Payment Analysis
612.07CAD/monthin Kelowna, BC
- 612.07 CAD/month
- 282.49 CAD/bi-weekly
- 141.25 CAD/week
- 7,344.84 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 685.52 CAD/month
- 316.39 CAD/bi-weekly
- 158.20 CAD/week
- 8,226.22 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:
1,349 ~ 2,249 CAD
compared to leasing a BRAND NEW:
- Volvo XC40 T5 R DESIGN Automatic AWD
- for 39 months
- in BC
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 605 |
|---|---|
| This Contract (CAD/month) | 612 |
| Monthly Difference | -7 CAD/month |
| Remaining Term | x 9 months |
| Total Monthly Difference | = -63 CAD |
| + Cash Incentive** (CAD) | + 612 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 1,349 ~ 2,249 |
| ** "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:
34,031 CAD
- Total Vehicle Debt: 60,013 CAD
- Paid so Far: 25,371 CAD (42% Paid)
- Remaining Lease Payments: 5,509 CAD
- Residual Value: 29,134 CAD
- Cash Incentive: 612 CAD
Vehicle Debt & Value
Paid so far: 25,371 CAD Total Vehicle Value: 60,013 CAD
Vehicle Debt Breakdown
Downpayment: 1,500 CAD Remaining Term: 5,509 CAD
Term Paid so Far: 23,871 CAD Residual Value: 29,134 CAD
Cost to Own
Already Paid: 25,371 CAD (42%)
Cash Incentive: 612 CAD Buyout Price Today: 34,031 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: 34,031 CAD
- 4.9%Interest Rate x 48 months
- 782 CAD/month + tax
- Total Payable: 37,544 CAD
- Total Interest: 3,513 CAD
- 8.9%Interest Rate x 48 months
- 845 CAD/month + tax
- Total Payable: 40,571 CAD
- Total Interest: 6,541 CAD
- 14.9%Interest Rate x 48 months
- 945 CAD/month + tax
- Total Payable: 45,378 CAD
- Total Interest: 11,347 CAD
At the end of the Lease Contract
Residual Value: 29,134 CAD (in 9 months)
- 4.9%Interest Rate x 48 months
- 670 CAD/month + tax
- Total Payable: 32,142 CAD
- Total Interest: 3,008 CAD
- 8.9%Interest Rate x 48 months
- 724 CAD/month + tax
- Total Payable: 34,734 CAD
- Total Interest: 5,600 CAD
- 14.9%Interest Rate x 48 months
- 809 CAD/month + tax
- Total Payable: 38,849 CAD
- Total Interest: 9,715 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)
7.29
- + tax
- + fuel
- + insurance
- 8.20CAD/100km (TODAY without the Cash Incentive)
- 40.80CAD/100km (Original Contract back in Mar, 2021)
Time Analysis
Cost per day: (CAD)
17.89
- + tax
- + insurance
- + km driven & fuel
- 20.12CAD/day (Original Contract back in Mar, 2021)
Remaining Km
Can be driven up to:
1,723.08
- km/week
- without any
- additional costs
- 346.15km/week (Contract Original back in Mar, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~18,800 CAD
2023 Mercedes-Benz
EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 779 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 24 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 21,400 km/year (1,783 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 4,000 cash
CAD/month x 32 months
2025 Mazda 2025 Mazda CX-50 Meridian Edition Awd (ID: #66587)
890
Port Coquitlam
2025 Mazda
2025 Mazda CX-50 Meridian Edition Awd Automatique AWD
Payment Details
- Current Payment: 890 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 765 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 32 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 17,346 km/year (1,445 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2024 Audi
Sportback e-tron Quattro 50 Technik Automatique AWD Audi Care, Audi Lease Wear Waiver
Payment Details
- Current Payment: 1,200 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 1,027 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 29 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 16,831 km/year (1,403 per month)
- Excess Km Cost: 0.40 CAD/km
2024 Mazda
CX-50 GT Automatique AWD
Payment Details
- Current Payment: 596 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 27,560 CAD
- Months to End: 21 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 25,700 km total
- Available Now: 21,886 km/year (1,824 per month)
- Excess Km Cost: 0.08 CAD/km
+ 2,100 cash
2024 Jeep
Willy's Top Trim Automatique AWD
Payment Details
- Current Payment: 724 CAD/month + tax
- Cash Incentive: 2,100 CAD
- Payment After Incentive: 600 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 17 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 27,915 km/year (2,326 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Toyota
Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance
Payment Details
- Current Payment: 1,072 CAD/month + tax
- Residual Value: 32,116 CAD
- Months to End: 23 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 38,087 km/year (3,174 per month)
