Payment Analysis
1,459.00CAD/monthin Coquitlam, BC
- 1,459.00 CAD/month
- 673.38 CAD/bi-weekly
- 336.69 CAD/week
- 17,508.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,634.08 CAD/month
- 754.19 CAD/bi-weekly
- 377.10 CAD/week
- 19,608.96 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:
2,220 ~ 2,620 CAD
compared to leasing a BRAND NEW:
- LAND ROVER DEFENDER DEFENDER 110X-DYNAMIC SEP400 AWD AUTOMATIC
- for 39 months
- in BC
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,451 |
|---|---|
| This Contract (CAD/month) | 1,459 |
| Monthly Difference | -8 CAD/month |
| Remaining Term | x 10 months |
| Total Monthly Difference | = -80 CAD |
| + Cash Incentive** (CAD) | + 1,500 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 2,220 ~ 2,620 |
| ** "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:
66,176 CAD
- Total Vehicle Debt: 123,118 CAD
- Paid so Far: 55,442 CAD (45% Paid)
- Remaining Lease Payments: 14,590 CAD
- Residual Value: 53,086 CAD
- Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 55,442 CAD Total Vehicle Value: 123,118 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 14,590 CAD
Term Paid so Far: 55,442 CAD Residual Value: 53,086 CAD
Cost to Own
Already Paid: 55,442 CAD (45%)
Cash Incentive: 1,500 CAD Buyout Price Today: 66,176 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: 66,176 CAD
- 4.9%Interest Rate x 48 months
- 1,521 CAD/month + tax
- Total Payable: 73,008 CAD
- Total Interest: 6,832 CAD
- 8.9%Interest Rate x 48 months
- 1,644 CAD/month + tax
- Total Payable: 78,895 CAD
- Total Interest: 12,719 CAD
- 14.9%Interest Rate x 48 months
- 1,838 CAD/month + tax
- Total Payable: 88,242 CAD
- Total Interest: 22,066 CAD
At the end of the Lease Contract
Residual Value: 53,086 CAD (in 10 months)
- 4.9%Interest Rate x 48 months
- 1,220 CAD/month + tax
- Total Payable: 58,566 CAD
- Total Interest: 5,480 CAD
- 8.9%Interest Rate x 48 months
- 1,319 CAD/month + tax
- Total Payable: 63,289 CAD
- Total Interest: 10,203 CAD
- 14.9%Interest Rate x 48 months
- 1,475 CAD/month + tax
- Total Payable: 70,787 CAD
- Total Interest: 17,701 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)
23.17
- + tax
- + fuel
- + insurance
- 25.82CAD/100km (TODAY without the Cash Incentive)
- 109.43CAD/100km (Original Contract back in Apr, 2021)
Time Analysis
Cost per day: (CAD)
43.04
- + tax
- + insurance
- + km driven & fuel
- 47.97CAD/day (Original Contract back in Apr, 2021)
Remaining Km
Can be driven up to:
1,303.85
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Apr, 2021)
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: 366 CAD/month + tax
- Residual Value: 16,710 CAD
- Months to End: 35 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,500 km total
- Available Now: 13,886 km/year (1,157 per month)
+ 2,000 cash
2024 Tesla
Model Y Automatique AWD
Payment Details
- Current Payment: 861 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 792 CAD/month + tax
- Original Downpayment: 5,250 CAD
- Residual Value: 32,935 CAD
- Months to End: 29 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 24,441 km total
- Available Now: 31,266 km/year (2,605 per month)
- Excess Km Cost: 0.15 CAD/km
+ 4,000 cash
CAD/month x 30 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: 757 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 30 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 18,502 km/year (1,542 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: 1,007 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 26 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 18,774 km/year (1,564 per month)
- Excess Km Cost: 0.40 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: 574 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 14 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 33,897 km/year (2,825 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: 20 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 43,800 km/year (3,650 per month)
