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:
7,432 ~ 8,732 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 28 months |
| Total Monthly Difference | = 3,332 CAD |
| + Cash Incentive** (CAD) | + 2,500 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 7,432 ~ 8,732 |
| ** "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:
64,317 CAD
- Total Vehicle Debt: 89,972 CAD
- Paid so Far: 23,155 CAD (25% Paid)
- Remaining Lease Payments: 32,417 CAD
- Residual Value: 34,400 CAD
- Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 23,155 CAD Total Vehicle Value: 89,972 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 32,417 CAD
Term Paid so Far: 23,155 CAD Residual Value: 34,400 CAD
Cost to Own
Already Paid: 23,155 CAD (25%)
Cash Incentive: 2,500 CAD Buyout Price Today: 64,317 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: 64,317 CAD
- 4.9%Interest Rate x 48 months
- 1,478 CAD/month + tax
- Total Payable: 70,957 CAD
- Total Interest: 6,640 CAD
- 8.9%Interest Rate x 48 months
- 1,597 CAD/month + tax
- Total Payable: 76,679 CAD
- Total Interest: 12,362 CAD
- 14.9%Interest Rate x 48 months
- 1,787 CAD/month + tax
- Total Payable: 85,763 CAD
- Total Interest: 21,446 CAD
At the end of the Lease Contract
Residual Value: 34,400 CAD (in 28 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)
74.44
- + tax
- + fuel
- + insurance
- 80.66CAD/100km (TODAY without the Cash Incentive)
- 86.83CAD/100km (Original Contract back in Jul, 2019)
Time Analysis
Cost per day: (CAD)
35.13
- + tax
- + insurance
- + km driven & fuel
- 38.06CAD/day (Original Contract back in Jul, 2019)
Remaining Km
Can be driven up to:
331.24
- 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 ~19,400 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: 784 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 25 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 20,544 km/year (1,712 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 4,000 cash
CAD/month x 33 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: 769 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 33 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 16,820 km/year (1,402 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: 607 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 18 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 26,364 km/year (2,197 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)
