Payment Analysis
419.12CAD/monthin Surrey, BC
- 419.12 CAD/month
- 193.44 CAD/bi-weekly
- 96.72 CAD/week
- 5,029.44 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 469.41 CAD/month
- 216.65 CAD/bi-weekly
- 108.33 CAD/week
- 5,632.97 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:
8,384 CAD
compared to leasing a BRAND NEW:
- MAZDA3 SPORT GT Skyactiv-G 2.5 engine with Skyactiv-Drive 6-speed automatic transmission with manual-shift mode, Drive Selection switch and paddle shifters
- for 24 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 647 |
|---|---|
| This Contract (CAD/month) | 419 |
| Monthly Difference | 228 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = 6,384 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| Total Savings (CAD) | = 8,384 |
| ** "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:
25,854 CAD
- Total Vehicle Debt: 35,817 CAD
- Paid so Far: 7,963 CAD (22% Paid)
- Remaining Lease Payments: 11,735 CAD
- Residual Value: 16,119 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 7,963 CAD Total Vehicle Value: 35,817 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 11,735 CAD
Term Paid so Far: 7,963 CAD Residual Value: 16,119 CAD
Cost to Own
Already Paid: 7,963 CAD (22%)
Cash Incentive: 2,000 CAD Buyout Price Today: 25,854 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: 25,854 CAD
- 4.9%Interest Rate x 48 months
- 594 CAD/month + tax
- Total Payable: 28,523 CAD
- Total Interest: 2,669 CAD
- 8.9%Interest Rate x 48 months
- 642 CAD/month + tax
- Total Payable: 30,823 CAD
- Total Interest: 4,969 CAD
- 14.9%Interest Rate x 48 months
- 718 CAD/month + tax
- Total Payable: 34,475 CAD
- Total Interest: 8,621 CAD
At the end of the Lease Contract
Residual Value: 16,119 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 370 CAD/month + tax
- Total Payable: 17,782 CAD
- Total Interest: 1,664 CAD
- 8.9%Interest Rate x 48 months
- 400 CAD/month + tax
- Total Payable: 19,217 CAD
- Total Interest: 3,098 CAD
- 14.9%Interest Rate x 48 months
- 448 CAD/month + tax
- Total Payable: 21,493 CAD
- Total Interest: 5,375 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)
15.92
- + tax
- + fuel
- + insurance
- 19.20CAD/100km (TODAY without the Cash Incentive)
- 25.15CAD/100km (Original Contract back in Dec, 2019)
Time Analysis
Cost per day: (CAD)
11.43
- + tax
- + insurance
- + km driven & fuel
- 13.78CAD/day (Original Contract back in Dec, 2019)
Remaining Km
Can be driven up to:
503.85
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Dec, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
CAD/month x 3 months
2021 Volvo VOLCO XC 60 INSCRIPTION 4D UTILITY EAWD T8 (ID: #53814)
873
Coquitlam
2021 Volvo
VOLCO XC 60 INSCRIPTION 4D UTILITY EAWD T8 Automatique AWD
Payment Details
- Current Payment: 873 CAD/month + tax
- Residual Value: 40,309 CAD
- Months to End: 3 months (Dec, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 45,541 km total
- Available Now: 201,836 km/year (16,820 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
+ 3,500 cash
2022 Honda
Civic LX CVT 2WD Winter Wires
Payment Details
- Current Payment: 338 CAD/month + tax
- Required Payment: 3,500 CAD
- Payment Including Incentive: 727 CAD/month + tax
- Residual Value: 14,190 CAD
- Months to End: 9 months (Jun, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 70,000 km total
- Available Now: 0 km/year (0 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
+ 1,000 cash
2025 Subaru
Crosstrek Limited Automatique AWD
Payment Details
- Current Payment: 632 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 609 CAD/month + tax
- Months to End: 43 months (Nov, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 22,605 km/year (1,884 per month)
2025 Mazda
CX30 GX Automatique AWD
Payment Details
- Current Payment: 430 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 24,162 CAD
- Months to End: 40 months (Aug, 2029)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,991 km total
- Available Now: 18,303 km/year (1,525 per month)
- Excess Km Cost: 0.10 CAD/km
+ 2,000 cash
2024 Nissan
leaf EV Automatique AWD
Payment Details
- Current Payment: 565 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 465 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 22,000 CAD
- Months to End: 20 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 43,400 km/year (3,617 per month)
- Excess Km Cost: 0.10 CAD/km
2023 Mazda
GS-L Automatique 2WD
Payment Details
- Current Payment: 466 CAD/month + tax
- Original Downpayment: 2,679 CAD
- Residual Value: 13,750 CAD
- Months to End: 19 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 23,407 km total
- Available Now: 34,690 km/year (2,891 per month)
- Excess Km Cost: 0.08 CAD/km
