Lease Buyout Calculator is a finance tool to calculate the costs to buyout a leased vehicle. The auto lease buyout calculator will generate an amortization schedule that shows the monthly payments.
Buyout Payment Calculator |
|
Loan Amount: |
$38,000.00 |
Monthly Payment: |
$561.52 |
Total # Of Payments: |
84 |
Start Date: |
Jun, 2025 |
Payoff Date: |
May, 2032 |
Total Interest Paid: |
$9,167.94 |
Total Payment: |
$47,167.94 |
Lease Buyout Amortization Schedule |
|||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance |
|---|---|---|---|---|---|
| Jun, 2025 | 1 | $201.08 | $360.44 | $561.52 | $37,639.56 |
| Jul, 2025 | 2 | $199.18 | $362.35 | $561.52 | $37,277.21 |
| Aug, 2025 | 3 | $197.26 | $364.26 | $561.52 | $36,912.95 |
| Sep, 2025 | 4 | $195.33 | $366.19 | $561.52 | $36,546.76 |
| Oct, 2025 | 5 | $193.39 | $368.13 | $561.52 | $36,178.63 |
| Nov, 2025 | 6 | $191.45 | $370.08 | $561.52 | $35,808.55 |
| Dec, 2025 | 7 | $189.49 | $372.04 | $561.52 | $35,436.51 |
| Jan, 2026 | 8 | $187.52 | $374.00 | $561.52 | $35,062.51 |
| Feb, 2026 | 9 | $185.54 | $375.98 | $561.52 | $34,686.52 |
| Mar, 2026 | 10 | $183.55 | $377.97 | $561.52 | $34,308.55 |
| Apr, 2026 | 11 | $181.55 | $379.97 | $561.52 | $33,928.58 |
| May, 2026 | 12 | $179.54 | $381.98 | $561.52 | $33,546.59 |
| Jun, 2026 | 13 | $177.52 | $384.01 | $561.52 | $33,162.59 |
| Jul, 2026 | 14 | $175.49 | $386.04 | $561.52 | $32,776.55 |
| Aug, 2026 | 15 | $173.44 | $388.08 | $561.52 | $32,388.47 |
| Sep, 2026 | 16 | $171.39 | $390.13 | $561.52 | $31,998.33 |
| Oct, 2026 | 17 | $169.32 | $392.20 | $561.52 | $31,606.14 |
| Nov, 2026 | 18 | $167.25 | $394.27 | $561.52 | $31,211.86 |
| Dec, 2026 | 19 | $165.16 | $396.36 | $561.52 | $30,815.50 |
| Jan, 2027 | 20 | $163.07 | $398.46 | $561.52 | $30,417.04 |
| Feb, 2027 | 21 | $160.96 | $400.57 | $561.52 | $30,016.48 |
| Mar, 2027 | 22 | $158.84 | $402.69 | $561.52 | $29,613.79 |
| Apr, 2027 | 23 | $156.71 | $404.82 | $561.52 | $29,208.97 |
| May, 2027 | 24 | $154.56 | $406.96 | $561.52 | $28,802.02 |
| Jun, 2027 | 25 | $152.41 | $409.11 | $561.52 | $28,392.90 |
| Jul, 2027 | 26 | $150.25 | $411.28 | $561.52 | $27,981.63 |
| Aug, 2027 | 27 | $148.07 | $413.45 | $561.52 | $27,568.17 |
| Sep, 2027 | 28 | $145.88 | $415.64 | $561.52 | $27,152.53 |
| Oct, 2027 | 29 | $143.68 | $417.84 | $561.52 | $26,734.69 |
| Nov, 2027 | 30 | $141.47 | $420.05 | $561.52 | $26,314.64 |
| Dec, 2027 | 31 | $139.25 | $422.27 | $561.52 | $25,892.36 |
| Jan, 2028 | 32 | $137.01 | $424.51 | $561.52 | $25,467.85 |
| Feb, 2028 | 33 | $134.77 | $426.76 | $561.52 | $25,041.10 |
| Mar, 2028 | 34 | $132.51 | $429.01 | $561.52 | $24,612.08 |
| Apr, 2028 | 35 | $130.24 | $431.28 | $561.52 | $24,180.80 |
| May, 2028 | 36 | $127.96 | $433.57 | $561.52 | $23,747.23 |
| Jun, 2028 | 37 | $125.66 | $435.86 | $561.52 | $23,311.37 |
