Payment Analysis
1,258.27CAD/monthin Vancouver, BC
- 1,258.27 CAD/month
- 580.74 CAD/bi-weekly
- 290.37 CAD/week
- 15,099.24 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,409.26 CAD/month
- 650.43 CAD/bi-weekly
- 325.21 CAD/week
- 16,911.15 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:
26,425 ~ 27,325 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz AMG E53 4Matic+
- for 24 months
- in British Columbia
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 1,933 |
|---|---|
| This Contract (CAD/month) | 1,258 |
| Monthly Difference | 675 CAD/month |
| Remaining Term | x 35 months |
| Total Monthly Difference | = 23,625 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 26,425 ~ 27,325 |
| ** "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:
93,199 CAD
- Total Vehicle Debt: 113,782 CAD
- Paid so Far: 18,583 CAD (16% Paid)
- Remaining Lease Payments: 44,039 CAD
- Residual Value: 51,160 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 18,583 CAD Total Vehicle Value: 113,782 CAD
Vehicle Debt Breakdown
Downpayment: 6,000 CAD Remaining Term: 44,039 CAD
Term Paid so Far: 12,583 CAD Residual Value: 51,160 CAD
Cost to Own
Already Paid: 18,583 CAD (16%)
Cash Incentive: 2,000 CAD Buyout Price Today: 93,199 CAD
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: 93,199 CAD
- 4.9%Interest Rate x 48 months
- 2,142 CAD/month + tax
- Total Payable: 102,820 CAD
- Total Interest: 9,621 CAD
- 8.9%Interest Rate x 48 months
- 2,315 CAD/month + tax
- Total Payable: 111,112 CAD
- Total Interest: 17,913 CAD
- 14.9%Interest Rate x 48 months
- 2,589 CAD/month + tax
- Total Payable: 124,276 CAD
- Total Interest: 31,077 CAD
At the end of the Lease Contract
Residual Value: 51,160 CAD (in 35 months)
- 4.9%Interest Rate x 48 months
- 1,176 CAD/month + tax
- Total Payable: 56,441 CAD
- Total Interest: 5,281 CAD
- 8.9%Interest Rate x 48 months
- 1,271 CAD/month + tax
- Total Payable: 60,993 CAD
- Total Interest: 9,833 CAD
- 14.9%Interest Rate x 48 months
- 1,421 CAD/month + tax
- Total Payable: 68,218 CAD
- Total Interest: 17,059 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)
58.71
- + tax
- + fuel
- + insurance
- 61.51CAD/100km (TODAY without the Cash Incentive)
- 75.50CAD/100km (Original Contract back in May, 2019)
Time Analysis
Cost per day: (CAD)
39.49
- + tax
- + insurance
- + km driven & fuel
- 41.37CAD/day (Original Contract back in May, 2019)
Remaining Km
Can be driven up to:
472.09
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in May, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 1,000 cash
SAVE ~2,700 CAD
2023 Hyundai
Elantra N-Line Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 599 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 556 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 23 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 33,830 km/year (2,819 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
2023 Audi
Audi S3 2.0T Technik Quattro Automatique AWD Technik package
Payment Details
- Current Payment: 909 CAD/month + tax
- Original Downpayment: 5,994 CAD
- Residual Value: 31,171 CAD
- Months to End: 19 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 42,316 km/year (3,526 per month)
- Excess Km Cost: 0.20 CAD/km
2021 Volvo
V60 Cross Country T5 AWD Automatique AWD
Payment Details
- Current Payment: 544 CAD/month + tax
- Residual Value: 30,068 CAD
- Months to End: 3 months (Oct, 2025)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 60,204 km total
- Available Now: 15,184 km/year (1,265 per month)
- Please note that this contract ends in less than a year.
2022 Land Rover
DEFENDER D110 X P400 Automatique AWD w/ Warranty Complete Term
Payment Details
- Current Payment: 1,938 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 66,664 CAD
- Months to End: 1 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,688 km total
- Available Now: 651,744 km/year (54,312 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
SAVE ~-4,800 CAD
2022 BMW
530e Automatique 2WD M Package
Payment Details
- Current Payment: 795 CAD/month + tax
- Original Downpayment: 5,681 CAD
- Residual Value: 18,530 CAD
- Months to End: 42 months (Aug, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 62,000 km total
- Available Now: 7,524 km/year (627 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
2025 Tesla
Tesla Model 3 RWD Automatique 2WD
Payment Details
- Current Payment: 996 CAD/month + tax
- Months to End: 38 months (May, 2029)
Vehicle Status
- Contract Allowance: 21,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 24,316 km/year (2,026 per month)
