Payment Analysis
739.00CAD/monthin Edmonton, AB
- 739.00 CAD/month
- 341.08 CAD/bi-weekly
- 170.54 CAD/week
- 8,868.00 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 775.95 CAD/month
- 358.13 CAD/bi-weekly
- 179.07 CAD/week
- 9,311.40 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:
8,396 ~ 8,796 CAD
compared to leasing a BRAND NEW:
- BMW X3 M40i
- for 36 months
- in Alberta
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,161 |
|---|---|
| This Contract (CAD/month) | 739 |
| Monthly Difference | 422 CAD/month |
| Remaining Term | x 18 months |
| Total Monthly Difference | = 7,596 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 8,396 ~ 8,796 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
45,302 CAD
- Total Vehicle Debt: 67,472 CAD
- Paid so Far: 22,170 CAD (32% Paid)
- Remaining Lease Payments: 13,302 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 22,170 CAD Total Vehicle Value: 67,472 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 13,302 CAD
Term Paid so Far: 22,170 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 22,170 CAD (32%)
Cash Incentive: 0 CAD Buyout Price Today: 45,302 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: 45,302 CAD
- 4.9%Interest Rate x 48 months
- 1,041 CAD/month + tax
- Total Payable: 49,979 CAD
- Total Interest: 4,677 CAD
- 8.9%Interest Rate x 48 months
- 1,125 CAD/month + tax
- Total Payable: 54,009 CAD
- Total Interest: 8,707 CAD
- 14.9%Interest Rate x 48 months
- 1,258 CAD/month + tax
- Total Payable: 60,408 CAD
- Total Interest: 15,106 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 18 months)
- 4.9%Interest Rate x 48 months
- 735 CAD/month + tax
- Total Payable: 35,303 CAD
- Total Interest: 3,303 CAD
- 8.9%Interest Rate x 48 months
- 795 CAD/month + tax
- Total Payable: 38,151 CAD
- Total Interest: 6,151 CAD
- 14.9%Interest Rate x 48 months
- 889 CAD/month + tax
- Total Payable: 42,670 CAD
- Total Interest: 10,670 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)
30.93
- + tax
- + fuel
- + insurance
- 55.43CAD/100km (Original Contract back in Jul, 2019)
Time Analysis
Cost per day: (CAD)
24.30
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
551.28
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Jul, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
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: 24 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,500 km total
- Available Now: 18,750 km/year (1,563 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: 45 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,000 km total
- Available Now: 15,467 km/year (1,289 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: 1,333 CAD/month + tax
- Months to End: 20 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 102,181 km total
- Available Now: -14,309 km/year (-1,192 per month)
2024 Jeep
Wrangler Sahara Automatique AWD PHEV
Payment Details
- Current Payment: 472 CAD/month + tax
- Original Downpayment: 9,881 CAD
- Residual Value: 50,400 CAD
- Months to End: 43 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 18,400 km total
- Available Now: 28,353 km/year (2,363 per month)
2023 Mercedes-Benz
EQE 350 SUV Automatique AWD
Payment Details
- Current Payment: 1,371 CAD/month + tax
- Months to End: 31 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 13,161 km/year (1,097 per month)
2017 Nissan
SV Automatique AWD
Payment Details
- Current Payment: 600 CAD/month + tax
- Months to End: 56 months (Nov, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 111,000 km total
- Available Now: 3,714 km/year (310 per month)
