Payment Analysis
595.00CAD/monthin Richmond, BC
- 595.00 CAD/month
- 274.62 CAD/bi-weekly
- 137.31 CAD/week
- 7,140.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 666.40 CAD/month
- 307.57 CAD/bi-weekly
- 153.78 CAD/week
- 7,996.80 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:
-3,237 CAD
compared to leasing a BRAND NEW:
- Lexus ES300h AWD
- for 48 months
- in BC
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 704 |
|---|---|
| This Contract (CAD/month) | 595 |
| Monthly Difference | 109 CAD/month |
| Remaining Term | x 7 months |
| Total Monthly Difference | = 763 CAD |
| - Required Payment** (CAD) | - 4,000 |
| Total Savings (CAD) | = -3,237 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
27,716 CAD
- Total Vehicle Debt: 55,656 CAD
- Paid so Far: 31,940 CAD (57% Paid)
- Remaining Lease Payments: 4,165 CAD
- Residual Value: 19,551 CAD
- Required Payment: 4,000 CAD
Vehicle Debt & Value
Paid so far: 31,940 CAD Total Vehicle Value: 55,656 CAD
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 4,165 CAD
Term Paid so Far: 30,940 CAD Residual Value: 19,551 CAD
Cost to Own
Already Paid: 31,940 CAD (57%)
Required Payment: 4,000 CAD (7%)Buyout Price Today: 27,716 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: 27,716 CAD
- 4.9%Interest Rate x 48 months
- 637 CAD/month + tax
- Total Payable: 30,577 CAD
- Total Interest: 2,861 CAD
- 8.9%Interest Rate x 48 months
- 688 CAD/month + tax
- Total Payable: 33,043 CAD
- Total Interest: 5,327 CAD
- 14.9%Interest Rate x 48 months
- 770 CAD/month + tax
- Total Payable: 36,958 CAD
- Total Interest: 9,242 CAD
At the end of the Lease Contract
Residual Value: 19,551 CAD (in 7 months)
- 4.9%Interest Rate x 48 months
- 449 CAD/month + tax
- Total Payable: 21,569 CAD
- Total Interest: 2,018 CAD
- 8.9%Interest Rate x 48 months
- 486 CAD/month + tax
- Total Payable: 23,309 CAD
- Total Interest: 3,758 CAD
- 14.9%Interest Rate x 48 months
- 543 CAD/month + tax
- Total Payable: 26,070 CAD
- Total Interest: 6,519 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)
9.39
- + tax
- + fuel
- + insurance
- 4.79CAD/100km (TODAY without the Cash Incentive)
- 29.75CAD/100km (Original Contract back in Jun, 2021)
Time Analysis
Cost per day: (CAD)
38.35
- + tax
- + insurance
- + km driven & fuel
- 19.56CAD/day (Original Contract back in Jun, 2021)
Remaining Km
Can be driven up to:
2,868.13
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in Jun, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 5,000 cash
2023 BMW
eDrive 40 Manuelle AWD
Payment Details
- Current Payment: 1,395 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 1,062 CAD/month + tax
- Original Downpayment: 5,715 CAD
- Residual Value: 33,881 CAD
- Months to End: 15 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 57,423 km total
- Available Now: 30,862 km/year (2,572 per month)
- Excess Km Cost: 0.15 CAD/km
2022 BMW
i4 edrive40 Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,287 CAD/month + tax
- Residual Value: 36,687 CAD
- Months to End: 7 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 44,571 km/year (3,714 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
2025 KIA
k4 Automatique 2WD
Payment Details
- Current Payment: 530 CAD/month + tax
- Months to End: 53 months (Apr, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,000 km total
- Available Now: 22,189 km/year (1,849 per month)
+ 3,050 cash
2023 Mazda
CX-5 Automatique AWD GT Sport Design
Payment Details
- Current Payment: 594 CAD/month + tax
- Cash Incentive: 3,050 CAD
- Payment After Incentive: 404 CAD/month + tax
- Residual Value: 23,730 CAD
- Months to End: 16 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 37,250 km/year (3,104 per month)
- Excess Km Cost: 0.08 CAD/km
+ 500 cash
2023 Polestar
Polestar 2 Automatique AWD Plus
Payment Details
- Current Payment: 1,306 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,264 CAD/month + tax
- Months to End: 12 months (Nov, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,750 km total
- Available Now: 27,250 km/year (2,271 per month)
+ 2,500 cash
2023 Audi
A4 Technik Automatique AWD Black Competition Package
Payment Details
- Current Payment: 855 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 994 CAD/month + tax
- Residual Value: 26,906 CAD
- Months to End: 18 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,350 km total
- Available Now: 29,100 km/year (2,425 per month)
- Excess Km Cost: 0.25 CAD/km
