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:
21,700 ~ 22,600 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 28 months |
| Total Monthly Difference | = 18,900 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 21,700 ~ 22,600 |
| ** "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:
84,391 CAD
- Total Vehicle Debt: 113,782 CAD
- Paid so Far: 27,391 CAD (24% Paid)
- Remaining Lease Payments: 35,232 CAD
- Residual Value: 51,160 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 27,391 CAD Total Vehicle Value: 113,782 CAD
Vehicle Debt Breakdown
Downpayment: 6,000 CAD Remaining Term: 35,232 CAD
Term Paid so Far: 21,391 CAD Residual Value: 51,160 CAD
Cost to Own
Already Paid: 27,391 CAD (24%)
Cash Incentive: 2,000 CAD Buyout Price Today: 84,391 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: 84,391 CAD
- 4.9%Interest Rate x 48 months
- 1,940 CAD/month + tax
- Total Payable: 93,103 CAD
- Total Interest: 8,712 CAD
- 8.9%Interest Rate x 48 months
- 2,096 CAD/month + tax
- Total Payable: 100,611 CAD
- Total Interest: 16,220 CAD
- 14.9%Interest Rate x 48 months
- 2,344 CAD/month + tax
- Total Payable: 112,531 CAD
- Total Interest: 28,140 CAD
At the end of the Lease Contract
Residual Value: 51,160 CAD (in 28 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)
46.41
- + tax
- + fuel
- + insurance
- 49.21CAD/100km (TODAY without the Cash Incentive)
- 75.50CAD/100km (Original Contract back in May, 2019)
Time Analysis
Cost per day: (CAD)
39.02
- + tax
- + insurance
- + km driven & fuel
- 41.37CAD/day (Original Contract back in May, 2019)
Remaining Km
Can be driven up to:
590.11
- 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 ~3,400 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: 567 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 31 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 25,099 km/year (2,092 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
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: 8 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,688 km total
- Available Now: 81,468 km/year (6,789 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
2024 Toyota
SE AWD Automatique AWD
Payment Details
- Current Payment: 450 CAD/month + tax
- Months to End: 44 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 22,000 km/year
- Current Odometer: 11,000 km total
- Available Now: 27,000 km/year (2,250 per month)
+ 2,000 cash
2023 Audi
A4 Automatique AWD Komfort
Payment Details
- Current Payment: 922 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 256 CAD/month + tax
- Residual Value: 41,804 CAD
- Months to End: 3 months (Mar, 2025)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,543 km total
- Available Now: -46,172 km/year (-3,848 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
+ 1,000 cash
2024 Nissan
Sentra SV Automatique 2WD Moonroof
Payment Details
- Current Payment: 390 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 313 CAD/month + tax
- Residual Value: 22,000 CAD
- Months to End: 13 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,350 km total
- Available Now: 27,369 km/year (2,281 per month)
- Excess Km Cost: 0.80 CAD/km
