Payment Analysis
1,372.00CAD/monthin Vancouver, BC
- 1,372.00 CAD/month
- 633.23 CAD/bi-weekly
- 316.62 CAD/week
- 16,464.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,536.64 CAD/month
- 709.22 CAD/bi-weekly
- 354.61 CAD/week
- 18,439.68 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:
8,144 ~ 9,044 CAD
compared to leasing a BRAND NEW:
- BMW X5 xDrive40i 8-Speed Sport Automatic Transmission with Paddles w/ Premium Enhanced Package ($9,000) + Advanced Driving Assistant Package ($2,000)
- for 24 months
- in British Columbia
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 2,188 |
|---|---|
| This Contract (CAD/month) | 1,372 |
| Monthly Difference | 816 CAD/month |
| Remaining Term | x 9 months |
| Total Monthly Difference | = 7,344 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 8,144 ~ 9,044 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
55,541 CAD
- Total Vehicle Debt: 109,049 CAD
- Paid so Far: 53,508 CAD (49% Paid)
- Remaining Lease Payments: 12,348 CAD
- Residual Value: 43,193 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 53,508 CAD Total Vehicle Value: 109,049 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 12,348 CAD
Term Paid so Far: 53,508 CAD Residual Value: 43,193 CAD
Cost to Own
Already Paid: 53,508 CAD (49%)
Cash Incentive: 0 CAD Buyout Price Today: 55,541 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: 55,541 CAD
- 4.9%Interest Rate x 48 months
- 1,277 CAD/month + tax
- Total Payable: 61,275 CAD
- Total Interest: 5,734 CAD
- 8.9%Interest Rate x 48 months
- 1,380 CAD/month + tax
- Total Payable: 66,216 CAD
- Total Interest: 10,675 CAD
- 14.9%Interest Rate x 48 months
- 1,543 CAD/month + tax
- Total Payable: 74,061 CAD
- Total Interest: 18,520 CAD
At the end of the Lease Contract
Residual Value: 43,193 CAD (in 9 months)
- 4.9%Interest Rate x 48 months
- 993 CAD/month + tax
- Total Payable: 47,652 CAD
- Total Interest: 4,459 CAD
- 8.9%Interest Rate x 48 months
- 1,073 CAD/month + tax
- Total Payable: 51,495 CAD
- Total Interest: 8,302 CAD
- 14.9%Interest Rate x 48 months
- 1,200 CAD/month + tax
- Total Payable: 57,595 CAD
- Total Interest: 14,402 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)
53.00
- + tax
- + fuel
- + insurance
- 102.90CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
45.11
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
597.44
- 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
2023 Nissan
Rouge SV Moonroof Automatique AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 22 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 18,364 km/year (1,530 per month)
- Excess Km Cost: 0.10 CAD/km
+ 1,000 cash
2022 Honda
CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus
Payment Details
- Current Payment: 723 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 698 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 39 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,154 km/year (2,179 per month)
- Excess Km Cost: 0.12 CAD/km
+ 7,000 cash
SAVE ~15,400 CAD
2021 Mercedes-Benz
GLE53 AMG COUPE Automatique AWD
Payment Details
- Current Payment: 1,580 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 1,729 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 12,511 km/year (1,043 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~8,000 CAD
2021 Jeep
4xe Rubicon Automatique AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 804 CAD/month + tax
- Months to End: 15 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 29,600 km/year (2,467 per month)
Deal Special Perks
+ 2,000 cash
2021 Land Rover
Range Rover Sport HSE Diesel Automatique AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,653 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 9 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 19,508 km/year (1,626 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
+ 15,000 cash
2022 Mercedes-Benz
GLS 450 Automatique AWD Premium plus package intelligence package, sport package, Technology package
Payment Details
- Current Payment: 1,695 CAD/month + tax
- Required Payment: 15,000 CAD
- Payment Including Incentive: 3,195 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 68,000 CAD
- Months to End: 10 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 57,600 km/year (4,800 per month)
- Please note that this contract ends in less than a year.
