Payment Analysis
532.62CAD/monthin Vancouver, BC
- 532.62 CAD/month
- 245.82 CAD/bi-weekly
- 122.91 CAD/week
- 6,391.44 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 596.53 CAD/month
- 275.32 CAD/bi-weekly
- 137.66 CAD/week
- 7,158.41 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:
6,774 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz GLB 250 4MATIC Automatic AWD Premium Package, 7 seat, Navigation Package, Park assist, 360 camera, heated steering wheel
- for 12 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 999 |
|---|---|
| This Contract (CAD/month) | 533 |
| Monthly Difference | 467 CAD/month |
| Remaining Term | x 22 months |
| Total Monthly Difference | = 10,274 CAD |
| - Required Payment** (CAD) | - 3,500 |
| Total Savings (CAD) | = 6,774 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
45,368 CAD
- Total Vehicle Debt: 62,118 CAD
- Paid so Far: 20,250 CAD (32% Paid)
- Remaining Lease Payments: 11,718 CAD
- Residual Value: 30,150 CAD
- Required Payment: 3,500 CAD
Vehicle Debt & Value
Paid so far: 20,250 CAD Total Vehicle Value: 62,118 CAD
Vehicle Debt Breakdown
Downpayment: 8,000 CAD Remaining Term: 11,718 CAD
Term Paid so Far: 12,250 CAD Residual Value: 30,150 CAD
Cost to Own
Already Paid: 20,250 CAD (32%)
Required Payment: 3,500 CAD (5%)Buyout Price Today: 45,368 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: 45,368 CAD
- 4.9%Interest Rate x 48 months
- 1,043 CAD/month + tax
- Total Payable: 50,052 CAD
- Total Interest: 4,683 CAD
- 8.9%Interest Rate x 48 months
- 1,127 CAD/month + tax
- Total Payable: 54,088 CAD
- Total Interest: 8,720 CAD
- 14.9%Interest Rate x 48 months
- 1,260 CAD/month + tax
- Total Payable: 60,496 CAD
- Total Interest: 15,128 CAD
At the end of the Lease Contract
Residual Value: 30,150 CAD (in 22 months)
- 4.9%Interest Rate x 48 months
- 693 CAD/month + tax
- Total Payable: 33,263 CAD
- Total Interest: 3,113 CAD
- 8.9%Interest Rate x 48 months
- 749 CAD/month + tax
- Total Payable: 35,945 CAD
- Total Interest: 5,795 CAD
- 14.9%Interest Rate x 48 months
- 838 CAD/month + tax
- Total Payable: 40,204 CAD
- Total Interest: 10,053 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)
27.42
- + tax
- + fuel
- + insurance
- 21.11CAD/100km (TODAY without the Cash Incentive)
- 35.51CAD/100km (Original Contract back in Mar, 2020)
Time Analysis
Cost per day: (CAD)
22.74
- + tax
- + insurance
- + km driven & fuel
- 17.51CAD/day (Original Contract back in Mar, 2020)
Remaining Km
Can be driven up to:
582.17
- km/week
- without any
- additional costs
- 346.15km/week (Contract Original back in Mar, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~20,100 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: 787 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 26 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 19,754 km/year (1,646 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 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: 1,033 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 30 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 16,270 km/year (1,356 per month)
- Excess Km Cost: 0.40 CAD/km
+ 500 cash
2025 Volvo
T8 Recharge Automatique AWD
Payment Details
- Current Payment: 1,275 CAD/month + tax
- Required Payment: 500 CAD
- Payment Including Incentive: 1,307 CAD/month + tax
- Original Downpayment: 4,138 CAD
- Residual Value: 70,336 CAD
- Months to End: 16 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,900 km total
- Available Now: 13,575 km/year (1,131 per month)
- Excess Km Cost: 0.20 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: 23 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 25,700 km total
- Available Now: 19,983 km/year (1,665 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: 613 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 19 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 24,976 km/year (2,081 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: 24 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 36,500 km/year (3,042 per month)
