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:
18,752 ~ 19,652 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 22 months |
| Total Monthly Difference | = 17,952 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 18,752 ~ 19,652 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
73,377 CAD
- Total Vehicle Debt: 109,049 CAD
- Paid so Far: 35,672 CAD (32% Paid)
- Remaining Lease Payments: 30,184 CAD
- Residual Value: 43,193 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 35,672 CAD Total Vehicle Value: 109,049 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 30,184 CAD
Term Paid so Far: 35,672 CAD Residual Value: 43,193 CAD
Cost to Own
Already Paid: 35,672 CAD (32%)
Cash Incentive: 0 CAD Buyout Price Today: 73,377 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: 73,377 CAD
- 4.9%Interest Rate x 48 months
- 1,686 CAD/month + tax
- Total Payable: 80,952 CAD
- Total Interest: 7,575 CAD
- 8.9%Interest Rate x 48 months
- 1,823 CAD/month + tax
- Total Payable: 87,480 CAD
- Total Interest: 14,103 CAD
- 14.9%Interest Rate x 48 months
- 2,038 CAD/month + tax
- Total Payable: 97,844 CAD
- Total Interest: 24,467 CAD
At the end of the Lease Contract
Residual Value: 43,193 CAD (in 22 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)
129.55
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
45.11
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
244.41
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~23,200 CAD
2023 Mercedes-Benz
EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 803 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 31 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 16,568 km/year (1,381 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
2024 Toyota
Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance
Payment Details
- Current Payment: 1,072 CAD/month + tax
- Residual Value: 32,116 CAD
- Months to End: 30 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 29,200 km/year (2,433 per month)
+ 1,000 cash
2023 Audi
Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 865 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 26 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 26,769 km/year (2,231 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~2,900 CAD
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: 9 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 44,889 km/year (3,741 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~9,700 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: 1,780 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 35 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 16,800 km/year (1,400 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~4,700 CAD
2021 Jeep
4xe Rubicon Automatique AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: -63 CAD/month + tax
- Months to End: 2 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 222,000 km/year (18,500 per month)
- Please note that this contract ends in less than a year.
