Payment Analysis
1,201.19CAD/monthin Vancouver, BC
- 1,201.19 CAD/month
- 554.40 CAD/bi-weekly
- 277.20 CAD/week
- 14,414.28 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,345.33 CAD/month
- 620.92 CAD/bi-weekly
- 310.46 CAD/week
- 16,143.99 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:
6,648 ~ 7,948 CAD
compared to leasing a BRAND NEW:
- Mercees-Benz e53 AMG 4MATIC WAGON
- for 24 months
- in BC
- $0 down payment
- 18,000 km/year
| Leasing New (CAD/month) | 1,832 |
|---|---|
| This Contract (CAD/month) | 1,201 |
| Monthly Difference | 631 CAD/month |
| Remaining Term | x 8 months |
| Total Monthly Difference | = 5,048 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 6,648 ~ 7,948 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
51,757 CAD
- Total Vehicle Debt: 103,401 CAD
- Paid so Far: 51,644 CAD (49% Paid)
- Remaining Lease Payments: 9,610 CAD
- Residual Value: 42,147 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 51,644 CAD Total Vehicle Value: 103,401 CAD
Vehicle Debt Breakdown
Downpayment: 7,200 CAD Remaining Term: 9,610 CAD
Term Paid so Far: 44,444 CAD Residual Value: 42,147 CAD
Cost to Own
Already Paid: 51,644 CAD (49%)
Cash Incentive: 0 CAD Buyout Price Today: 51,757 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: 51,757 CAD
- 4.9%Interest Rate x 48 months
- 1,190 CAD/month + tax
- Total Payable: 57,100 CAD
- Total Interest: 5,343 CAD
- 8.9%Interest Rate x 48 months
- 1,286 CAD/month + tax
- Total Payable: 61,704 CAD
- Total Interest: 9,948 CAD
- 14.9%Interest Rate x 48 months
- 1,438 CAD/month + tax
- Total Payable: 69,014 CAD
- Total Interest: 17,258 CAD
At the end of the Lease Contract
Residual Value: 42,147 CAD (in 8 months)
- 4.9%Interest Rate x 48 months
- 969 CAD/month + tax
- Total Payable: 46,498 CAD
- Total Interest: 4,351 CAD
- 8.9%Interest Rate x 48 months
- 1,047 CAD/month + tax
- Total Payable: 50,248 CAD
- Total Interest: 8,101 CAD
- 14.9%Interest Rate x 48 months
- 1,171 CAD/month + tax
- Total Payable: 56,201 CAD
- Total Interest: 14,054 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)
19.18
- + tax
- + fuel
- + insurance
- 80.08CAD/100km (Original Contract back in Nov, 2019)
Time Analysis
Cost per day: (CAD)
39.49
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
1,445.19
- km/week
- without any
- additional costs
- 346.15km/week (Contract Original back in Nov, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 1,000 cash
SAVE ~4,400 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: 577 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 45 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 17,291 km/year (1,441 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: 22 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,688 km total
- Available Now: 29,625 km/year (2,469 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 Tesla
Model 3 Automatique AWD Long Range Battery
Payment Details
- Current Payment: 783 CAD/month + tax
- Original Downpayment: 10,043 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 32,000 km total
- Available Now: 18,286 km/year (1,524 per month)
- Excess Km Cost: 0.15 CAD/km
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)
