Payment Analysis
773.00CAD/monthin Vancouver, BC
- 773.00 CAD/month
- 356.77 CAD/bi-weekly
- 178.38 CAD/week
- 9,276.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 865.76 CAD/month
- 399.58 CAD/bi-weekly
- 199.79 CAD/week
- 10,389.12 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:
9,075 ~ 9,475 CAD
compared to leasing a BRAND NEW:
- BMW 430i xDrive Coupe AWD
- for 24 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,064 |
|---|---|
| This Contract (CAD/month) | 773 |
| Monthly Difference | 291 CAD/month |
| Remaining Term | x 25 months |
| Total Monthly Difference | = 7,275 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 9,075 ~ 9,475 |
| ** "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:
45,030 CAD
- Total Vehicle Debt: 64,799 CAD
- Paid so Far: 18,769 CAD (28% Paid)
- Remaining Lease Payments: 19,325 CAD
- Residual Value: 26,705 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 18,769 CAD Total Vehicle Value: 64,799 CAD
Vehicle Debt Breakdown
Downpayment: 990 CAD Remaining Term: 19,325 CAD
Term Paid so Far: 17,779 CAD Residual Value: 26,705 CAD
Cost to Own
Already Paid: 18,769 CAD (28%)
Cash Incentive: 1,000 CAD Buyout Price Today: 45,030 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: 45,030 CAD
- 4.9%Interest Rate x 48 months
- 1,035 CAD/month + tax
- Total Payable: 49,679 CAD
- Total Interest: 4,649 CAD
- 8.9%Interest Rate x 48 months
- 1,118 CAD/month + tax
- Total Payable: 53,685 CAD
- Total Interest: 8,655 CAD
- 14.9%Interest Rate x 48 months
- 1,251 CAD/month + tax
- Total Payable: 60,045 CAD
- Total Interest: 15,015 CAD
At the end of the Lease Contract
Residual Value: 26,705 CAD (in 25 months)
- 4.9%Interest Rate x 48 months
- 614 CAD/month + tax
- Total Payable: 29,462 CAD
- Total Interest: 2,757 CAD
- 8.9%Interest Rate x 48 months
- 663 CAD/month + tax
- Total Payable: 31,838 CAD
- Total Interest: 5,133 CAD
- 14.9%Interest Rate x 48 months
- 742 CAD/month + tax
- Total Payable: 35,610 CAD
- Total Interest: 8,905 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)
26.82
- + tax
- + fuel
- + insurance
- 28.29CAD/100km (TODAY without the Cash Incentive)
- 46.38CAD/100km (Original Contract back in Aug, 2019)
Time Analysis
Cost per day: (CAD)
24.10
- + tax
- + insurance
- + km driven & fuel
- 25.41CAD/day (Original Contract back in Aug, 2019)
Remaining Km
Can be driven up to:
630.65
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Aug, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 6,000 cash
2021 Mercedes-Benz
C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package
Payment Details
- Current Payment: 1,129 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,729 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 10 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 83,760 km/year (6,980 per month)
- Please note that this contract ends in less than a year.
2024 BMW
X2 M35i Sports Activity Coupe Automatique AWD M Sport Pro + Premium Enhanced Package
Payment Details
- Current Payment: 1,236 CAD/month + tax
- Original Downpayment: 1,431 CAD
- Residual Value: 67,700 CAD
- Months to End: 35 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 3,865 km total
- Available Now: 20,161 km/year (1,680 per month)
2016 Mazda
Mazda3 Automatique 2WD
Payment Details
- Current Payment: 489 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 10,283 CAD
- Months to End: 25 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 86,000 km total
- Available Now: 16,320 km/year (1,360 per month)
2023 BMW
i4 eDrive40 Automatique 2WD M package
Payment Details
- Current Payment: 1,152 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Months to End: 20 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 64,000 km/year
- Current Odometer: 29,946 km total
- Available Now: 135,632 km/year (11,303 per month)
+ 5,000 cash
2023 Audi
Audi R8 V10 Performance Automatique AWD
Payment Details
- Current Payment: 4,938 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 4,759 CAD/month + tax
- Residual Value: 129,735 CAD
- Months to End: 28 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 17,500 km total
- Available Now: 19,929 km/year (1,661 per month)
- Excess Km Cost: 0.90 CAD/km
2023 BMW
430i Automatique AWD M Sport Package Pro, Premium Enhanced Package, Harman Kardon Speakers
Payment Details
- Current Payment: 1,100 CAD/month + tax
- Original Downpayment: 2,400 CAD
- Months to End: 20 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 21,000 km total
- Available Now: 16,200 km/year (1,350 per month)
