Payment Analysis
1,575.00CAD/monthin Vancouver, BC
- 1,575.00 CAD/month
- 726.92 CAD/bi-weekly
- 363.46 CAD/week
- 18,900.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,764.00 CAD/month
- 814.15 CAD/bi-weekly
- 407.08 CAD/week
- 21,168.00 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:
26,746 ~ 28,046 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz E63 s AMG CVT AWD
- for 45 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 2,718 |
|---|---|
| This Contract (CAD/month) | 1,575 |
| Monthly Difference | 1,143 CAD/month |
| Remaining Term | x 22 months |
| Total Monthly Difference | = 25,146 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 26,746 ~ 28,046 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
68,650 CAD
- Total Vehicle Debt: 138,500 CAD
- Paid so Far: 69,850 CAD (50% Paid)
- Remaining Lease Payments: 34,650 CAD
- Residual Value: 34,000 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 69,850 CAD Total Vehicle Value: 138,500 CAD
Vehicle Debt Breakdown
Downpayment: 10,000 CAD Remaining Term: 34,650 CAD
Term Paid so Far: 59,850 CAD Residual Value: 34,000 CAD
Cost to Own
Already Paid: 69,850 CAD (50%)
Cash Incentive: 0 CAD Buyout Price Today: 68,650 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: 68,650 CAD
- 4.9%Interest Rate x 48 months
- 1,578 CAD/month + tax
- Total Payable: 75,737 CAD
- Total Interest: 7,087 CAD
- 8.9%Interest Rate x 48 months
- 1,705 CAD/month + tax
- Total Payable: 81,845 CAD
- Total Interest: 13,195 CAD
- 14.9%Interest Rate x 48 months
- 1,907 CAD/month + tax
- Total Payable: 91,541 CAD
- Total Interest: 22,891 CAD
At the end of the Lease Contract
Residual Value: 34,000 CAD (in 22 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)
12.03
- + tax
- + fuel
- + insurance
- 29.08CAD/100km (Original Contract back in Oct, 2019)
Time Analysis
Cost per day: (CAD)
51.78
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
3,020.98
- km/week
- without any
- additional costs
- 1,250.00km/week (Contract Original back in Oct, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
SAVE ~22,300 CAD
2024 Tesla
Model 3 Automatique 2WD
Payment Details
- Current Payment: 581 CAD/month + tax
- Residual Value: 26,053 CAD
- Months to End: 24 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,799 km total
- Available Now: 24,101 km/year (2,008 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 1,500 cash
2024 Audi
S4 Technik Automatique AWD
Payment Details
- Current Payment: 914 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 849 CAD/month + tax
- Residual Value: 34,307 CAD
- Months to End: 23 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,201 km total
- Available Now: 30,156 km/year (2,513 per month)
+ 5,000 cash
2023 BMW
eDrive 40 Manuelle AWD
Payment Details
- Current Payment: 1,395 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 145 CAD/month + tax
- Original Downpayment: 5,715 CAD
- Residual Value: 33,881 CAD
- Months to End: 4 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 57,423 km total
- Available Now: 115,731 km/year (9,644 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
2022 BMW
i4 edrive40 Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,287 CAD/month + tax
- Residual Value: 36,687 CAD
- Months to End: 2 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 156,000 km/year (13,000 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
2022 Polestar
Dual motor long range Automatique AWD Nappa Leather Pilot and plus 20inch rims
Payment Details
- Current Payment: 1,092 CAD/month + tax
- Original Downpayment: 4,347 CAD
- Residual Value: 33,880 CAD
- Months to End: 3 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 77,000 km total
- Available Now: 76,000 km/year (6,333 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.02 CAD/km
2025 KIA
k4 Automatique 2WD
Payment Details
- Current Payment: 530 CAD/month + tax
- Months to End: 42 months (Apr, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,000 km total
- Available Now: 28,000 km/year (2,333 per month)
