Payment Analysis
1,157.75CAD/monthin Vancouver, BC
- 1,157.75 CAD/month
- 534.35 CAD/bi-weekly
- 267.17 CAD/week
- 13,893.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,296.68 CAD/month
- 598.47 CAD/bi-weekly
- 299.23 CAD/week
- 15,560.16 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:
6,837 ~ 8,137 CAD
compared to leasing a BRAND NEW:
- BMW X3 M40i AWD w/ Ultimate Package
- for 24 months
- in BC
- $0 down payment
- 22,000 km/year
| Leasing New (CAD/month) | 1,276 |
|---|---|
| This Contract (CAD/month) | 1,158 |
| Monthly Difference | 119 CAD/month |
| Remaining Term | x 23 months |
| Total Monthly Difference | = 2,737 CAD |
| + Cash Incentive** (CAD) | + 2,500 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 6,837 ~ 8,137 |
| ** "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:
58,528 CAD
- Total Vehicle Debt: 89,972 CAD
- Paid so Far: 28,944 CAD (32% Paid)
- Remaining Lease Payments: 26,628 CAD
- Residual Value: 34,400 CAD
- Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 28,944 CAD Total Vehicle Value: 89,972 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 26,628 CAD
Term Paid so Far: 28,944 CAD Residual Value: 34,400 CAD
Cost to Own
Already Paid: 28,944 CAD (32%)
Cash Incentive: 2,500 CAD Buyout Price Today: 58,528 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: 58,528 CAD
- 4.9%Interest Rate x 48 months
- 1,345 CAD/month + tax
- Total Payable: 64,571 CAD
- Total Interest: 6,042 CAD
- 8.9%Interest Rate x 48 months
- 1,454 CAD/month + tax
- Total Payable: 69,778 CAD
- Total Interest: 11,249 CAD
- 14.9%Interest Rate x 48 months
- 1,626 CAD/month + tax
- Total Payable: 78,044 CAD
- Total Interest: 19,516 CAD
At the end of the Lease Contract
Residual Value: 34,400 CAD (in 23 months)
- 4.9%Interest Rate x 48 months
- 791 CAD/month + tax
- Total Payable: 37,951 CAD
- Total Interest: 3,551 CAD
- 8.9%Interest Rate x 48 months
- 854 CAD/month + tax
- Total Payable: 41,012 CAD
- Total Interest: 6,612 CAD
- 14.9%Interest Rate x 48 months
- 956 CAD/month + tax
- Total Payable: 45,871 CAD
- Total Interest: 11,471 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)
60.04
- + tax
- + fuel
- + insurance
- 66.26CAD/100km (TODAY without the Cash Incentive)
- 86.83CAD/100km (Original Contract back in Jul, 2019)
Time Analysis
Cost per day: (CAD)
34.49
- + tax
- + insurance
- + km driven & fuel
- 38.06CAD/day (Original Contract back in Jul, 2019)
Remaining Km
Can be driven up to:
403.24
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Jul, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~21,900 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: 797 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 29 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 17,710 km/year (1,476 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
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: 26 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 24,300 km total
- Available Now: 18,323 km/year (1,527 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: 628 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 22 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 21,571 km/year (1,798 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: 28 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 31,286 km/year (2,607 per month)
+ 5,000 cash
2023 Audi
Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 695 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 24 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 24,500 km/year (2,042 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~2,500 CAD
2023 Nissan
Rouge SV Moonroof Automatique AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 7 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 57,714 km/year (4,810 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