| Jul, 2028 | 38 | $123.36 | $438.17 | $561.52 | $22,873.21 |
| Aug, 2028 | 39 | $121.04 | $440.49 | $561.52 | $22,432.72 |
| Sep, 2028 | 40 | $118.71 | $442.82 | $561.52 | $21,989.90 |
| Oct, 2028 | 41 | $116.36 | $445.16 | $561.52 | $21,544.74 |
| Nov, 2028 | 42 | $114.01 | $447.52 | $561.52 | $21,097.23 |
| Dec, 2028 | 43 | $111.64 | $449.88 | $561.52 | $20,647.34 |
| Jan, 2029 | 44 | $109.26 | $452.26 | $561.52 | $20,195.08 |
| Feb, 2029 | 45 | $106.87 | $454.66 | $561.52 | $19,740.42 |
| Mar, 2029 | 46 | $104.46 | $457.06 | $561.52 | $19,283.36 |
| Apr, 2029 | 47 | $102.04 | $459.48 | $561.52 | $18,823.88 |
| May, 2029 | 48 | $99.61 | $461.91 | $561.52 | $18,361.96 |
| Jun, 2029 | 49 | $97.17 | $464.36 | $561.52 | $17,897.61 |
| Jul, 2029 | 50 | $94.71 | $466.81 | $561.52 | $17,430.79 |
| Aug, 2029 | 51 | $92.24 | $469.29 | $561.52 | $16,961.51 |
| Sep, 2029 | 52 | $89.75 | $471.77 | $561.52 | $16,489.74 |
| Oct, 2029 | 53 | $87.26 | $474.26 | $561.52 | $16,015.47 |
| Nov, 2029 | 54 | $84.75 | $476.77 | $561.52 | $15,538.70 |
| Dec, 2029 | 55 | $82.23 | $479.30 | $561.52 | $15,059.40 |
| Jan, 2030 | 56 | $79.69 | $481.83 | $561.52 | $14,577.57 |
| Feb, 2030 | 57 | $77.14 | $484.38 | $561.52 | $14,093.18 |
| Mar, 2030 | 58 | $74.58 | $486.95 | $561.52 | $13,606.24 |
| Apr, 2030 | 59 | $72.00 | $489.52 | $561.52 | $13,116.71 |
| May, 2030 | 60 | $69.41 | $492.11 | $561.52 | $12,624.60 |
| Jun, 2030 | 61 | $66.81 | $494.72 | $561.52 | $12,129.88 |
| Jul, 2030 | 62 | $64.19 | $497.34 | $561.52 | $11,632.55 |
| Aug, 2030 | 63 | $61.56 | $499.97 | $561.52 | $11,132.58 |
| Sep, 2030 | 64 | $58.91 | $502.61 | $561.52 | $10,629.97 |
| Oct, 2030 | 65 | $56.25 | $505.27 | $561.52 | $10,124.69 |
| Nov, 2030 | 66 | $53.58 | $507.95 | $561.52 | $9,616.75 |
| Dec, 2030 | 67 | $50.89 | $510.63 | $561.52 | $9,106.11 |
| Jan, 2031 | 68 | $48.19 | $513.34 | $561.52 | $8,592.77 |
| Feb, 2031 | 69 | $45.47 | $516.05 | $561.52 | $8,076.72 |
| Mar, 2031 | 70 | $42.74 | $518.78 | $561.52 | $7,557.94 |
| Apr, 2031 | 71 | $39.99 | $521.53 | $561.52 | $7,036.41 |
| May, 2031 | 72 | $37.23 | $524.29 | $561.52 | $6,512.12 |
| Jun, 2031 | 73 | $34.46 | $527.06 | $561.52 | $5,985.06 |
| Jul, 2031 | 74 | $31.67 | $529.85 | $561.52 | $5,455.20 |
| Aug, 2031 | 75 | $28.87 | $532.66 | $561.52 | $4,922.55 |
| Sep, 2031 | 76 | $26.05 | $535.47 | $561.52 | $4,387.07 |
| Oct, 2031 | 77 | $23.21 | $538.31 | $561.52 | $3,848.77 |
| Nov, 2031 | 78 | $20.37 | $541.16 | $561.52 | $3,307.61 |
| Dec, 2031 | 79 | $17.50 | $544.02 | $561.52 | $2,763.59 |
| Jan, 2032 | 80 | $14.62 | $546.90 | $561.52 | $2,216.69 |
| Feb, 2032 | 81 | $11.73 | $549.79 | $561.52 | $1,666.90 |
| Mar, 2032 | 82 | $8.82 | $552.70 | $561.52 | $1,114.19 |
| Apr, 2032 | 83 | $5.90 | $555.63 | $561.52 | $558.57 |
| May, 2032 | 84 | $2.96 | $558.57 | $561.52 | $0.00 |