Payment Analysis
1,117.53CAD/monthin Vancouver, BC
- 1,117.53 CAD/month
- 515.78 CAD/bi-weekly
- 257.89 CAD/week
- 13,410.36 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,251.63 CAD/month
- 577.68 CAD/bi-weekly
- 288.84 CAD/week
- 15,019.60 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:
12,974 CAD
compared to leasing a BRAND NEW:
- BMW X5 xDrive40i Manual AWD
- for 24 months
- in BC
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,616 |
|---|---|
| This Contract (CAD/month) | 1,118 |
| Monthly Difference | 499 CAD/month |
| Remaining Term | x 26 months |
| Total Monthly Difference | = 12,974 CAD |
| Total Savings (CAD) | = 12,974 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
68,041 CAD
- Total Vehicle Debt: 92,626 CAD
- Paid so Far: 24,586 CAD (26% Paid)
- Remaining Lease Payments: 29,056 CAD
- Residual Value: 38,985 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 24,586 CAD Total Vehicle Value: 92,626 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 29,056 CAD
Term Paid so Far: 24,586 CAD Residual Value: 38,985 CAD
Cost to Own
Already Paid: 24,586 CAD (26%)
Cash Incentive: 0 CAD Buyout Price Today: 68,041 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: 68,041 CAD
- 4.9%Interest Rate x 48 months
- 1,564 CAD/month + tax
- Total Payable: 75,065 CAD
- Total Interest: 7,024 CAD
- 8.9%Interest Rate x 48 months
- 1,690 CAD/month + tax
- Total Payable: 81,118 CAD
- Total Interest: 13,078 CAD
- 14.9%Interest Rate x 48 months
- 1,890 CAD/month + tax
- Total Payable: 90,729 CAD
- Total Interest: 22,688 CAD
At the end of the Lease Contract
Residual Value: 38,985 CAD (in 26 months)
- 4.9%Interest Rate x 48 months
- 896 CAD/month + tax
- Total Payable: 43,010 CAD
- Total Interest: 4,025 CAD
- 8.9%Interest Rate x 48 months
- 968 CAD/month + tax
- Total Payable: 46,478 CAD
- Total Interest: 7,493 CAD
- 14.9%Interest Rate x 48 months
- 1,083 CAD/month + tax
- Total Payable: 51,984 CAD
- Total Interest: 12,999 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)
156.97
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
36.74
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
164.29
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 4,000 cash
CAD/month x 31 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: 761 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 31 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 17,905 km/year (1,492 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: 1,014 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 27 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 18,078 km/year (1,507 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: 20 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 25,700 km total
- Available Now: 22,980 km/year (1,915 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: 592 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 16 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 29,660 km/year (2,472 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)
SAVE ~1,400 CAD
2023 Nissan
Rouge SV Moonroof Automatique AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 1 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 404,000 km/year (33,667 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
