  • 424.58 CAD/month
  • 195.96 CAD/bi-weekly
  • 97.98 CAD/week
  • 5,094.90 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: 6,182 ~ 7,082 CAD

compared to leasing a BRAND NEW:

  • Honda CR-V EX-L
  • for 30 months
  • in SK
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 589
This Contract (CAD/month) 383
Monthly Difference 207 CAD/month
Remaining Term x 26 months
Total Monthly Difference = 5,382 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 6,182 ~ 7,082

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 31,007 CAD
  • Total Vehicle Debt: 34,832 CAD
  • Paid so Far: 3,825 CAD (10% Paid)
  • Remaining Lease Payments: 9,945 CAD
  • Residual Value: 21,062 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 3,825 CAD Total Vehicle Value: 34,832 CAD
10% Paid
90%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 9,945 CAD
Term Paid so Far: 3,825 CAD Residual Value: 21,062 CAD
0%
10%
28%
62%
Cost to Own
Already Paid: 3,825 CAD (10%)
Cash Incentive: 0 CAD Buyout Price Today: 31,007 CAD
10% Paid
0%
90%
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: 31,007 CAD

  • 4.9%Interest Rate x 48 months
  • 713 CAD/month + tax
  • Total Payable: 34,208 CAD
  • Total Interest: 3,201 CAD
  • 8.9%Interest Rate x 48 months
  • 770 CAD/month + tax
  • Total Payable: 36,966 CAD
  • Total Interest: 5,960 CAD
  • 14.9%Interest Rate x 48 months
  • 861 CAD/month + tax
  • Total Payable: 41,346 CAD
  • Total Interest: 10,339 CAD

At the end of the Lease Contract

Residual Value: 21,062 CAD (in 26 months)

  • 4.9%Interest Rate x 48 months
  • 484 CAD/month + tax
  • Total Payable: 23,236 CAD
  • Total Interest: 2,174 CAD
  • 8.9%Interest Rate x 48 months
  • 523 CAD/month + tax
  • Total Payable: 25,110 CAD
  • Total Interest: 4,048 CAD
  • 14.9%Interest Rate x 48 months
  • 585 CAD/month + tax
  • Total Payable: 28,085 CAD
  • Total Interest: 7,023 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)
16.58
  • + tax
  • + fuel
  • + insurance
(or 0.17CAD per km)
  • 22.95CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
12.58
  • + tax
  • + insurance
  • + km driven & fuel
(0.13CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
532.54
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Oct, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Saskatoon

Lease Transfer BMW Lease Takeover in Toronto, ON: 2019 BMW X1 Automatic AWD
SAVE ~22,400 CAD
CAD/month x 36 months
2025 Chevrolet Equinox LT (ID: #17531)
557
Regina
2025 Chevrolet

Equinox LT Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 557 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 17,750 CAD
  • Months to End: 36 months (Dec, 2028)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 19,450 km total
  • Available Now: 25,517 km/year (2,126 per month)
  • Excess Km Cost: 0.20 CAD/km
Deal Special Perks
  • Large Down Payment
  • High End Vehicle & Options
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 500 cash
Lease Takeover Temporary Image
CAD/month x 21 months
2024 Nissan Rogue Japan S (ID: #60507)
530
Saskatoon, SK
2024 Nissan

Rogue Japan S Automatique AWD

Payment Details
  • Current Payment: 530 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 506 CAD/month + tax
  • Residual Value: 22,120 CAD
  • Months to End: 21 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 9,000 km total
  • Available Now: 29,143 km/year (2,429 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
Lease Takeover Temporary Image
CAD/month x 12 months
2023 Audi Sq8 (ID: #56833)
1,800
Regina Saskatchewan
2023 Audi

Sq8 Automatique AWD Carbon, dynamic package, night vision, suede headliner, massage seats , pre paid service and extended warranty till 2029 and tire and rim warranty

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,800 CAD/month + tax
  • Residual Value: 60,009 CAD
  • Months to End: 12 months (Jan, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 32,500 km total
  • Available Now: 27,500 km/year (2,292 per month)
See all Details
Cadillac Lease Takeover in Saskatoon : 2021 Cadillac XT6 Automatic AWD ID:#
CAD/month x 25 months
2021 Cadillac XT6 (ID: #45472)
804
Saskatoon, SK
2021 Cadillac

XT6 Automatique AWD Sport

Payment Details
  • Current Payment: 804 CAD/month + tax
  • Original Downpayment: 5,383 CAD
  • Residual Value: 52,191 CAD
  • Months to End: 25 months (Nov, 2023)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 33,580 km total
  • Available Now: 5,962 km/year (497 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
+ More similar deals