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:
4,128 ~ 4,528 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 8 months |
| Total Monthly Difference | = 2,328 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 4,128 ~ 4,528 |
| ** "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:
31,889 CAD
- Total Vehicle Debt: 64,799 CAD
- Paid so Far: 31,910 CAD (49% Paid)
- Remaining Lease Payments: 6,184 CAD
- Residual Value: 26,705 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 31,910 CAD Total Vehicle Value: 64,799 CAD
Vehicle Debt Breakdown
Downpayment: 990 CAD Remaining Term: 6,184 CAD
Term Paid so Far: 30,920 CAD Residual Value: 26,705 CAD
Cost to Own
Already Paid: 31,910 CAD (49%)
Cash Incentive: 1,000 CAD Buyout Price Today: 31,889 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: 31,889 CAD
- 4.9%Interest Rate x 48 months
- 733 CAD/month + tax
- Total Payable: 35,181 CAD
- Total Interest: 3,292 CAD
- 8.9%Interest Rate x 48 months
- 792 CAD/month + tax
- Total Payable: 38,018 CAD
- Total Interest: 6,129 CAD
- 14.9%Interest Rate x 48 months
- 886 CAD/month + tax
- Total Payable: 42,522 CAD
- Total Interest: 10,633 CAD
At the end of the Lease Contract
Residual Value: 26,705 CAD (in 8 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)
7.59
- + tax
- + fuel
- + insurance
- 9.05CAD/100km (TODAY without the Cash Incentive)
- 46.38CAD/100km (Original Contract back in Aug, 2019)
Time Analysis
Cost per day: (CAD)
21.30
- + tax
- + insurance
- + km driven & fuel
- 25.41CAD/day (Original Contract back in Aug, 2019)
Remaining Km
Can be driven up to:
1,970.77
- 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
+ 1,000 cash
SAVE ~5,100 CAD
2023 Audi
A5 Technick Quattro Automatique AWD S Line Competition
Payment Details
- Current Payment: 860 CAD/month + tax
- Required Payment: 1,000 CAD
- Payment Including Incentive: 882 CAD/month + tax
- Residual Value: 30,851 CAD
- Months to End: 44 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,850 km total
- Available Now: 11,495 km/year (958 per month)
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
2023 BMW
M440i Xdrive Automatique AWD
Payment Details
- Current Payment: 1,071 CAD/month + tax
- Original Downpayment: 7,000 CAD
- Residual Value: 48,000 CAD
- Months to End: 39 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 11,000 km total
- Available Now: 21,231 km/year (1,769 per month)
- Excess Km Cost: 0.25 CAD/km
2021 Toyota
GR Supra 3.0 Automatique 2WD
Payment Details
- Current Payment: 802 CAD/month + tax
- Original Downpayment: 9,000 CAD
- Months to End: 35 months (May, 2021)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 17,000 km total
- Available Now: -5,829 km/year (-486 per month)
- Excess Km Cost: 0.15 CAD/km
+ 4,000 cash
2022 Mercedes-Benz
A35 AMG Automatique AWD Brabus
Payment Details
- Current Payment: 1,032 CAD/month + tax
- Required Payment: 4,000 CAD
- Payment Including Incentive: 1,180 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 27 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 9,000 km total
- Available Now: 21,926 km/year (1,827 per month)
+ 1,000 cash
2023 Audi
Audi A5 cabriolet convertible Automatique AWD Full package added
Payment Details
- Current Payment: 1,553 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 1,303 CAD/month + tax
- Original Downpayment: 1,400 CAD
- Months to End: 4 months (Dec, 2023)
Vehicle Status
- Contract Allowance: 64,000 km/year
- Current Odometer: 1,000 km total
- Available Now: 61,000 km/year (5,083 per month)
- Please note that this contract ends in less than a year.
2023 Subaru
WRX Manuelle AWD Sport Tech
Payment Details
- Current Payment: 583 CAD/month + tax
- Residual Value: 32,221 CAD
- Months to End: 13 months (Jun, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,400 km total
- Available Now: 34,708 km/year (2,892 per month)
- Excess Km Cost: 0.10 CAD/km
