Payment Analysis

466.18CAD/monthin Woodstock, NB
    Before Taxes:
  • 466.18 CAD/month
  • 215.16 CAD/bi-weekly
  • 107.58 CAD/week
  • 5,594.16 CAD/year
Incl. New Brunswick Taxes (15%):
  • 536.11 CAD/month
  • 247.43 CAD/bi-weekly
  • 123.72 CAD/week
  • 6,433.28 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: 1,150 ~ 2,050 CAD

compared to leasing a BRAND NEW:

  • 2023 Buick ENCORE GX AWD PREFERRED
  • for 36 months
  • in New Brunswick
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 536
This Contract (CAD/month) 466
Monthly Difference 70 CAD/month
Remaining Term x 5 months
Total Monthly Difference = 350 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 1,150 ~ 2,050

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 17,214 CAD
  • Total Vehicle Debt: 36,793 CAD
  • Paid so Far: 19,580 CAD (53% Paid)
  • Remaining Lease Payments: 2,331 CAD
  • Residual Value: 14,883 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 19,580 CAD Total Vehicle Value: 36,793 CAD
53% Paid
47%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 2,331 CAD
Term Paid so Far: 19,580 CAD Residual Value: 14,883 CAD
0%
53%
6%
41%
Cost to Own
Already Paid: 19,580 CAD (53%)
Cash Incentive: 0 CAD Buyout Price Today: 17,214 CAD
53% Paid
0%
47%
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: 17,214 CAD

  • 4.9%Interest Rate x 48 months
  • 396 CAD/month + tax
  • Total Payable: 18,991 CAD
  • Total Interest: 1,777 CAD
  • 8.9%Interest Rate x 48 months
  • 428 CAD/month + tax
  • Total Payable: 20,522 CAD
  • Total Interest: 3,309 CAD
  • 14.9%Interest Rate x 48 months
  • 478 CAD/month + tax
  • Total Payable: 22,954 CAD
  • Total Interest: 5,740 CAD

At the end of the Lease Contract

Residual Value: 14,883 CAD (in 5 months)

  • 4.9%Interest Rate x 48 months
  • 342 CAD/month + tax
  • Total Payable: 16,419 CAD
  • Total Interest: 1,536 CAD
  • 8.9%Interest Rate x 48 months
  • 370 CAD/month + tax
  • Total Payable: 17,744 CAD
  • Total Interest: 2,861 CAD
  • 14.9%Interest Rate x 48 months
  • 413 CAD/month + tax
  • Total Payable: 19,846 CAD
  • Total Interest: 4,963 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)
2.70
  • + tax
  • + fuel
  • + insurance
(or 0.03CAD per km)
  • 23.31CAD/100km (Original Contract back in Sep, 2021)
Time Analysis
Cost per day: (CAD)
15.33
  • + tax
  • + insurance
  • + km driven & fuel
(0.66CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
3,980.77
  • km/week
  • without any
  • additional costs
Excess km cost: 0.16CAD
  • 461.54km/week (Contract Original back in Sep, 2021)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Saint John

CAD/month x 23 months
2024 Subaru Crosstrek Onyx (ID: #59193)
551
Saint John / Fredericton NB
2024 Subaru

Crosstrek Onyx CVT AWD

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 551 CAD/month + tax
  • Original Downpayment: 297 CAD
  • Residual Value: 22,570 CAD
  • Months to End: 23 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 18,000 km total
  • Available Now: 27,130 km/year (2,261 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
CAD/month x 46 months
2024 Chevrolet Trailblazer Active (ID: #58166)
500
hillsborough
2024 Chevrolet

Trailblazer Active Automatique AWD

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 500 CAD/month + tax
  • Residual Value: 35,000 CAD
  • Months to End: 46 months (Feb, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 30,700 km total
  • Available Now: 18,078 km/year (1,507 per month)
See all Details
CAD/month x 27 months
2023 Honda HRV - LX (ID: #53913)
226
Moncton
2023 Honda

HRV - LX CVT 2WD

Payment Details
  • Current Payment: 226 CAD/month + tax
  • Residual Value: 13,503 CAD
  • Months to End: 27 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 40,000 km total
  • Available Now: 27,407 km/year (2,284 per month)
  • Excess Km Cost: 0.12 CAD/km
See all Details