Payment Analysis
611.00CAD/monthin Edmonton, AB
- 611.00 CAD/month
- 282.00 CAD/bi-weekly
- 141.00 CAD/week
- 7,332.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 641.55 CAD/month
- 296.10 CAD/bi-weekly
- 148.05 CAD/week
- 7,698.60 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:
6,664 ~ 7,064 CAD
compared to leasing a BRAND NEW:
- Lexus UX 250h Automatic AWD w/Luxury package
- for 24 months
- in AB
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 772 |
|---|---|
| This Contract (CAD/month) | 611 |
| Monthly Difference | 161 CAD/month |
| Remaining Term | x 24 months |
| Total Monthly Difference | = 3,864 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 6,664 ~ 7,064 |
| ** "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:
37,579 CAD
- Total Vehicle Debt: 53,533 CAD
- Paid so Far: 13,954 CAD (26% Paid)
- Remaining Lease Payments: 14,664 CAD
- Residual Value: 24,915 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 13,954 CAD Total Vehicle Value: 53,533 CAD
Vehicle Debt Breakdown
Downpayment: 5,400 CAD Remaining Term: 14,664 CAD
Term Paid so Far: 8,554 CAD Residual Value: 24,915 CAD
Cost to Own
Already Paid: 13,954 CAD (26%)
Cash Incentive: 2,000 CAD Buyout Price Today: 37,579 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: 37,579 CAD
- 4.9%Interest Rate x 48 months
- 864 CAD/month + tax
- Total Payable: 41,458 CAD
- Total Interest: 3,879 CAD
- 8.9%Interest Rate x 48 months
- 933 CAD/month + tax
- Total Payable: 44,802 CAD
- Total Interest: 7,223 CAD
- 14.9%Interest Rate x 48 months
- 1,044 CAD/month + tax
- Total Payable: 50,109 CAD
- Total Interest: 12,530 CAD
At the end of the Lease Contract
Residual Value: 24,915 CAD (in 24 months)
- 4.9%Interest Rate x 48 months
- 573 CAD/month + tax
- Total Payable: 27,487 CAD
- Total Interest: 2,572 CAD
- 8.9%Interest Rate x 48 months
- 619 CAD/month + tax
- Total Payable: 29,704 CAD
- Total Interest: 4,789 CAD
- 14.9%Interest Rate x 48 months
- 692 CAD/month + tax
- Total Payable: 33,223 CAD
- Total Interest: 8,308 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)
39.25
- + tax
- + fuel
- + insurance
- 45.45CAD/100km (TODAY without the Cash Incentive)
- 56.40CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
17.35
- + tax
- + insurance
- + km driven & fuel
- 20.09CAD/day (Original Contract back in Oct, 2020)
Remaining Km
Can be driven up to:
310.26
- km/week
- without any
- additional costs
- 250.00km/week (Contract Original back in Oct, 2020)
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: 38 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 22,895 km/year (1,908 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
