Payment Analysis

493.13CAD/monthin Vancouver, BC
    Before Taxes:
  • 493.13 CAD/month
  • 227.60 CAD/bi-weekly
  • 113.80 CAD/week
  • 5,917.56 CAD/year
Incl. B.C. Taxes (12%):
  • 552.31 CAD/month
  • 254.91 CAD/bi-weekly
  • 127.46 CAD/week
  • 6,627.67 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: 3,550 ~ 3,950 CAD

compared to leasing a BRAND NEW:

  • Toyota Prius Prime Upgrade with Technology Package (including EV/Hybrid rebates)
  • for 24 months
  • in B.C.
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 768
This Contract (CAD/month) 493
Monthly Difference 275 CAD/month
Remaining Term x 10 months
Total Monthly Difference = 2,750 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 3,550 ~ 3,950

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 31,905 CAD
  • Total Vehicle Debt: 55,644 CAD
  • Paid so Far: 23,739 CAD (42% Paid)
  • Remaining Lease Payments: 4,931 CAD
  • Residual Value: 26,974 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 23,739 CAD Total Vehicle Value: 55,644 CAD
42% Paid
58%
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 4,931 CAD
Term Paid so Far: 18,739 CAD Residual Value: 26,974 CAD
8%
34%
8%
50%
Cost to Own
Already Paid: 23,739 CAD (42%)
Cash Incentive: 0 CAD Buyout Price Today: 31,905 CAD
42% Paid
0%
58%
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: 31,905 CAD

  • 4.9%Interest Rate x 48 months
  • 733 CAD/month + tax
  • Total Payable: 35,199 CAD
  • Total Interest: 3,294 CAD
  • 8.9%Interest Rate x 48 months
  • 792 CAD/month + tax
  • Total Payable: 38,038 CAD
  • Total Interest: 6,132 CAD
  • 14.9%Interest Rate x 48 months
  • 886 CAD/month + tax
  • Total Payable: 42,544 CAD
  • Total Interest: 10,639 CAD

At the end of the Lease Contract

Residual Value: 26,974 CAD (in 10 months)

  • 4.9%Interest Rate x 48 months
  • 620 CAD/month + tax
  • Total Payable: 29,759 CAD
  • Total Interest: 2,785 CAD
  • 8.9%Interest Rate x 48 months
  • 670 CAD/month + tax
  • Total Payable: 32,159 CAD
  • Total Interest: 5,185 CAD
  • 14.9%Interest Rate x 48 months
  • 749 CAD/month + tax
  • Total Payable: 35,968 CAD
  • Total Interest: 8,994 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)
7.15
  • + tax
  • + fuel
  • + insurance
(or 0.07CAD per km)
  • 29.59CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
16.21
  • + tax
  • + insurance
  • + km driven & fuel
(0.33CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,592.31
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Jun, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

Mazda Lease Takeover in North Vancouver.: 2023 Mazda CX30 Automatic AWD ID:#52017
SAVE ~5,400 CAD
CAD/month x 37 months
2023 Mazda CX30 (ID: #52017)
544
North Vancouver, BC
2023 Mazda

CX30 Automatique AWD GT

Payment Details
  • Current Payment: 544 CAD/month + tax
  • Residual Value: 21,641 CAD
  • Months to End: 37 months (Jun, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 14,500 km total
  • Available Now: 16,054 km/year (1,338 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 6,000 cash
Lease Takeover Temporary Image
CAD/month x 9 months
2022 BMW BMW i4 M50 (ID: #46761)
1,304
Richmond, BC
2022 BMW

BMW i4 M50 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,304 CAD/month + tax
  • Required Payment: 6,000 CAD
  • Payment Including Incentive: 1,971 CAD/month + tax
  • Residual Value: 44,804 CAD
  • Months to End: 9 months (Jul, 2023)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 33,000 km total
  • Available Now: -41,778 km/year (-3,481 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 500 cash
Lease Takeover Temporary Image
CAD/month x 40 months
2022 Nissan SR (ID: #43239)
646
Burnaby
2022 Nissan

SR Automatique 2WD SR AA00 BASE

  • Warranty Complete Term
Payment Details
  • Current Payment: 646 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 633 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 11,709 CAD
  • Months to End: 40 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 882 km total
  • Available Now: 23,335 km/year (1,945 per month)
See all Details
+ More similar deals