Payment Analysis

375.83CAD/monthin Burnaby, BC
    Before Taxes:
  • 375.83 CAD/month
  • 173.46 CAD/bi-weekly
  • 86.73 CAD/week
  • 4,509.96 CAD/year
Incl. B.C. Taxes (12%):
  • 420.93 CAD/month
  • 194.28 CAD/bi-weekly
  • 97.14 CAD/week
  • 5,051.16 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: 2,064 ~ 2,464 CAD

compared to leasing a BRAND NEW:

  • Mazda CX-5 GX w/ Skyactiv-Drive 6-speed automatic transmission with manual-shift mode and Drive Selection switch
  • for 24 months
  • in British Columbia
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 566
This Contract (CAD/month) 376
Monthly Difference 191 CAD/month
Remaining Term x 4 months
Total Monthly Difference = 764 CAD
+ Cash Incentive** (CAD) + 500
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 2,064 ~ 2,464
** "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: 8,919 CAD
  • Total Vehicle Debt: 30,465 CAD
  • Paid so Far: 21,046 CAD (69% Paid)
  • Remaining Lease Payments: 1,503 CAD
  • Residual Value: 7,916 CAD
  • Cash Incentive: 500 CAD
Vehicle Debt & Value
Paid so far: 21,046 CAD Total Vehicle Value: 30,465 CAD
69% Paid
31%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 1,503 CAD
Term Paid so Far: 21,046 CAD Residual Value: 7,916 CAD
0%
69%
4%
27%
Cost to Own
Already Paid: 21,046 CAD (69%)
Cash Incentive: 500 CAD Buyout Price Today: 8,919 CAD
69% Paid
1%
30%
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: 8,919 CAD

  • 4.9%Interest Rate x 48 months
  • 205 CAD/month + tax
  • Total Payable: 9,840 CAD
  • Total Interest: 921 CAD
  • 8.9%Interest Rate x 48 months
  • 222 CAD/month + tax
  • Total Payable: 10,633 CAD
  • Total Interest: 1,714 CAD
  • 14.9%Interest Rate x 48 months
  • 248 CAD/month + tax
  • Total Payable: 11,893 CAD
  • Total Interest: 2,974 CAD

At the end of the Lease Contract

Residual Value: 7,916 CAD (in 4 months)

  • 4.9%Interest Rate x 48 months
  • 182 CAD/month + tax
  • Total Payable: 8,733 CAD
  • Total Interest: 817 CAD
  • 8.9%Interest Rate x 48 months
  • 197 CAD/month + tax
  • Total Payable: 9,437 CAD
  • Total Interest: 1,521 CAD
  • 14.9%Interest Rate x 48 months
  • 220 CAD/month + tax
  • Total Payable: 10,555 CAD
  • Total Interest: 2,639 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)
1.48
  • + tax
  • + fuel
  • + insurance
(inlcuding the 500CAD incentive)
  • 2.21CAD/100km (TODAY without the Cash Incentive)
  • 22.55CAD/100km (Original Contract back in Nov, 2018)
Time Analysis
Cost per day: (CAD)
8.25
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 500CAD incentive)
  • 12.36CAD/day (Original Contract back in Nov, 2018)
Remaining Km
Can be driven up to:
3,923.08
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Nov, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

+ 7,000 cash
SAVE ~15,900 CAD
CAD/month x 48 months
2021 Mercedes-Benz GLE53 AMG COUPE (ID: #49304)
1,580
Delta, BC
2021 Mercedes-Benz

GLE53 AMG COUPE Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,580 CAD/month + tax
  • Required Payment: 7,000 CAD
  • Payment Including Incentive: 1,725 CAD/month + tax
  • Original Downpayment: 15,000 CAD
  • Residual Value: 32,000 CAD
  • Months to End: 48 months (Apr, 2028)
Vehicle Status
  • Contract Allowance: 20,400 km/year
  • Current Odometer: 53,000 km total
  • Available Now: 12,250 km/year (1,021 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Down Payment
  • 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
+ 2,000 cash
SAVE ~8,200 CAD
CAD/month x 16 months
2021 Jeep 4xe Rubicon (ID: #51320)
937
Vancouver, BC
2021 Jeep

4xe Rubicon Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 937 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 812 CAD/month + tax
  • Months to End: 16 months (Jul, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 27,750 km/year (2,313 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 2,000 cash
CAD/month x 10 months
2021 Land Rover Range Rover Sport HSE Diesel (ID: #48703)
1,875
Vancouver, BC
2021 Land Rover

Range Rover Sport HSE Diesel Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,875 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 1,675 CAD/month + tax
  • Residual Value: 56,011 CAD
  • Months to End: 10 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 27,369 km total
  • Available Now: 17,557 km/year (1,463 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.25 CAD/km
See all Details
+ 15,000 cash
CAD/month x 10 months
2022 Mercedes-Benz GLS 450 (ID: #40947)
1,695
RICHMOND, BC
2022 Mercedes-Benz

GLS 450 Automatique AWD Premium plus package intelligence package, sport package, Technology package

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,695 CAD/month + tax
  • Required Payment: 15,000 CAD
  • Payment Including Incentive: 3,195 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 68,000 CAD
  • Months to End: 10 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,000 km total
  • Available Now: 57,600 km/year (4,800 per month)
  • Please note that this contract ends in less than a year.
See all Details
+ 15,000 cash
CAD/month x 10 months
2022 Mercedes-Benz GLS 450 (ID: #42861)
1,696
Vancouver, BC
2022 Mercedes-Benz

GLS 450 Automatique AWD Intelligent Drive package, premium package, sport package, technology package, omission of front climate control cup holder, windshield heater

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,696 CAD/month + tax
  • Required Payment: 15,000 CAD
  • Payment Including Incentive: 3,196 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 68,000 CAD
  • Months to End: 10 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 7,400 km total
  • Available Now: 63,120 km/year (5,260 per month)
  • Please note that this contract ends in less than a year.
See all Details
+ 1,000 cash
CAD/month x 31 months
2021 Infiniti QX50 Sensory AWD (ID: #43817)
740
Burnaby, BC
2021 Infiniti

QX50 Sensory AWD Automatique AWD

Payment Details
  • Current Payment: 740 CAD/month + tax
  • Required Payment: 1,000 CAD
  • Payment Including Incentive: 772 CAD/month + tax
  • Residual Value: 19,358 CAD
  • Months to End: 31 months (Nov, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,800 km total
  • Available Now: 33,755 km/year (2,813 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details