Payment Analysis
1,100.00CAD/monthin Vancouver, BC
- 1,100.00 CAD/month
- 507.69 CAD/bi-weekly
- 253.85 CAD/week
- 13,200.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,232.00 CAD/month
- 568.62 CAD/bi-weekly
- 284.31 CAD/week
- 14,784.00 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:
12,933 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz GLE 450 4MATIC SUV AWD
- for 24 months
- in BC
- $0 down payment
- 18,000 km/year
| Leasing New (CAD/month) | 1,579 |
|---|---|
| This Contract (CAD/month) | 1,100 |
| Monthly Difference | 479 CAD/month |
| Remaining Term | x 27 months |
| Total Monthly Difference | = 12,933 CAD |
| Total Savings (CAD) | = 12,933 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
74,200 CAD
- Total Vehicle Debt: 102,100 CAD
- Paid so Far: 27,900 CAD (27% Paid)
- Remaining Lease Payments: 29,700 CAD
- Residual Value: 44,500 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 27,900 CAD Total Vehicle Value: 102,100 CAD
Vehicle Debt Breakdown
Downpayment: 7,000 CAD Remaining Term: 29,700 CAD
Term Paid so Far: 20,900 CAD Residual Value: 44,500 CAD
Cost to Own
Already Paid: 27,900 CAD (27%)
Cash Incentive: 0 CAD Buyout Price Today: 74,200 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: 74,200 CAD
- 4.9%Interest Rate x 48 months
- 1,705 CAD/month + tax
- Total Payable: 81,860 CAD
- Total Interest: 7,660 CAD
- 8.9%Interest Rate x 48 months
- 1,843 CAD/month + tax
- Total Payable: 88,462 CAD
- Total Interest: 14,262 CAD
- 14.9%Interest Rate x 48 months
- 2,061 CAD/month + tax
- Total Payable: 98,942 CAD
- Total Interest: 24,742 CAD
At the end of the Lease Contract
Residual Value: 44,500 CAD (in 27 months)
- 4.9%Interest Rate x 48 months
- 1,023 CAD/month + tax
- Total Payable: 49,094 CAD
- Total Interest: 4,594 CAD
- 8.9%Interest Rate x 48 months
- 1,105 CAD/month + tax
- Total Payable: 53,053 CAD
- Total Interest: 8,553 CAD
- 14.9%Interest Rate x 48 months
- 1,236 CAD/month + tax
- Total Payable: 59,338 CAD
- Total Interest: 14,838 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)
69.61
- + tax
- + fuel
- + insurance
- 94.29CAD/100km (Original Contract back in Aug, 2020)
Time Analysis
Cost per day: (CAD)
36.16
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
364.67
- km/week
- without any
- additional costs
- 269.23km/week (Contract Original back in Aug, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 899 cash
2022 Ford
Escape PH EV Manuelle 2WD
Payment Details
- Current Payment: 392 CAD/month + tax
- Cash Incentive: 899 CAD
- Payment After Incentive: 361 CAD/month + tax
- Residual Value: 16,710 CAD
- Months to End: 29 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,500 km total
- Available Now: 16,759 km/year (1,397 per month)
+ 4,000 cash
CAD/month x 23 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: 716 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 23 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 24,133 km/year (2,011 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: 937 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 19 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 25,690 km/year (2,141 per month)
- Excess Km Cost: 0.40 CAD/km
2026 Mazda
CX-5 GT Premium Automatique AWD + Panoramic Roof + Protection Plan + Maintenance
Payment Details
- Current Payment: 738 CAD/month + tax
- Residual Value: 27,019 CAD
- Months to End: 42 months (Mar, 2030)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,080 km total
- Available Now: 16,739 km/year (1,395 per month)
- Excess Km Cost: 0.10 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: 461 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 8 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 59,319 km/year (4,943 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
+ 2,000 cash
2026 Toyota
Rav4 XSE Technology Pkg. Automatique AWD Ceramic coating
Payment Details
- Current Payment: 835 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 894 CAD/month + tax
- Residual Value: 33,043 CAD
- Months to End: 34 months (Jul, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 17,000 km total
- Available Now: 21,529 km/year (1,794 per month)
