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:
6,181 ~ 6,581 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 21 months |
| Total Monthly Difference | = 3,381 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 6,181 ~ 6,581 |
| ** "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:
35,746 CAD
- Total Vehicle Debt: 53,533 CAD
- Paid so Far: 15,787 CAD (29% Paid)
- Remaining Lease Payments: 12,831 CAD
- Residual Value: 24,915 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 15,787 CAD Total Vehicle Value: 53,533 CAD
Vehicle Debt Breakdown
Downpayment: 5,400 CAD Remaining Term: 12,831 CAD
Term Paid so Far: 10,387 CAD Residual Value: 24,915 CAD
Cost to Own
Already Paid: 15,787 CAD (29%)
Cash Incentive: 2,000 CAD Buyout Price Today: 35,746 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: 35,746 CAD
- 4.9%Interest Rate x 48 months
- 822 CAD/month + tax
- Total Payable: 39,436 CAD
- Total Interest: 3,690 CAD
- 8.9%Interest Rate x 48 months
- 888 CAD/month + tax
- Total Payable: 42,617 CAD
- Total Interest: 6,871 CAD
- 14.9%Interest Rate x 48 months
- 993 CAD/month + tax
- Total Payable: 47,665 CAD
- Total Interest: 11,919 CAD
At the end of the Lease Contract
Residual Value: 24,915 CAD (in 21 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)
33.57
- + tax
- + fuel
- + insurance
- 39.77CAD/100km (TODAY without the Cash Incentive)
- 56.40CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
16.96
- + tax
- + insurance
- + km driven & fuel
- 20.09CAD/day (Original Contract back in Oct, 2020)
Remaining Km
Can be driven up to:
354.58
- 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: 829 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 18 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 19,083 km/year (1,590 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: 29 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,717 km total
- Available Now: 16,807 km/year (1,401 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: 41 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,100 km total
- Available Now: 23,093 km/year (1,924 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: 17 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 26,471 km/year (2,206 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: 38 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,000 km total
- Available Now: 18,316 km/year (1,526 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: 1,320 CAD/month + tax
- Months to End: 13 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,181 km total
- Available Now: -22,013 km/year (-1,834 per month)
