Payment Analysis
419.47CAD/monthin Vancouver, BC
- 419.47 CAD/month
- 193.60 CAD/bi-weekly
- 96.80 CAD/week
- 5,033.64 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 469.81 CAD/month
- 216.83 CAD/bi-weekly
- 108.42 CAD/week
- 5,637.68 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:
4,068 ~ 4,968 CAD
compared to leasing a BRAND NEW:
- Mazda CX-5 GS
- for 36 months
- in British Columbia
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 496 |
|---|---|
| This Contract (CAD/month) | 419 |
| Monthly Difference | 76 CAD/month |
| Remaining Term | x 43 months |
| Total Monthly Difference | = 3,268 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 4,068 ~ 4,968 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
27,842 CAD
- Total Vehicle Debt: 34,973 CAD
- Paid so Far: 7,131 CAD (20% Paid)
- Remaining Lease Payments: 18,037 CAD
- Residual Value: 9,805 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 7,131 CAD Total Vehicle Value: 34,973 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 18,037 CAD
Term Paid so Far: 7,131 CAD Residual Value: 9,805 CAD
Cost to Own
Already Paid: 7,131 CAD (20%)
Cash Incentive: 0 CAD Buyout Price Today: 27,842 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: 27,842 CAD
- 4.9%Interest Rate x 48 months
- 640 CAD/month + tax
- Total Payable: 30,716 CAD
- Total Interest: 2,874 CAD
- 8.9%Interest Rate x 48 months
- 692 CAD/month + tax
- Total Payable: 33,193 CAD
- Total Interest: 5,351 CAD
- 14.9%Interest Rate x 48 months
- 773 CAD/month + tax
- Total Payable: 37,126 CAD
- Total Interest: 9,284 CAD
At the end of the Lease Contract
Residual Value: 9,805 CAD (in 43 months)
- 4.9%Interest Rate x 48 months
- 225 CAD/month + tax
- Total Payable: 10,817 CAD
- Total Interest: 1,012 CAD
- 8.9%Interest Rate x 48 months
- 244 CAD/month + tax
- Total Payable: 11,689 CAD
- Total Interest: 1,885 CAD
- 14.9%Interest Rate x 48 months
- 272 CAD/month + tax
- Total Payable: 13,074 CAD
- Total Interest: 3,269 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)
20.50
- + tax
- + fuel
- + insurance
- 25.17CAD/100km (Original Contract back in Jun, 2017)
Time Analysis
Cost per day: (CAD)
13.79
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
472.27
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jun, 2017)
Similar Listings in Vancouver
2024 Tesla
Model Y Automatique AWD
Payment Details
- Current Payment: 861 CAD/month + tax
- Original Downpayment: 5,250 CAD
- Residual Value: 32,935 CAD
- Months to End: 30 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 24,441 km total
- Available Now: 30,224 km/year (2,519 per month)
- Excess Km Cost: 0.15 CAD/km
+ 4,000 cash
CAD/month x 31 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: 761 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 31 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 17,905 km/year (1,492 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: 1,014 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 27 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 18,078 km/year (1,507 per month)
- Excess Km Cost: 0.40 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: 584 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 15 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 31,637 km/year (2,636 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: 21 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 41,714 km/year (3,476 per month)
SAVE ~1,300 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: 1 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 404,000 km/year (33,667 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
