Payment Analysis
247.33CAD/monthin Kelowna, BC
- 247.33 CAD/month
- 114.15 CAD/bi-weekly
- 57.08 CAD/week
- 2,967.96 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 277.01 CAD/month
- 127.85 CAD/bi-weekly
- 63.93 CAD/week
- 3,324.12 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:
4,560 CAD
compared to leasing a BRAND NEW:
- Nissan Versa Trim SV CVT 2WD
- for 12 months
- in Ontario
- $0 down payment
- 24,000 km/year
Leasing New (CAD/month) | 520 |
---|---|
This Contract (CAD/month) | 247 |
Monthly Difference | 273 CAD/month |
Remaining Term | x 20 months |
Total Monthly Difference | = 5,460 CAD |
- Required Payment** (CAD) | - 900 |
Total Savings (CAD) | = 4,560 |
** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
13,826 CAD
- Total Vehicle Debt: 19,851 CAD
- Paid so Far: 6,925 CAD (34% Paid)
- Remaining Lease Payments: 4,947 CAD
- Residual Value: 7,979 CAD
- Required Payment: 900 CAD
Vehicle Debt & Value
Paid so far: 6,925 CAD Total Vehicle Value: 19,851 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 4,947 CAD
Term Paid so Far: 6,925 CAD Residual Value: 7,979 CAD
Cost to Own
Already Paid: 6,925 CAD (34%)
Required Payment: 900 CAD (4%)Buyout Price Today: 13,826 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: 13,826 CAD
- 4.9%Interest Rate x 48 months
- 318 CAD/month + tax
- Total Payable: 15,253 CAD
- Total Interest: 1,427 CAD
- 8.9%Interest Rate x 48 months
- 343 CAD/month + tax
- Total Payable: 16,483 CAD
- Total Interest: 2,657 CAD
- 14.9%Interest Rate x 48 months
- 384 CAD/month + tax
- Total Payable: 18,436 CAD
- Total Interest: 4,610 CAD
At the end of the Lease Contract
Residual Value: 7,979 CAD (in 20 months)
- 4.9%Interest Rate x 48 months
- 183 CAD/month + tax
- Total Payable: 8,803 CAD
- Total Interest: 824 CAD
- 8.9%Interest Rate x 48 months
- 198 CAD/month + tax
- Total Payable: 9,513 CAD
- Total Interest: 1,534 CAD
- 14.9%Interest Rate x 48 months
- 222 CAD/month + tax
- Total Payable: 10,640 CAD
- Total Interest: 2,661 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)
11.58
- + tax
- + fuel
- + insurance
- 9.80CAD/100km (TODAY without the Cash Incentive)
- 12.37CAD/100km (Original Contract back in Aug, 2018)
Time Analysis
Cost per day: (CAD)
9.61
- + tax
- + insurance
- + km driven & fuel
- 8.13CAD/day (Original Contract back in Aug, 2018)
Remaining Km
Can be driven up to:
582.69
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in Aug, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
SAVE ~5,400 CAD
2023 Mazda
CX30 Automatique AWD GT
Payment Details
- Current Payment: 544 CAD/month + tax
- Residual Value: 21,641 CAD
- Months to End: 37 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,500 km total
- Available Now: 16,054 km/year (1,338 per month)
Deal Special Perks
+ 6,000 cash
2022 BMW
BMW i4 M50 Automatique AWD
Payment Details
- Current Payment: 1,304 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,971 CAD/month + tax
- Residual Value: 44,804 CAD
- Months to End: 9 months (Jul, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 33,000 km total
- Available Now: -41,778 km/year (-3,481 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
+ 500 cash
2022 Nissan
SR Automatique 2WD SR AA00 BASE
Payment Details
- Current Payment: 646 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 633 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 11,709 CAD
- Months to End: 40 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 882 km total
- Available Now: 23,335 km/year (1,945 per month)