Payment Analysis
891.14CAD/monthin Vancouver, BC
- 891.14 CAD/month
- 411.30 CAD/bi-weekly
- 205.65 CAD/week
- 10,693.68 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 998.08 CAD/month
- 460.65 CAD/bi-weekly
- 230.33 CAD/week
- 11,976.92 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:
5,160 ~ 6,460 CAD
compared to leasing a BRAND NEW:
- Audi S5 Coupé S5 Coupé TFSI Technik tiptronic
- for 36 months
- in BC
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,069 |
|---|---|
| This Contract (CAD/month) | 891 |
| Monthly Difference | 178 CAD/month |
| Remaining Term | x 20 months |
| Total Monthly Difference | = 3,560 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,160 ~ 6,460 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
51,873 CAD
- Total Vehicle Debt: 76,825 CAD
- Paid so Far: 24,952 CAD (32% Paid)
- Remaining Lease Payments: 17,823 CAD
- Residual Value: 34,050 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 24,952 CAD Total Vehicle Value: 76,825 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 17,823 CAD
Term Paid so Far: 24,952 CAD Residual Value: 34,050 CAD
Cost to Own
Already Paid: 24,952 CAD (32%)
Cash Incentive: 0 CAD Buyout Price Today: 51,873 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: 51,873 CAD
- 4.9%Interest Rate x 48 months
- 1,192 CAD/month + tax
- Total Payable: 57,228 CAD
- Total Interest: 5,355 CAD
- 8.9%Interest Rate x 48 months
- 1,288 CAD/month + tax
- Total Payable: 61,843 CAD
- Total Interest: 9,970 CAD
- 14.9%Interest Rate x 48 months
- 1,441 CAD/month + tax
- Total Payable: 69,170 CAD
- Total Interest: 17,297 CAD
At the end of the Lease Contract
Residual Value: 34,050 CAD (in 20 months)
- 4.9%Interest Rate x 48 months
- 783 CAD/month + tax
- Total Payable: 37,565 CAD
- Total Interest: 3,515 CAD
- 8.9%Interest Rate x 48 months
- 846 CAD/month + tax
- Total Payable: 40,595 CAD
- Total Interest: 6,545 CAD
- 14.9%Interest Rate x 48 months
- 946 CAD/month + tax
- Total Payable: 45,404 CAD
- Total Interest: 11,354 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)
34.95
- + tax
- + fuel
- + insurance
- 66.84CAD/100km (Original Contract back in Aug, 2019)
Time Analysis
Cost per day: (CAD)
29.30
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
588.46
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Aug, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 6,000 cash
2021 Mercedes-Benz
C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package
Payment Details
- Current Payment: 1,129 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,557 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 14 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 59,829 km/year (4,986 per month)
+ 10,000 cash
2022 Tesla
Model s Automatique AWD Fsd
Payment Details
- Current Payment: 2,149 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 1,379 CAD/month + tax
- Months to End: 13 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 71,278 km total
- Available Now: 26,513 km/year (2,209 per month)
2024 BMW
X2 M35i Sports Activity Coupe Automatique AWD M Sport Pro + Premium Enhanced Package
Payment Details
- Current Payment: 1,236 CAD/month + tax
- Original Downpayment: 1,431 CAD
- Residual Value: 67,700 CAD
- Months to End: 39 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 3,865 km total
- Available Now: 18,093 km/year (1,508 per month)
2016 Mazda
Mazda3 Automatique 2WD
Payment Details
- Current Payment: 489 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 10,283 CAD
- Months to End: 29 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 86,000 km total
- Available Now: 14,069 km/year (1,172 per month)
2023 BMW
i4 eDrive40 Automatique 2WD M package
Payment Details
- Current Payment: 1,152 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Months to End: 25 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 64,000 km/year
- Current Odometer: 29,946 km total
- Available Now: 108,506 km/year (9,042 per month)
+ 5,000 cash
2023 Audi
Audi R8 V10 Performance Automatique AWD
Payment Details
- Current Payment: 4,938 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 4,782 CAD/month + tax
- Residual Value: 129,735 CAD
- Months to End: 32 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 17,500 km total
- Available Now: 17,438 km/year (1,453 per month)
- Excess Km Cost: 0.90 CAD/km
