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: 4,193 ~ 5,493 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 13 months
Total Monthly Difference = 2,093 CAD
+ Cash Incentive** (CAD) + 500
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 4,193 ~ 5,493
** "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: 36,289 CAD
  • Total Vehicle Debt: 59,159 CAD
  • Paid so Far: 22,370 CAD (37% Paid)
  • Remaining Lease Payments: 11,633 CAD
  • Residual Value: 25,157 CAD
  • Cash Incentive: 500 CAD
Vehicle Debt & Value
Paid so far: 22,370 CAD Total Vehicle Value: 59,159 CAD
37% Paid
63%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 11,633 CAD
Term Paid so Far: 22,370 CAD Residual Value: 25,157 CAD
0%
37%
19%
44%
Cost to Own
Already Paid: 22,370 CAD (37%)
Cash Incentive: 500 CAD Buyout Price Today: 36,289 CAD
37% Paid
0%
63%
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: 36,289 CAD

  • 4.9%Interest Rate x 48 months
  • 834 CAD/month + tax
  • Total Payable: 40,035 CAD
  • Total Interest: 3,746 CAD
  • 8.9%Interest Rate x 48 months
  • 901 CAD/month + tax
  • Total Payable: 43,264 CAD
  • Total Interest: 6,975 CAD
  • 14.9%Interest Rate x 48 months
  • 1,008 CAD/month + tax
  • Total Payable: 48,390 CAD
  • Total Interest: 12,100 CAD

At the end of the Lease Contract

Residual Value: 25,157 CAD (in 13 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)
72.60
  • + tax
  • + fuel
  • + insurance
(inlcuding the 500CAD incentive)
Time Analysis
Cost per day: (CAD)
28.15
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 500CAD incentive)
Remaining Km
Can be driven up to:
272.19
  • km/week
  • without any
  • additional costs
Excess km cost: 0.20CAD

Seller Contact Info

  • Name: Choi Chung
  • Location: Edmonton, AB
  • Date Contract Started:
  • Date Contract Ends:

Interested on this vehicle?
(We instantly notify owners via Email/SMS)

Click here to Make an OFFER

For more details about this contract, please contact the seller.

Similar Listings in Edmonton

+ 269 cash
CAD/month x 35 months
2010 Audi A3 2.0T Quattro (ID: #25310)
538
Whitecourt, AB
2010 Audi

A3 2.0T Quattro Automatique AWD S-Lime w/ Winter Tires Included

  • Winter Tires Included
Payment Details
  • Current Payment: 538 CAD/month + tax
  • Cash Incentive: 269 CAD
  • Payment After Incentive: 530 CAD/month + tax
  • Residual Value: 18,578 CAD
  • Months to End: 35 months (Sep, 2024)
Vehicle Status
  • Contract Allowance: 30,000 km/year
  • Current Odometer: 139,586 km total
  • Available Now: 3,571 km/year (298 per month)
  • Excess Km Cost: 0.20 CAD/km
Deal Special Perks
  • Large Cash Incentive
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
CAD/month x 25 months
2012 Volkswagen Golf Tdi (ID: #4344)
558
Edmonton, AB
2012 Volkswagen

Golf Tdi Automatique 2WD

Payment Details
  • Current Payment: 558 CAD/month + tax
  • Months to End: 25 months (Nov, 2023)
Vehicle Status
  • Contract Allowance: 10,000 km/year
  • Current Odometer: 64,300 km total
  • Available Now: -8,464 km/year (-705 per month)
See all Details