Payment Analysis

573.04CAD/monthin Moncton, NB
    Before Taxes:
  • 573.04 CAD/month
  • 264.48 CAD/bi-weekly
  • 132.24 CAD/week
  • 6,876.48 CAD/year
Incl. New Brunswick Taxes (15%):
  • 659.00 CAD/month
  • 304.15 CAD/bi-weekly
  • 152.08 CAD/week
  • 7,907.95 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: 7,130 CAD

compared to leasing a BRAND NEW:

  • Nissan Pathfinder SL
  • for 36 months
  • in New Brunswick
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 744
This Contract (CAD/month) 573
Monthly Difference 171 CAD/month
Remaining Term x 30 months
Total Monthly Difference = 5,130 CAD
+ Cash Incentive** (CAD) + 2,000
Total Savings (CAD) = 7,130
** "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: 33,030 CAD
  • Total Vehicle Debt: 52,221 CAD
  • Paid so Far: 17,191 CAD (32% Paid)
  • Remaining Lease Payments: 17,191 CAD
  • Residual Value: 17,839 CAD
  • Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 17,191 CAD Total Vehicle Value: 52,221 CAD
32% Paid
68%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 17,191 CAD
Term Paid so Far: 17,191 CAD Residual Value: 17,839 CAD
0%
32%
33%
35%
Cost to Own
Already Paid: 17,191 CAD (32%)
Cash Incentive: 2,000 CAD Buyout Price Today: 33,030 CAD
32% Paid
3%
65%
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: 33,030 CAD

  • 4.9%Interest Rate x 48 months
  • 759 CAD/month + tax
  • Total Payable: 36,440 CAD
  • Total Interest: 3,410 CAD
  • 8.9%Interest Rate x 48 months
  • 820 CAD/month + tax
  • Total Payable: 39,379 CAD
  • Total Interest: 6,349 CAD
  • 14.9%Interest Rate x 48 months
  • 918 CAD/month + tax
  • Total Payable: 44,044 CAD
  • Total Interest: 11,014 CAD

At the end of the Lease Contract

Residual Value: 17,839 CAD (in 30 months)

  • 4.9%Interest Rate x 48 months
  • 410 CAD/month + tax
  • Total Payable: 19,681 CAD
  • Total Interest: 1,842 CAD
  • 8.9%Interest Rate x 48 months
  • 443 CAD/month + tax
  • Total Payable: 21,268 CAD
  • Total Interest: 3,429 CAD
  • 14.9%Interest Rate x 48 months
  • 496 CAD/month + tax
  • Total Payable: 23,787 CAD
  • Total Interest: 5,948 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)
23.02
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,000CAD incentive)
  • 26.05CAD/100km (TODAY without the Cash Incentive)
  • 34.38CAD/100km (Original Contract back in Oct, 2016)
Time Analysis
Cost per day: (CAD)
16.65
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,000CAD incentive)
  • 18.84CAD/day (Original Contract back in Oct, 2016)
Remaining Km
Can be driven up to:
507.69
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Oct, 2016)