In this scenario, at the end of the 4-year evaluation period, you want to keep the vehicle.  So, if you had purchased the vehicle, you do nothing, and if you leased the vehicle, you will purchase the vehicle at the end of the lease period for the residual value.  We will assume that the residual value is $15,000 but the vehicle has an actual value of $17,000.

Let’s assume that if you purchase the vehicle you will finance the purchase.  The costs to purchase are shown in the table below.  You will have a down payment of $602.48 plus 48 monthly payments of $693.40 each.  Your total cost to purchase would be $33,885.68.

Total Cost to Purchase

Down Payment
48 Loan Payments @ $693.40
Total Cost to Purchase

The cost to lease are shown in the table below. You will have an initial lease fee of $602.48 which includes the first payment. You will have 47 additional lease payments of $404.98 for total payments of $19,636.54. We then assume that you buy the vehicle at the end of lease for the residual amount of $15,000. You have now spent a total of $34,636.54.

Total Cost to Lease

Initial Lease Fee
47 Lease Payments @ $404.98
Residual at End of Lease
Less: Interest on Invested Cash
Total Cost to Lease

However with the lease you will have excess cash each month. Your monthly loan payment is $693.40 but your monthly lease payment is only $404.98. If you lease, you will have $288.42 in extra cash each month. We assume that instead of spending the money, you invest it in something conservative like a money market fund and earn 3% interest. If you do this, you will earn $799.34 in interest over the 4-year period, which reduces the total cost to lease to $33,837.20.

The cost to lease of $33,837.20 and the cost to purchase of $33,885.68 are basically dead even. Please note that the buyout at the end of the lease is $15,000 even though the value of the vehicle is $17,000. It wouldn’t matter if the value of the vehicle was $30,000; remember in a close-end lease the residual is set at the beginning of the lease. This is one of the major advantages of leasing.


Under this scenario, the results are the same. Neither leasing nor purchasing has an advantage. In general, anytime the value is greater than the residual and you want to purchase the vehicle, leasing and purchasing should be about equal.