Payment Analysis
275.00CAD/monthin Richmond, BC
- 275.00 CAD/month
- 126.92 CAD/bi-weekly
- 63.46 CAD/week
- 3,300.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 308.00 CAD/month
- 142.15 CAD/bi-weekly
- 71.08 CAD/week
- 3,696.00 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:
15,260 CAD
compared to leasing a BRAND NEW:
- Lexus ES 300h w/ Ultra Luxury Package ($14,800)
- for 24 months
- in B.C.
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,288 |
|---|---|
| This Contract (CAD/month) | 275 |
| Monthly Difference | 1,013 CAD/month |
| Remaining Term | x 20 months |
| Total Monthly Difference | = 20,260 CAD |
| - Required Payment** (CAD) | - 5,000 |
| Total Savings (CAD) | = 15,260 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
40,635 CAD
- Total Vehicle Debt: 65,585 CAD
- Paid so Far: 29,950 CAD (45% Paid)
- Remaining Lease Payments: 5,500 CAD
- Residual Value: 30,135 CAD
- Required Payment: 5,000 CAD
Vehicle Debt & Value
Paid so far: 29,950 CAD Total Vehicle Value: 65,585 CAD
Vehicle Debt Breakdown
Downpayment: 25,000 CAD Remaining Term: 5,500 CAD
Term Paid so Far: 4,950 CAD Residual Value: 30,135 CAD
Cost to Own
Already Paid: 29,950 CAD (45%)
Required Payment: 5,000 CAD (7%)Buyout Price Today: 40,635 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: 40,635 CAD
- 4.9%Interest Rate x 48 months
- 934 CAD/month + tax
- Total Payable: 44,830 CAD
- Total Interest: 4,195 CAD
- 8.9%Interest Rate x 48 months
- 1,009 CAD/month + tax
- Total Payable: 48,445 CAD
- Total Interest: 7,810 CAD
- 14.9%Interest Rate x 48 months
- 1,129 CAD/month + tax
- Total Payable: 54,184 CAD
- Total Interest: 13,549 CAD
At the end of the Lease Contract
Residual Value: 30,135 CAD (in 20 months)
- 4.9%Interest Rate x 48 months
- 693 CAD/month + tax
- Total Payable: 33,246 CAD
- Total Interest: 3,111 CAD
- 8.9%Interest Rate x 48 months
- 748 CAD/month + tax
- Total Payable: 35,927 CAD
- Total Interest: 5,792 CAD
- 14.9%Interest Rate x 48 months
- 837 CAD/month + tax
- Total Payable: 40,183 CAD
- Total Interest: 10,048 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)
30.75
- + tax
- + fuel
- + insurance
- 16.11CAD/100km (TODAY without the Cash Incentive)
- 20.63CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
17.26
- + tax
- + insurance
- + km driven & fuel
- 9.04CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
394.00
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Jun, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 1,000 cash
SAVE ~4,400 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: 577 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 45 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 17,291 km/year (1,441 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
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: 22 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,688 km total
- Available Now: 29,625 km/year (2,469 per month)
- Excess Km Cost: 0.15 CAD/km
2021 BMW
330i drive sedan (5R79) Automatique 2WD
Payment Details
- Current Payment: 886 CAD/month + tax
- Residual Value: 25,198 CAD
- Months to End: 18 months (Nov, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,000 km total
- Available Now: 26,222 km/year (2,185 per month)
- Excess Km Cost: 0.10 CAD/km
2022 Mazda
Mazda 3 Sedan Automatique AWD
Payment Details
- Current Payment: 351 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Months to End: 20 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 10,000 km/year
- Current Odometer: 11,700 km total
- Available Now: 16,980 km/year (1,415 per month)
2022 KIA
Stinget JT Automatique AWD
Payment Details
- Current Payment: 840 CAD/month + tax
- Months to End: 23 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 8,000 km total
- Available Now: 35,826 km/year (2,986 per month)
+ 1,000 cash
2021 Volvo
S90 T8 Recharge Automatique AWD
Payment Details
- Current Payment: 612 CAD/month + tax
- Required Payment: 1,000 CAD
- Payment Including Incentive: 1,612 CAD/month + tax
- Original Downpayment: 20,000 CAD
- Residual Value: 57,411 CAD
- Months to End: 1 months (Jun, 2024)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 44,000 km total
- Available Now: 48,000 km/year (4,000 per month)
- Please note that this contract ends in less than a year.
