Payment Analysis
603.00CAD/monthin Vancouver, BC
- 603.00 CAD/month
- 278.31 CAD/bi-weekly
- 139.15 CAD/week
- 7,236.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 675.36 CAD/month
- 311.70 CAD/bi-weekly
- 155.85 CAD/week
- 8,104.32 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:
18,284 ~ 19,184 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz C300 Automatic AWD navigation package
- for 12 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,394 |
|---|---|
| This Contract (CAD/month) | 603 |
| Monthly Difference | 791 CAD/month |
| Remaining Term | x 24 months |
| Total Monthly Difference | = 18,984 CAD |
| - Required Payment** (CAD) | - 1,500 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 18,284 ~ 19,184 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
41,947 CAD
- Total Vehicle Debt: 67,507 CAD
- Paid so Far: 27,060 CAD (40% Paid)
- Remaining Lease Payments: 14,472 CAD
- Residual Value: 25,975 CAD
- Required Payment: 1,500 CAD
Vehicle Debt & Value
Paid so far: 27,060 CAD Total Vehicle Value: 67,507 CAD
Vehicle Debt Breakdown
Downpayment: 15,000 CAD Remaining Term: 14,472 CAD
Term Paid so Far: 12,060 CAD Residual Value: 25,975 CAD
Cost to Own
Already Paid: 27,060 CAD (40%)
Required Payment: 1,500 CAD (2%)Buyout Price Today: 41,947 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: 41,947 CAD
- 4.9%Interest Rate x 48 months
- 964 CAD/month + tax
- Total Payable: 46,277 CAD
- Total Interest: 4,330 CAD
- 8.9%Interest Rate x 48 months
- 1,042 CAD/month + tax
- Total Payable: 50,009 CAD
- Total Interest: 8,062 CAD
- 14.9%Interest Rate x 48 months
- 1,165 CAD/month + tax
- Total Payable: 55,934 CAD
- Total Interest: 13,987 CAD
At the end of the Lease Contract
Residual Value: 25,975 CAD (in 24 months)
- 4.9%Interest Rate x 48 months
- 597 CAD/month + tax
- Total Payable: 28,656 CAD
- Total Interest: 2,681 CAD
- 8.9%Interest Rate x 48 months
- 645 CAD/month + tax
- Total Payable: 30,968 CAD
- Total Interest: 4,993 CAD
- 14.9%Interest Rate x 48 months
- 722 CAD/month + tax
- Total Payable: 34,636 CAD
- Total Interest: 8,661 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)
31.37
- + tax
- + fuel
- + insurance
- 28.42CAD/100km (TODAY without the Cash Incentive)
- 36.18CAD/100km (Original Contract back in Aug, 2018)
Time Analysis
Cost per day: (CAD)
21.88
- + tax
- + insurance
- + km driven & fuel
- 19.82CAD/day (Original Contract back in Aug, 2018)
Remaining Km
Can be driven up to:
489.60
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Aug, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 1,000 cash
SAVE ~4,300 CAD
2023 Hyundai
Elantra N-Line Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 599 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 576 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 44 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 17,684 km/year (1,474 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
2022 Land Rover
DEFENDER D110 X P400 Automatique AWD w/ Warranty Complete Term
Payment Details
- Current Payment: 1,938 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 66,664 CAD
- Months to End: 21 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,688 km total
- Available Now: 31,035 km/year (2,586 per month)
- Excess Km Cost: 0.15 CAD/km
2021 BMW
330i drive sedan (5R79) Automatique 2WD
Payment Details
- Current Payment: 886 CAD/month + tax
- Residual Value: 25,198 CAD
- Months to End: 18 months (Nov, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,000 km total
- Available Now: 26,222 km/year (2,185 per month)
- Excess Km Cost: 0.10 CAD/km
2022 Mazda
Mazda 3 Sedan Automatique AWD
Payment Details
- Current Payment: 351 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Months to End: 20 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 10,000 km/year
- Current Odometer: 11,700 km total
- Available Now: 16,980 km/year (1,415 per month)
2022 KIA
Stinget JT Automatique AWD
Payment Details
- Current Payment: 840 CAD/month + tax
- Months to End: 23 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 8,000 km total
- Available Now: 35,826 km/year (2,986 per month)
+ 1,000 cash
2021 Volvo
S90 T8 Recharge Automatique AWD
Payment Details
- Current Payment: 612 CAD/month + tax
- Required Payment: 1,000 CAD
- Payment Including Incentive: 1,612 CAD/month + tax
- Original Downpayment: 20,000 CAD
- Residual Value: 57,411 CAD
- Months to End: 1 months (Jun, 2024)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 44,000 km total
- Available Now: 48,000 km/year (4,000 per month)
- Please note that this contract ends in less than a year.
