Payment Analysis

440.00CAD/monthin Burnaby, BC
    Before Taxes:
  • 440.00 CAD/month
  • 203.08 CAD/bi-weekly
  • 101.54 CAD/week
  • 5,280.00 CAD/year
Incl. B.C. Taxes (12%):
  • 492.80 CAD/month
  • 227.45 CAD/bi-weekly
  • 113.72 CAD/week
  • 5,913.60 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: 33,208 CAD

compared to leasing a BRAND NEW:

  • Mercedes-Benz e400 coupe 4matic Automatic AWD
  • for 12 months
  • in BC
  • $0 down payment
  • 18,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,782
This Contract (CAD/month) 440
Monthly Difference 1,342 CAD/month
Remaining Term x 24 months
Total Monthly Difference = 32,208 CAD
+ Cash Incentive** (CAD) + 1,000
Total Savings (CAD) = 33,208
** "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: 43,560 CAD
  • Total Vehicle Debt: 58,810 CAD
  • Paid so Far: 14,250 CAD (24% Paid)
  • Remaining Lease Payments: 10,560 CAD
  • Residual Value: 34,000 CAD
  • Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 14,250 CAD Total Vehicle Value: 58,810 CAD
24% Paid
76%
Vehicle Debt Breakdown
Downpayment: 14,250 CAD Remaining Term: 10,560 CAD
Term Paid so Far: 0 CAD Residual Value: 34,000 CAD
24%
0%
18%
58%
Cost to Own
Already Paid: 14,250 CAD (24%)
Cash Incentive: 1,000 CAD Buyout Price Today: 43,560 CAD
24% Paid
1%
75%
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: 43,560 CAD

  • 4.9%Interest Rate x 48 months
  • 1,001 CAD/month + tax
  • Total Payable: 48,057 CAD
  • Total Interest: 4,497 CAD
  • 8.9%Interest Rate x 48 months
  • 1,082 CAD/month + tax
  • Total Payable: 51,932 CAD
  • Total Interest: 8,372 CAD
  • 14.9%Interest Rate x 48 months
  • 1,210 CAD/month + tax
  • Total Payable: 58,085 CAD
  • Total Interest: 14,525 CAD

At the end of the Lease Contract

Residual Value: 34,000 CAD (in 24 months)

  • 4.9%Interest Rate x 48 months
  • 781 CAD/month + tax
  • Total Payable: 37,510 CAD
  • Total Interest: 3,510 CAD
  • 8.9%Interest Rate x 48 months
  • 844 CAD/month + tax
  • Total Payable: 40,535 CAD
  • Total Interest: 6,535 CAD
  • 14.9%Interest Rate x 48 months
  • 945 CAD/month + tax
  • Total Payable: 45,337 CAD
  • Total Interest: 11,337 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)
106.22
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,000CAD incentive)
Time Analysis
Cost per day: (CAD)
13.10
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,000CAD incentive)
Remaining Km
Can be driven up to:
86.54
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

CAD/month x 40 months
2023 BMW M440i Xdrive (ID: #52124)
1,071
Richmond
2023 BMW

M440i Xdrive Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,071 CAD/month + tax
  • Original Downpayment: 7,000 CAD
  • Residual Value: 48,000 CAD
  • Months to End: 40 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 11,000 km total
  • Available Now: 20,700 km/year (1,725 per month)
  • Excess Km Cost: 0.25 CAD/km
See all Details
CAD/month x 34 months
2021 Toyota GR Supra 3.0 (ID: #51817)
802
Richmond, BC
2021 Toyota

GR Supra 3.0 Automatique 2WD

Payment Details
  • Current Payment: 802 CAD/month + tax
  • Original Downpayment: 9,000 CAD
  • Months to End: 34 months (May, 2021)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 17,000 km total
  • Available Now: -6,000 km/year (-500 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 4,000 cash
CAD/month x 28 months
2022 Mercedes-Benz A35 AMG (ID: #51075)
1,032
Vancouver
2022 Mercedes-Benz

A35 AMG Automatique AWD Brabus

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,032 CAD/month + tax
  • Required Payment: 4,000 CAD
  • Payment Including Incentive: 1,175 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 32,000 CAD
  • Months to End: 28 months (Aug, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 9,000 km total
  • Available Now: 21,143 km/year (1,762 per month)
See all Details
+ 1,000 cash
CAD/month x 3 months
2023 Audi Audi A5 cabriolet convertible (ID: #50349)
1,553
Vancouver bc
2023 Audi

Audi A5 cabriolet convertible Automatique AWD Full package added

Payment Details
  • Current Payment: 1,553 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 1,220 CAD/month + tax
  • Original Downpayment: 1,400 CAD
  • Months to End: 3 months (Dec, 2023)
Vehicle Status
  • Contract Allowance: 64,000 km/year
  • Current Odometer: 1,000 km total
  • Available Now: 81,333 km/year (6,778 per month)
  • Please note that this contract ends in less than a year.
See all Details
CAD/month x 14 months
2023 Subaru WRX (ID: #50100)
583
Vacnouver, BC
2023 Subaru

WRX Manuelle AWD Sport Tech

Payment Details
  • Current Payment: 583 CAD/month + tax
  • Residual Value: 32,221 CAD
  • Months to End: 14 months (Jun, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 2,400 km total
  • Available Now: 32,229 km/year (2,686 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
CAD/month x 26 months
2022 Ford Mustang GT California Special (ID: #49418)
915
Mission
2022 Ford

Mustang GT California Special Automatique 2WD GT Performance Package, Active Exhaust, Magnaride Suspension.

Payment Details
  • Current Payment: 915 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 28,333 CAD
  • Months to End: 26 months (Jun, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 11,326 km total
  • Available Now: 24,926 km/year (2,077 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details