Payment Analysis
1,160.00CAD/monthin Vancouver, BC
- 1,160.00 CAD/month
- 535.38 CAD/bi-weekly
- 267.69 CAD/week
- 13,920.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,299.20 CAD/month
- 599.63 CAD/bi-weekly
- 299.82 CAD/week
- 15,590.40 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:
17,392 CAD
compared to leasing a BRAND NEW:
- BMW M4 Competition w/ 8-Speed Sport Automatic Transmission with Paddles + ULTIMATE PACKAGE ($19,000)
- for 24 months
- in BC
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 1,756 |
|---|---|
| This Contract (CAD/month) | 1,160 |
| Monthly Difference | 596 CAD/month |
| Remaining Term | x 27 months |
| Total Monthly Difference | = 16,092 CAD |
| + Cash Incentive** (CAD) | + 1,300 |
| Total Savings (CAD) | = 17,392 |
| ** "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:
72,020 CAD
- Total Vehicle Debt: 96,520 CAD
- Paid so Far: 23,200 CAD (24% Paid)
- Remaining Lease Payments: 31,320 CAD
- Residual Value: 42,000 CAD
- Cash Incentive: 1,300 CAD
Vehicle Debt & Value
Paid so far: 23,200 CAD Total Vehicle Value: 96,520 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 31,320 CAD
Term Paid so Far: 23,200 CAD Residual Value: 42,000 CAD
Cost to Own
Already Paid: 23,200 CAD (24%)
Cash Incentive: 1,300 CAD Buyout Price Today: 72,020 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: 72,020 CAD
- 4.9%Interest Rate x 48 months
- 1,655 CAD/month + tax
- Total Payable: 79,455 CAD
- Total Interest: 7,435 CAD
- 8.9%Interest Rate x 48 months
- 1,789 CAD/month + tax
- Total Payable: 85,863 CAD
- Total Interest: 13,843 CAD
- 14.9%Interest Rate x 48 months
- 2,001 CAD/month + tax
- Total Payable: 96,035 CAD
- Total Interest: 24,015 CAD
At the end of the Lease Contract
Residual Value: 42,000 CAD (in 27 months)
- 4.9%Interest Rate x 48 months
- 965 CAD/month + tax
- Total Payable: 46,336 CAD
- Total Interest: 4,336 CAD
- 8.9%Interest Rate x 48 months
- 1,043 CAD/month + tax
- Total Payable: 50,073 CAD
- Total Interest: 8,073 CAD
- 14.9%Interest Rate x 48 months
- 1,167 CAD/month + tax
- Total Payable: 56,005 CAD
- Total Interest: 14,005 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)
77.64
- + tax
- + fuel
- + insurance
- 81.00CAD/100km (TODAY without the Cash Incentive)
- 87.00CAD/100km (Original Contract back in Mar, 2019)
Time Analysis
Cost per day: (CAD)
36.55
- + tax
- + insurance
- + km driven & fuel
- 38.14CAD/day (Original Contract back in Mar, 2019)
Remaining Km
Can be driven up to:
330.48
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Mar, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 6,000 cash
2021 Mercedes-Benz
C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package
Payment Details
- Current Payment: 1,129 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,629 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 12 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 69,800 km/year (5,817 per month)
+ 10,000 cash
2022 Tesla
Model s Automatique AWD Fsd
Payment Details
- Current Payment: 2,149 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 1,240 CAD/month + tax
- Months to End: 11 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 71,278 km total
- Available Now: 31,333 km/year (2,611 per month)
- Please note that this contract ends in less than a year.
2024 BMW
X2 M35i Sports Activity Coupe Automatique AWD M Sport Pro + Premium Enhanced Package
Payment Details
- Current Payment: 1,236 CAD/month + tax
- Original Downpayment: 1,431 CAD
- Residual Value: 67,700 CAD
- Months to End: 37 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 3,865 km total
- Available Now: 19,071 km/year (1,589 per month)
2016 Mazda
Mazda3 Automatique 2WD
Payment Details
- Current Payment: 489 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 10,283 CAD
- Months to End: 27 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 86,000 km total
- Available Now: 15,111 km/year (1,259 per month)
2023 BMW
i4 eDrive40 Automatique 2WD M package
Payment Details
- Current Payment: 1,152 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Months to End: 23 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 64,000 km/year
- Current Odometer: 29,946 km total
- Available Now: 117,941 km/year (9,828 per month)
+ 5,000 cash
2023 Audi
Audi R8 V10 Performance Automatique AWD
Payment Details
- Current Payment: 4,938 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 4,771 CAD/month + tax
- Residual Value: 129,735 CAD
- Months to End: 30 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 17,500 km total
- Available Now: 18,600 km/year (1,550 per month)
- Excess Km Cost: 0.90 CAD/km
