Payment Analysis

551.00CAD/monthin Edmonton, AB
    Before Taxes:
  • 551.00 CAD/month
  • 254.31 CAD/bi-weekly
  • 127.15 CAD/week
  • 6,612.00 CAD/year
Incl. Alberta Taxes (5%):
  • 578.55 CAD/month
  • 267.02 CAD/bi-weekly
  • 133.51 CAD/week
  • 6,942.60 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: -1,978 CAD

compared to leasing a BRAND NEW:

  • VW Taos Highline 1.5 TSI 7-speed automatic DSG® with Tiptronic® 4MOTION®
  • for 60 months
  • in Alberta
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 465
This Contract (CAD/month) 551
Monthly Difference -86 CAD/month
Remaining Term x 23 months
Total Monthly Difference = -1,978 CAD
Total Savings (CAD) = -1,978

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 31,389 CAD
  • Total Vehicle Debt: 52,776 CAD
  • Paid so Far: 21,387 CAD (40% Paid)
  • Remaining Lease Payments: 12,673 CAD
  • Residual Value: 18,716 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 21,387 CAD Total Vehicle Value: 52,776 CAD
40% Paid
60%
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 12,673 CAD
Term Paid so Far: 20,387 CAD Residual Value: 18,716 CAD
1%
39%
24%
36%
Cost to Own
Already Paid: 21,387 CAD (40%)
Cash Incentive: 0 CAD Buyout Price Today: 31,389 CAD
40% Paid
0%
60%
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: 31,389 CAD

  • 4.9%Interest Rate x 48 months
  • 721 CAD/month + tax
  • Total Payable: 34,629 CAD
  • Total Interest: 3,240 CAD
  • 8.9%Interest Rate x 48 months
  • 780 CAD/month + tax
  • Total Payable: 37,422 CAD
  • Total Interest: 6,033 CAD
  • 14.9%Interest Rate x 48 months
  • 872 CAD/month + tax
  • Total Payable: 41,855 CAD
  • Total Interest: 10,466 CAD

At the end of the Lease Contract

Residual Value: 18,716 CAD (in 23 months)

  • 4.9%Interest Rate x 48 months
  • 430 CAD/month + tax
  • Total Payable: 20,648 CAD
  • Total Interest: 1,932 CAD
  • 8.9%Interest Rate x 48 months
  • 465 CAD/month + tax
  • Total Payable: 22,313 CAD
  • Total Interest: 3,597 CAD
  • 14.9%Interest Rate x 48 months
  • 520 CAD/month + tax
  • Total Payable: 24,956 CAD
  • Total Interest: 6,241 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)
21.74
  • + tax
  • + fuel
  • + insurance
(or 0.22CAD per km)
  • 55.10CAD/100km (Original Contract back in Jan, 2022)
Time Analysis
Cost per day: (CAD)
18.12
  • + tax
  • + insurance
  • + km driven & fuel
(0.14CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
584.95
  • km/week
  • without any
  • additional costs
Excess km cost: 0.18CAD
  • 230.77km/week (Contract Original back in Jan, 2022)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

CAD/month x 24 months
2024 Mitsubishi Outlander se S -Awc (ID: #58158)
672
Edmonton, Alberta
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
See all Details
CAD/month x 45 months
2020 Jeep Cherokee sport (ID: #57711)
620
Edmonton
2020 Jeep

Cherokee sport Automatique AWD

  • Winter Tires Included
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)
See all Details
+ 500 cash
CAD/month x 20 months
2019 Mercedes-Benz GLC 63S AMG (ID: #56467)
1,358
Edmonton
2019 Mercedes-Benz

GLC 63S AMG Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
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)
See all Details
CAD/month x 43 months
2024 Jeep Wrangler Sahara (ID: #54960)
472
Leduc
2024 Jeep

Wrangler Sahara Automatique AWD PHEV

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
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)
See all Details
CAD/month x 31 months
2023 Mercedes-Benz EQE 350 SUV (ID: #54195)
1,371
Edmonton, AB
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)
See all Details
CAD/month x 57 months
2017 Nissan SV (ID: #54092)
600
Edmonton
2017 Nissan

SV Automatique AWD

Payment Details
  • Current Payment: 600 CAD/month + tax
  • Months to End: 57 months (Nov, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 111,000 km total
  • Available Now: 3,649 km/year (304 per month)
See all Details