Payment Analysis
1,762.00CAD/monthin Burnaby, BC
- 1,762.00 CAD/month
- 813.23 CAD/bi-weekly
- 406.62 CAD/week
- 21,144.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,973.44 CAD/month
- 910.82 CAD/bi-weekly
- 455.41 CAD/week
- 23,681.28 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:
18,428 CAD
compared to leasing a BRAND NEW:
- BMW M4 Ultimate package Automatic 2WD
- for 24 months
- in BC
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,934 |
|---|---|
| This Contract (CAD/month) | 1,762 |
| Monthly Difference | 172 CAD/month |
| Remaining Term | x 49 months |
| Total Monthly Difference | = 8,428 CAD |
| + Cash Incentive** (CAD) | + 10,000 |
| Total Savings (CAD) | = 18,428 |
| ** "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:
127,986 CAD
- Total Vehicle Debt: 141,224 CAD
- Paid so Far: 3,238 CAD (2% Paid)
- Remaining Lease Payments: 86,338 CAD
- Residual Value: 51,648 CAD
- Cash Incentive: 10,000 CAD
Vehicle Debt & Value
Paid so far: 3,238 CAD Total Vehicle Value: 141,224 CAD
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 86,338 CAD
Term Paid so Far: -1,762 CAD Residual Value: 51,648 CAD
Cost to Own
Already Paid: 3,238 CAD (2%)
Cash Incentive: 10,000 CAD Buyout Price Today: 127,986 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: 127,986 CAD
- 4.9%Interest Rate x 48 months
- 2,942 CAD/month + tax
- Total Payable: 141,198 CAD
- Total Interest: 13,212 CAD
- 8.9%Interest Rate x 48 months
- 3,179 CAD/month + tax
- Total Payable: 152,585 CAD
- Total Interest: 24,599 CAD
- 14.9%Interest Rate x 48 months
- 3,555 CAD/month + tax
- Total Payable: 170,662 CAD
- Total Interest: 42,676 CAD
At the end of the Lease Contract
Residual Value: 51,648 CAD (in 49 months)
- 4.9%Interest Rate x 48 months
- 1,187 CAD/month + tax
- Total Payable: 56,980 CAD
- Total Interest: 5,332 CAD
- 8.9%Interest Rate x 48 months
- 1,283 CAD/month + tax
- Total Payable: 61,575 CAD
- Total Interest: 9,927 CAD
- 14.9%Interest Rate x 48 months
- 1,435 CAD/month + tax
- Total Payable: 68,870 CAD
- Total Interest: 17,222 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)
263.23
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
51.22
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
136.58
- km/week
- without any
- additional costs
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: 3,129 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 3 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 279,200 km/year (23,267 per month)
- Please note that this contract ends in less than a year.
+ 2,000 cash
2025 Ford
Mustang GT Automatique 2WD Premium, B&O Sound, Active Exhaust, Bronze Package
Payment Details
- Current Payment: 889 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 824 CAD/month + tax
- Residual Value: 33,229 CAD
- Months to End: 31 months (Jun, 2029)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,500 km total
- Available Now: 24,194 km/year (2,016 per month)
- Excess Km Cost: 0.16 CAD/km
2024 BMW
i4 M50 Automatique AWD Sport package, Driver assistance package
Payment Details
- Current Payment: 1,259 CAD/month + tax
- Original Downpayment: 1,247 CAD
- Residual Value: 37,060 CAD
- Months to End: 22 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 58,000 km total
- Available Now: 20,727 km/year (1,727 per month)
- Excess Km Cost: 0.15 CAD/km
+ 5,000 cash
2024 Porsche
Taycan 4S (Electric) Manuelle 2WD
Payment Details
- Current Payment: 3,280 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 2,968 CAD/month + tax
- Months to End: 16 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 39,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 83,063 km/year (6,922 per month)
+ 500 cash
2024 BMW
230i Xdrive Automatique AWD
Payment Details
- Current Payment: 1,100 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,080 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 57,000 CAD
- Months to End: 25 months (Dec, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 33,406 km total
- Available Now: 22,365 km/year (1,864 per month)
- Excess Km Cost: 0.10 CAD/km
+ 500 cash
2025 BMW
430i Automatique AWD Premium package
Payment Details
- Current Payment: 1,003 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 988 CAD/month + tax
- Residual Value: 31,473 CAD
- Months to End: 35 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 1,600 km total
- Available Now: 15,909 km/year (1,326 per month)
- Excess Km Cost: 0.15 CAD/km
