Payment Analysis

762.00CAD/monthin Vancouver, BC
    Before Taxes:
  • 762.00 CAD/month
  • 351.69 CAD/bi-weekly
  • 175.85 CAD/week
  • 9,144.00 CAD/year
Incl. B.C. Taxes (12%):
  • 853.44 CAD/month
  • 393.90 CAD/bi-weekly
  • 196.95 CAD/week
  • 10,241.28 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: 5,738 CAD

compared to leasing a BRAND NEW:

  • Lexus IS300 Automatic AWD Premium package
  • for 12 months
  • in BC
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,064
This Contract (CAD/month) 762
Monthly Difference 302 CAD/month
Remaining Term x 19 months
Total Monthly Difference = 5,738 CAD
Total Savings (CAD) = 5,738

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 39,188 CAD
  • Total Vehicle Debt: 54,142 CAD
  • Paid so Far: 14,954 CAD (27% Paid)
  • Remaining Lease Payments: 14,478 CAD
  • Residual Value: 24,710 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 14,954 CAD Total Vehicle Value: 54,142 CAD
27% Paid
73%
Vehicle Debt Breakdown
Downpayment: 2,000 CAD Remaining Term: 14,478 CAD
Term Paid so Far: 12,954 CAD Residual Value: 24,710 CAD
3%
24%
26%
47%
Cost to Own
Already Paid: 14,954 CAD (27%)
Cash Incentive: 0 CAD Buyout Price Today: 39,188 CAD
27% Paid
0%
73%
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: 39,188 CAD

  • 4.9%Interest Rate x 48 months
  • 901 CAD/month + tax
  • Total Payable: 43,233 CAD
  • Total Interest: 4,045 CAD
  • 8.9%Interest Rate x 48 months
  • 973 CAD/month + tax
  • Total Payable: 46,719 CAD
  • Total Interest: 7,532 CAD
  • 14.9%Interest Rate x 48 months
  • 1,089 CAD/month + tax
  • Total Payable: 52,254 CAD
  • Total Interest: 13,067 CAD

At the end of the Lease Contract

Residual Value: 24,710 CAD (in 19 months)

  • 4.9%Interest Rate x 48 months
  • 568 CAD/month + tax
  • Total Payable: 27,260 CAD
  • Total Interest: 2,551 CAD
  • 8.9%Interest Rate x 48 months
  • 614 CAD/month + tax
  • Total Payable: 29,459 CAD
  • Total Interest: 4,749 CAD
  • 14.9%Interest Rate x 48 months
  • 686 CAD/month + tax
  • Total Payable: 32,949 CAD
  • Total Interest: 8,239 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)
144.78
  • + tax
  • + fuel
  • + insurance
(or 1.45CAD per km)
Time Analysis
Cost per day: (CAD)
25.05
  • + tax
  • + insurance
  • + km driven & fuel
(0.17CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
121.46
  • km/week
  • without any
  • additional costs
Excess km cost: 0.20CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

+ 500 cash
CAD/month x 31 months
2023 Polestar Polestar 2 (ID: #50396)
1,306
Vancouver
2023 Polestar

Polestar 2 Automatique AWD Plus

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,306 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 1,290 CAD/month + tax
  • Months to End: 31 months (Nov, 2026)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 19,750 km total
  • Available Now: 10,548 km/year (879 per month)
See all Details
CAD/month x 79 months
2020 Toyota TRD PRO (ID: #51516)
1,100
Mission, BC
2020 Toyota

TRD PRO Manuelle AWD Pro

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,100 CAD/month + tax
  • Original Downpayment: 3,000 CAD
  • Months to End: 79 months (Nov, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 17,000 km total
  • Available Now: 18,684 km/year (1,557 per month)
See all Details
+ 8,000 cash
CAD/month x 43 months
2023 Honda Civic Hatchback Sport (ID: #50667)
547
Vancouver, BC
2023 Honda

Civic Hatchback Sport Automatique 2WD

Payment Details
  • Current Payment: 547 CAD/month + tax
  • Required Payment: 8,000 CAD
  • Payment Including Incentive: 733 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 12,597 CAD
  • Months to End: 43 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 11,500 km total
  • Available Now: 24,698 km/year (2,058 per month)
See all Details
CAD/month x 14 months
2023 Subaru WRX sport manual (ID: #50543)
443
Burnaby
2023 Subaru

WRX sport manual Manuelle AWD

  • Winter Tires Included
Payment Details
  • Current Payment: 443 CAD/month + tax
  • Original Downpayment: 1,700 CAD
  • Residual Value: 31,333 CAD
  • Months to End: 14 months (Jun, 2025)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 3,700 km total
  • Available Now: 24,257 km/year (2,021 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
+ 4,000 cash
CAD/month x 30 months
2023 Tesla model 3 performance (ID: #50095)
1,154
vancouver,bc
2023 Tesla

model 3 performance Automatique AWD

Payment Details
  • Current Payment: 1,154 CAD/month + tax
  • Cash Incentive: 4,000 CAD
  • Payment After Incentive: 1,020 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Months to End: 30 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 5,600 km total
  • Available Now: 29,760 km/year (2,480 per month)
See all Details
CAD/month x 34 months
2014 Mazda GS (ID: #50030)
364
Surrey, BC
2014 Mazda

GS Automatique 2WD

Payment Details
  • Current Payment: 364 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 13,150 CAD
  • Months to End: 34 months (Feb, 2027)
Vehicle Status
  • Contract Allowance: 48,000 km/year
  • Current Odometer: 106,000 km total
  • Available Now: 30,353 km/year (2,529 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details