Payment Analysis
635.70CAD/monthin Vancouver, BC
- 635.70 CAD/month
- 293.40 CAD/bi-weekly
- 146.70 CAD/week
- 7,628.40 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 711.98 CAD/month
- 328.61 CAD/bi-weekly
- 164.30 CAD/week
- 8,543.81 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:
5,440 ~ 6,340 CAD
compared to leasing a BRAND NEW:
- MINI COOPER COUNTRYMAN ALL4 AWD
- for 24 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 765 |
|---|---|
| This Contract (CAD/month) | 636 |
| Monthly Difference | 130 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = 3,640 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,440 ~ 6,340 |
| ** "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:
36,828 CAD
- Total Vehicle Debt: 46,321 CAD
- Paid so Far: 8,493 CAD (18% Paid)
- Remaining Lease Payments: 17,800 CAD
- Residual Value: 20,029 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 8,493 CAD Total Vehicle Value: 46,321 CAD
Vehicle Debt Breakdown
Downpayment: 1,500 CAD Remaining Term: 17,800 CAD
Term Paid so Far: 6,993 CAD Residual Value: 20,029 CAD
Cost to Own
Already Paid: 8,493 CAD (18%)
Cash Incentive: 1,000 CAD Buyout Price Today: 36,828 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: 36,828 CAD
- 4.9%Interest Rate x 48 months
- 846 CAD/month + tax
- Total Payable: 40,630 CAD
- Total Interest: 3,802 CAD
- 8.9%Interest Rate x 48 months
- 915 CAD/month + tax
- Total Payable: 43,907 CAD
- Total Interest: 7,079 CAD
- 14.9%Interest Rate x 48 months
- 1,023 CAD/month + tax
- Total Payable: 49,108 CAD
- Total Interest: 12,280 CAD
At the end of the Lease Contract
Residual Value: 20,029 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 460 CAD/month + tax
- Total Payable: 22,096 CAD
- Total Interest: 2,068 CAD
- 8.9%Interest Rate x 48 months
- 497 CAD/month + tax
- Total Payable: 23,878 CAD
- Total Interest: 3,850 CAD
- 14.9%Interest Rate x 48 months
- 556 CAD/month + tax
- Total Payable: 26,707 CAD
- Total Interest: 6,678 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)
34.85
- + tax
- + fuel
- + insurance
- 36.93CAD/100km (TODAY without the Cash Incentive)
- 38.14CAD/100km (Original Contract back in May, 2020)
Time Analysis
Cost per day: (CAD)
19.73
- + tax
- + insurance
- + km driven & fuel
- 20.90CAD/day (Original Contract back in May, 2020)
Remaining Km
Can be driven up to:
397.27
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in May, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~18,800 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: 779 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 24 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 21,400 km/year (1,783 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 4,000 cash
CAD/month x 32 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: 765 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 32 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 17,346 km/year (1,445 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: 1,021 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 28 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 17,433 km/year (1,453 per month)
- Excess Km Cost: 0.40 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: 21 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 25,700 km total
- Available Now: 21,886 km/year (1,824 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: 600 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 17 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 27,915 km/year (2,326 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: 22 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 39,818 km/year (3,318 per month)
