Payment Analysis
799.48CAD/monthin Vancouver, BC
- 799.48 CAD/month
- 368.99 CAD/bi-weekly
- 184.50 CAD/week
- 9,593.76 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 895.42 CAD/month
- 413.27 CAD/bi-weekly
- 206.63 CAD/week
- 10,745.01 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:
12,472 ~ 13,372 CAD
compared to leasing a BRAND NEW:
- BMW X1 xDrive28i X Line w/ Premium Package Enhanced
- for 36 months
- in B.C.
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 907 |
|---|---|
| This Contract (CAD/month) | 799 |
| Monthly Difference | 108 CAD/month |
| Remaining Term | x 34 months |
| Total Monthly Difference | = 3,672 CAD |
| + Cash Incentive** (CAD) | + 8,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 12,472 ~ 13,372 |
| ** "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:
39,657 CAD
- Total Vehicle Debt: 58,850 CAD
- Paid so Far: 11,193 CAD (19% Paid)
- Remaining Lease Payments: 27,182 CAD
- Residual Value: 20,475 CAD
- Cash Incentive: 8,000 CAD
Vehicle Debt & Value
Paid so far: 11,193 CAD Total Vehicle Value: 58,850 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 27,182 CAD
Term Paid so Far: 11,193 CAD Residual Value: 20,475 CAD
Cost to Own
Already Paid: 11,193 CAD (19%)
Cash Incentive: 8,000 CAD Buyout Price Today: 39,657 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: 39,657 CAD
- 4.9%Interest Rate x 48 months
- 911 CAD/month + tax
- Total Payable: 43,751 CAD
- Total Interest: 4,094 CAD
- 8.9%Interest Rate x 48 months
- 985 CAD/month + tax
- Total Payable: 47,280 CAD
- Total Interest: 7,622 CAD
- 14.9%Interest Rate x 48 months
- 1,102 CAD/month + tax
- Total Payable: 52,881 CAD
- Total Interest: 13,223 CAD
At the end of the Lease Contract
Residual Value: 20,475 CAD (in 34 months)
- 4.9%Interest Rate x 48 months
- 471 CAD/month + tax
- Total Payable: 22,589 CAD
- Total Interest: 2,114 CAD
- 8.9%Interest Rate x 48 months
- 509 CAD/month + tax
- Total Payable: 24,410 CAD
- Total Interest: 3,935 CAD
- 14.9%Interest Rate x 48 months
- 569 CAD/month + tax
- Total Payable: 27,302 CAD
- Total Interest: 6,827 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)
33.08
- + tax
- + fuel
- + insurance
- 46.87CAD/100km (TODAY without the Cash Incentive)
- 59.96CAD/100km (Original Contract back in Oct, 2019)
Time Analysis
Cost per day: (CAD)
18.55
- + tax
- + insurance
- + km driven & fuel
- 26.28CAD/day (Original Contract back in Oct, 2019)
Remaining Km
Can be driven up to:
393.59
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Oct, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 899 cash
2022 Ford
Escape PH EV Manuelle 2WD
Payment Details
- Current Payment: 392 CAD/month + tax
- Cash Incentive: 899 CAD
- Payment After Incentive: 361 CAD/month + tax
- Residual Value: 16,710 CAD
- Months to End: 29 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,500 km total
- Available Now: 16,759 km/year (1,397 per month)
+ 4,000 cash
CAD/month x 23 months
2025 Mazda 2025 Mazda CX-50 Meridian Edition Awd (ID: #66587)
890
Port Coquitlam
2025 Mazda
2025 Mazda CX-50 Meridian Edition Awd Automatique AWD
Payment Details
- Current Payment: 890 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 716 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 23 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 24,133 km/year (2,011 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2024 Audi
Sportback e-tron Quattro 50 Technik Automatique AWD Audi Care, Audi Lease Wear Waiver
Payment Details
- Current Payment: 1,200 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 937 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 19 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 25,690 km/year (2,141 per month)
- Excess Km Cost: 0.40 CAD/km
2026 Mazda
CX-5 GT Premium Automatique AWD + Panoramic Roof + Protection Plan + Maintenance
Payment Details
- Current Payment: 738 CAD/month + tax
- Residual Value: 27,019 CAD
- Months to End: 41 months (Mar, 2030)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,080 km total
- Available Now: 17,147 km/year (1,429 per month)
- Excess Km Cost: 0.10 CAD/km
+ 2,100 cash
2024 Jeep
Willy's Top Trim Automatique AWD
Payment Details
- Current Payment: 724 CAD/month + tax
- Cash Incentive: 2,100 CAD
- Payment After Incentive: 461 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 8 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 59,319 km/year (4,943 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
+ 2,000 cash
2026 Toyota
Rav4 XSE Technology Pkg. Automatique AWD Ceramic coating
Payment Details
- Current Payment: 835 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 894 CAD/month + tax
- Residual Value: 33,043 CAD
- Months to End: 34 months (Jul, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 17,000 km total
- Available Now: 21,529 km/year (1,794 per month)
