Payment Analysis

411.06CAD/monthin Vancouver, BC
    Before Taxes:
  • 411.06 CAD/month
  • 189.72 CAD/bi-weekly
  • 94.86 CAD/week
  • 4,932.72 CAD/year
Incl. B.C. Taxes (12%):
  • 460.39 CAD/month
  • 212.49 CAD/bi-weekly
  • 106.24 CAD/week
  • 5,524.65 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: 2,839 ~ 3,739 CAD

compared to leasing a BRAND NEW:

  • VW Jetta Highline 8-speed automatic with Tiptronic® w/ Advanced Driver Assistance Systems Package (1,005CAD)
  • for 36 months
  • in British Columbia
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 414
This Contract (CAD/month) 411
Monthly Difference 3 CAD/month
Remaining Term x 13 months
Total Monthly Difference = 39 CAD
+ Cash Incentive** (CAD) + 2,000
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 2,839 ~ 3,739
** "Cash Incentive" is not just a saving, it is physical money.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 15,534 CAD
  • Total Vehicle Debt: 31,510 CAD
  • Paid so Far: 13,976 CAD (44% Paid)
  • Remaining Lease Payments: 5,344 CAD
  • Residual Value: 12,190 CAD
  • Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 13,976 CAD Total Vehicle Value: 31,510 CAD
44% Paid
56%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,344 CAD
Term Paid so Far: 13,976 CAD Residual Value: 12,190 CAD
0%
44%
17%
39%
Cost to Own
Already Paid: 13,976 CAD (44%)
Cash Incentive: 2,000 CAD Buyout Price Today: 15,534 CAD
44% Paid
6%
50%
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: 15,534 CAD

  • 4.9%Interest Rate x 48 months
  • 357 CAD/month + tax
  • Total Payable: 17,137 CAD
  • Total Interest: 1,604 CAD
  • 8.9%Interest Rate x 48 months
  • 386 CAD/month + tax
  • Total Payable: 18,519 CAD
  • Total Interest: 2,986 CAD
  • 14.9%Interest Rate x 48 months
  • 432 CAD/month + tax
  • Total Payable: 20,713 CAD
  • Total Interest: 5,180 CAD

At the end of the Lease Contract

Residual Value: 12,190 CAD (in 13 months)

  • 4.9%Interest Rate x 48 months
  • 280 CAD/month + tax
  • Total Payable: 13,448 CAD
  • Total Interest: 1,258 CAD
  • 8.9%Interest Rate x 48 months
  • 303 CAD/month + tax
  • Total Payable: 14,533 CAD
  • Total Interest: 2,343 CAD
  • 14.9%Interest Rate x 48 months
  • 339 CAD/month + tax
  • Total Payable: 16,255 CAD
  • Total Interest: 4,065 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)
5.54
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,000CAD incentive)
  • 8.86CAD/100km (TODAY without the Cash Incentive)
  • 24.66CAD/100km (Original Contract back in Apr, 2019)
Time Analysis
Cost per day: (CAD)
8.46
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,000CAD incentive)
  • 13.51CAD/day (Original Contract back in Apr, 2019)
Remaining Km
Can be driven up to:
1,071.01
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 384.62km/week (Contract Original back in Apr, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

+ 500 cash
CAD/month x 30 months
2023 Polestar Polestar 2 (ID: #50396)
1,306
Vancouver
2023 Polestar

Polestar 2 Automatique AWD Plus

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,306 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 1,289 CAD/month + tax
  • Months to End: 30 months (Nov, 2026)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 19,750 km total
  • Available Now: 10,900 km/year (908 per month)
See all Details
+ 1,000 cash
CAD/month x 39 months
2022 Honda EX (ID: #52766)
457
Vancouver, BC
2022 Honda

EX Automatique 2WD

Payment Details
  • Current Payment: 457 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 431 CAD/month + tax
  • Months to End: 39 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 28,000 km total
  • Available Now: 21,641 km/year (1,803 per month)
See all Details
CAD/month x 24 months
2021 Acura TLX (ID: #52377)
700
Vancouver
2021 Acura

TLX Automatique AWD A SPEC

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 700 CAD/month + tax
  • Months to End: 24 months (May, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 32,000 km total
  • Available Now: 34,000 km/year (2,833 per month)
See all Details
CAD/month x 30 months
2022 Mazda Mazda 3 (ID: #52355)
425
Comox
2022 Mazda

Mazda 3 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 425 CAD/month + tax
  • Original Downpayment: 1,000 CAD
  • Residual Value: 12,808 CAD
  • Months to End: 30 months (Nov, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 8,800 km total
  • Available Now: 22,080 km/year (1,840 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
CAD/month x 78 months
2020 Toyota TRD PRO (ID: #51516)
1,100
Mission, BC
2020 Toyota

TRD PRO Manuelle AWD Pro

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,100 CAD/month + tax
  • Original Downpayment: 3,000 CAD
  • Months to End: 78 months (Nov, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 17,000 km total
  • Available Now: 18,923 km/year (1,577 per month)
See all Details
+ 8,000 cash
CAD/month x 42 months
2023 Honda Civic Hatchback Sport (ID: #50667)
547
Vancouver, BC
2023 Honda

Civic Hatchback Sport Automatique 2WD

Payment Details
  • Current Payment: 547 CAD/month + tax
  • Required Payment: 8,000 CAD
  • Payment Including Incentive: 738 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 12,597 CAD
  • Months to End: 42 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 11,500 km total
  • Available Now: 25,286 km/year (2,107 per month)
See all Details