Payment Analysis
748.49CAD/monthin Surrey, BC
- 748.49 CAD/month
- 345.46 CAD/bi-weekly
- 172.73 CAD/week
- 8,981.88 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 838.31 CAD/month
- 386.91 CAD/bi-weekly
- 193.46 CAD/week
- 10,059.71 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:
37,600 CAD
compared to leasing a BRAND NEW:
- BMW X3 xDrive30i Automatic AWD HEA Package, 2NQ - 21inch BMW Individual Lt/Aly Wheels, V-Spoke, Style 726i, Perf RFT
- for 24 months
- in BC
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 1,500 |
|---|---|
| This Contract (CAD/month) | 748 |
| Monthly Difference | 752 CAD/month |
| Remaining Term | x 50 months |
| Total Monthly Difference | = 37,600 CAD |
| Total Savings (CAD) | = 37,600 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
68,429 CAD
- Total Vehicle Debt: 64,686 CAD
- Paid so Far: -3,742 CAD (-6% Paid)
- Remaining Lease Payments: 37,425 CAD
- Residual Value: 31,004 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: -3,742 CAD Total Vehicle Value: 64,686 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 37,425 CAD
Term Paid so Far: -3,742 CAD Residual Value: 31,004 CAD
Cost to Own
Already Paid: -3,742 CAD (-6%)
Cash Incentive: 0 CAD Buyout Price Today: 68,429 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: 68,429 CAD
- 4.9%Interest Rate x 48 months
- 1,573 CAD/month + tax
- Total Payable: 75,493 CAD
- Total Interest: 7,064 CAD
- 8.9%Interest Rate x 48 months
- 1,700 CAD/month + tax
- Total Payable: 81,581 CAD
- Total Interest: 13,152 CAD
- 14.9%Interest Rate x 48 months
- 1,901 CAD/month + tax
- Total Payable: 91,246 CAD
- Total Interest: 22,817 CAD
At the end of the Lease Contract
Residual Value: 31,004 CAD (in 50 months)
- 4.9%Interest Rate x 48 months
- 713 CAD/month + tax
- Total Payable: 34,205 CAD
- Total Interest: 3,201 CAD
- 8.9%Interest Rate x 48 months
- 770 CAD/month + tax
- Total Payable: 36,964 CAD
- Total Interest: 5,959 CAD
- 14.9%Interest Rate x 48 months
- 861 CAD/month + tax
- Total Payable: 41,343 CAD
- Total Interest: 10,338 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)
381.88
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
24.61
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
45.23
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~18,200 CAD
2023 Mercedes-Benz
EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 775 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 23 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 22,330 km/year (1,861 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 4,000 cash
CAD/month x 32 months
2025 Mazda 2025 Mazda CX-50 Meridian Edition Awd (ID: #66587)
890
Port Coquitlam
2025 Mazda
2025 Mazda CX-50 Meridian Edition Awd Automatique AWD
Payment Details
- Current Payment: 890 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 765 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 32 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 17,346 km/year (1,445 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2024 Audi
Sportback e-tron Quattro 50 Technik Automatique AWD Audi Care, Audi Lease Wear Waiver
Payment Details
- Current Payment: 1,200 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 1,021 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 28 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 17,433 km/year (1,453 per month)
- Excess Km Cost: 0.40 CAD/km
2024 Mazda
CX-50 GT Automatique AWD
Payment Details
- Current Payment: 596 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 27,560 CAD
- Months to End: 20 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 25,700 km total
- Available Now: 22,980 km/year (1,915 per month)
- Excess Km Cost: 0.08 CAD/km
+ 2,100 cash
2024 Jeep
Willy's Top Trim Automatique AWD
Payment Details
- Current Payment: 724 CAD/month + tax
- Cash Incentive: 2,100 CAD
- Payment After Incentive: 592 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 16 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 29,660 km/year (2,472 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Toyota
Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance
Payment Details
- Current Payment: 1,072 CAD/month + tax
- Residual Value: 32,116 CAD
- Months to End: 22 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 39,818 km/year (3,318 per month)
