Payment Analysis

894.81CAD/monthin Edmonton, AB
    Before Taxes:
  • 894.81 CAD/month
  • 412.99 CAD/bi-weekly
  • 206.49 CAD/week
  • 10,737.72 CAD/year
Incl. Alberta Taxes (5%):
  • 939.55 CAD/month
  • 433.64 CAD/bi-weekly
  • 216.82 CAD/week
  • 11,274.61 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: 6,930 ~ 8,230 CAD

compared to leasing a BRAND NEW:

  • Lexus IS300 AWD
  • for 12 months
  • in AB
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,055
This Contract (CAD/month) 895
Monthly Difference 161 CAD/month
Remaining Term x 30 months
Total Monthly Difference = 4,830 CAD
+ Cash Incentive** (CAD) + 500
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 6,930 ~ 8,230
** "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: 51,501 CAD
  • Total Vehicle Debt: 59,159 CAD
  • Paid so Far: 7,158 CAD (12% Paid)
  • Remaining Lease Payments: 26,844 CAD
  • Residual Value: 25,157 CAD
  • Cash Incentive: 500 CAD
Vehicle Debt & Value
Paid so far: 7,158 CAD Total Vehicle Value: 59,159 CAD
12% Paid
88%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 26,844 CAD
Term Paid so Far: 7,158 CAD Residual Value: 25,157 CAD
0%
12%
45%
43%
Cost to Own
Already Paid: 7,158 CAD (12%)
Cash Incentive: 500 CAD Buyout Price Today: 51,501 CAD
12% Paid
0%
88%
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: 51,501 CAD

  • 4.9%Interest Rate x 48 months
  • 1,184 CAD/month + tax
  • Total Payable: 56,817 CAD
  • Total Interest: 5,317 CAD
  • 8.9%Interest Rate x 48 months
  • 1,279 CAD/month + tax
  • Total Payable: 61,400 CAD
  • Total Interest: 9,899 CAD
  • 14.9%Interest Rate x 48 months
  • 1,431 CAD/month + tax
  • Total Payable: 68,674 CAD
  • Total Interest: 17,173 CAD

At the end of the Lease Contract

Residual Value: 25,157 CAD (in 30 months)

  • 4.9%Interest Rate x 48 months
  • 578 CAD/month + tax
  • Total Payable: 27,754 CAD
  • Total Interest: 2,597 CAD
  • 8.9%Interest Rate x 48 months
  • 625 CAD/month + tax
  • Total Payable: 29,992 CAD
  • Total Interest: 4,835 CAD
  • 14.9%Interest Rate x 48 months
  • 699 CAD/month + tax
  • Total Payable: 33,545 CAD
  • Total Interest: 8,388 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)
171.81
  • + tax
  • + fuel
  • + insurance
(inlcuding the 500CAD incentive)
Time Analysis
Cost per day: (CAD)
28.87
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 500CAD incentive)
Remaining Km
Can be driven up to:
117.95
  • km/week
  • without any
  • additional costs
Excess km cost: 0.20CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

CAD/month x 10 months
2024 Mazda n/a (ID: #49783)
0
n/a
2024 Mazda

n/a Automatique AWD

Payment Details
  • Current Payment: 0 CAD/month + tax
  • Months to End: 10 months (Aug, 2024)
Vehicle Status
  • Contract Allowance: 0 km/year
  • Current Odometer: 0 km total
  • Available Now: 0 km/year (0 per month)
  • Please note that this contract ends in less than a year.
See all Details