Payment Analysis
1,900.00CAD/monthin Vancouver, BC
- 1,900.00 CAD/month
- 876.92 CAD/bi-weekly
- 438.46 CAD/week
- 22,800.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 2,128.00 CAD/month
- 982.15 CAD/bi-weekly
- 491.08 CAD/week
- 25,536.00 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:
17,886 CAD
compared to leasing a BRAND NEW:
- Tesla Model S 75D Automatic AWD w/ Full Autonomous Driving
- for 24 months
- in BC
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 2,713 |
|---|---|
| This Contract (CAD/month) | 1,900 |
| Monthly Difference | 813 CAD/month |
| Remaining Term | x 22 months |
| Total Monthly Difference | = 17,886 CAD |
| Total Savings (CAD) | = 17,886 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
90,100 CAD
- Total Vehicle Debt: 142,600 CAD
- Paid so Far: 52,500 CAD (36% Paid)
- Remaining Lease Payments: 41,800 CAD
- Residual Value: 48,300 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 52,500 CAD Total Vehicle Value: 142,600 CAD
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 41,800 CAD
Term Paid so Far: 47,500 CAD Residual Value: 48,300 CAD
Cost to Own
Already Paid: 52,500 CAD (36%)
Cash Incentive: 0 CAD Buyout Price Today: 90,100 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: 90,100 CAD
- 4.9%Interest Rate x 48 months
- 2,071 CAD/month + tax
- Total Payable: 99,401 CAD
- Total Interest: 9,301 CAD
- 8.9%Interest Rate x 48 months
- 2,238 CAD/month + tax
- Total Payable: 107,418 CAD
- Total Interest: 17,318 CAD
- 14.9%Interest Rate x 48 months
- 2,503 CAD/month + tax
- Total Payable: 120,143 CAD
- Total Interest: 30,043 CAD
At the end of the Lease Contract
Residual Value: 48,300 CAD (in 22 months)
- 4.9%Interest Rate x 48 months
- 1,110 CAD/month + tax
- Total Payable: 53,286 CAD
- Total Interest: 4,986 CAD
- 8.9%Interest Rate x 48 months
- 1,200 CAD/month + tax
- Total Payable: 57,583 CAD
- Total Interest: 9,283 CAD
- 14.9%Interest Rate x 48 months
- 1,342 CAD/month + tax
- Total Payable: 64,405 CAD
- Total Interest: 16,105 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)
71.66
- + tax
- + fuel
- + insurance
- 114.00CAD/100km (Original Contract back in Jun, 2018)
Time Analysis
Cost per day: (CAD)
62.47
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
611.89
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jun, 2018)
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
2022 Tesla
Model 3 Automatique AWD Long Range Battery
Payment Details
- Current Payment: 783 CAD/month + tax
- Original Downpayment: 10,043 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 32,000 km total
- Available Now: 18,286 km/year (1,524 per month)
- Excess Km Cost: 0.15 CAD/km
2022 KIA
Stinget JT Automatique AWD
Payment Details
- Current Payment: 840 CAD/month + tax
- Months to End: 24 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 8,000 km total
- Available Now: 34,333 km/year (2,861 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.
2022 BMW
330e Plug in Hybrid Automatique AWD xDrive
Payment Details
- Current Payment: 1,063 CAD/month + tax
- Residual Value: 23,000 CAD
- Months to End: 27 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 22,222 km/year (1,852 per month)
- Excess Km Cost: 0.15 CAD/km
