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:
-3,019 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 9 months |
| Total Monthly Difference | = 981 CAD |
| - Required Payment** (CAD) | - 4,000 |
| Total Savings (CAD) | = -3,019 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
28,906 CAD
- Total Vehicle Debt: 55,656 CAD
- Paid so Far: 30,750 CAD (55% Paid)
- Remaining Lease Payments: 5,355 CAD
- Residual Value: 19,551 CAD
- Required Payment: 4,000 CAD
Vehicle Debt & Value
Paid so far: 30,750 CAD Total Vehicle Value: 55,656 CAD
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 5,355 CAD
Term Paid so Far: 29,750 CAD Residual Value: 19,551 CAD
Cost to Own
Already Paid: 30,750 CAD (55%)
Required Payment: 4,000 CAD (7%)Buyout Price Today: 28,906 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: 28,906 CAD
- 4.9%Interest Rate x 48 months
- 664 CAD/month + tax
- Total Payable: 31,890 CAD
- Total Interest: 2,984 CAD
- 8.9%Interest Rate x 48 months
- 718 CAD/month + tax
- Total Payable: 34,462 CAD
- Total Interest: 5,556 CAD
- 14.9%Interest Rate x 48 months
- 803 CAD/month + tax
- Total Payable: 38,545 CAD
- Total Interest: 9,639 CAD
At the end of the Lease Contract
Residual Value: 19,551 CAD (in 9 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)
10.75
- + tax
- + fuel
- + insurance
- 6.16CAD/100km (TODAY without the Cash Incentive)
- 29.75CAD/100km (Original Contract back in Jun, 2021)
Time Analysis
Cost per day: (CAD)
34.17
- + tax
- + insurance
- + km driven & fuel
- 19.56CAD/day (Original Contract back in Jun, 2021)
Remaining Km
Can be driven up to:
2,230.77
- 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: 1,101 CAD/month + tax
- Original Downpayment: 5,715 CAD
- Residual Value: 33,881 CAD
- Months to End: 17 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 57,423 km total
- Available Now: 27,231 km/year (2,269 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: 9 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 34,667 km/year (2,889 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: 55 months (Apr, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,000 km total
- Available Now: 21,382 km/year (1,782 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: 425 CAD/month + tax
- Residual Value: 23,730 CAD
- Months to End: 18 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 33,111 km/year (2,759 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: 1,270 CAD/month + tax
- Months to End: 14 months (Nov, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,750 km total
- Available Now: 23,357 km/year (1,946 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: 980 CAD/month + tax
- Residual Value: 26,906 CAD
- Months to End: 20 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,350 km total
- Available Now: 26,190 km/year (2,183 per month)
- Excess Km Cost: 0.25 CAD/km
