Payment Analysis

582.00CAD/monthin Sherwood Park, AB
    Before Taxes:
  • 582.00 CAD/month
  • 268.62 CAD/bi-weekly
  • 134.31 CAD/week
  • 6,984.00 CAD/year
Incl. Alberta Taxes (5%):
  • 611.10 CAD/month
  • 282.05 CAD/bi-weekly
  • 141.02 CAD/week
  • 7,333.20 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: 8,873 ~ 9,273 CAD

compared to leasing a BRAND NEW:

  • Hyundai Veloster N Manual 2WD
  • for 12 months
  • in AB
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 881
This Contract (CAD/month) 582
Monthly Difference 299 CAD/month
Remaining Term x 27 months
Total Monthly Difference = 8,073 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 8,873 ~ 9,273

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 32,714 CAD
  • Total Vehicle Debt: 37,952 CAD
  • Paid so Far: 5,238 CAD (13% Paid)
  • Remaining Lease Payments: 15,714 CAD
  • Residual Value: 17,000 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 5,238 CAD Total Vehicle Value: 37,952 CAD
13% Paid
87%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 15,714 CAD
Term Paid so Far: 5,238 CAD Residual Value: 17,000 CAD
0%
13%
41%
46%
Cost to Own
Already Paid: 5,238 CAD (13%)
Cash Incentive: 0 CAD Buyout Price Today: 32,714 CAD
13% Paid
0%
87%
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: 32,714 CAD

  • 4.9%Interest Rate x 48 months
  • 752 CAD/month + tax
  • Total Payable: 36,091 CAD
  • Total Interest: 3,377 CAD
  • 8.9%Interest Rate x 48 months
  • 813 CAD/month + tax
  • Total Payable: 39,002 CAD
  • Total Interest: 6,288 CAD
  • 14.9%Interest Rate x 48 months
  • 909 CAD/month + tax
  • Total Payable: 43,622 CAD
  • Total Interest: 10,908 CAD

At the end of the Lease Contract

Residual Value: 17,000 CAD (in 27 months)

  • 4.9%Interest Rate x 48 months
  • 391 CAD/month + tax
  • Total Payable: 18,755 CAD
  • Total Interest: 1,755 CAD
  • 8.9%Interest Rate x 48 months
  • 422 CAD/month + tax
  • Total Payable: 20,267 CAD
  • Total Interest: 3,267 CAD
  • 14.9%Interest Rate x 48 months
  • 472 CAD/month + tax
  • Total Payable: 22,669 CAD
  • Total Interest: 5,669 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)
38.33
  • + tax
  • + fuel
  • + insurance
(or 0.38CAD per km)
Time Analysis
Cost per day: (CAD)
19.13
  • + tax
  • + insurance
  • + km driven & fuel
(0.12CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
350.43
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

+ 5,499 cash
Lease Takeover Temporary Image
CAD/month x 7 months
2023 Subaru Crosstrek Outdoor (ID: #55118)
356
Edmonton
2023 Subaru

Crosstrek Outdoor CVT AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 356 CAD/month + tax
  • Required Payment: 5,499 CAD
  • Payment Including Incentive: 1,142 CAD/month + tax
  • Residual Value: 21,495 CAD
  • Months to End: 7 months (Aug, 2025)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 25,000 km total
  • Available Now: 39,429 km/year (3,286 per month)
  • Please note that this contract ends in less than a year.
See all Details
+ More similar deals