Payment Analysis
694.63CAD/monthin Richmond, BC
- 694.63 CAD/month
- 320.60 CAD/bi-weekly
- 160.30 CAD/week
- 8,335.56 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 777.99 CAD/month
- 359.07 CAD/bi-weekly
- 179.54 CAD/week
- 9,335.83 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:
5,180 ~ 6,080 CAD
compared to leasing a BRAND NEW:
- BMW 330i xDrive Sedan
- for 24 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 913 |
|---|---|
| This Contract (CAD/month) | 695 |
| Monthly Difference | 219 CAD/month |
| Remaining Term | x 20 months |
| Total Monthly Difference | = 4,380 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,180 ~ 6,080 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
39,662 CAD
- Total Vehicle Debt: 55,776 CAD
- Paid so Far: 16,114 CAD (28% Paid)
- Remaining Lease Payments: 13,893 CAD
- Residual Value: 25,770 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 16,114 CAD Total Vehicle Value: 55,776 CAD
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 13,893 CAD
Term Paid so Far: 11,114 CAD Residual Value: 25,770 CAD
Cost to Own
Already Paid: 16,114 CAD (28%)
Cash Incentive: 0 CAD Buyout Price Today: 39,662 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: 39,662 CAD
- 4.9%Interest Rate x 48 months
- 912 CAD/month + tax
- Total Payable: 43,757 CAD
- Total Interest: 4,094 CAD
- 8.9%Interest Rate x 48 months
- 985 CAD/month + tax
- Total Payable: 47,285 CAD
- Total Interest: 7,623 CAD
- 14.9%Interest Rate x 48 months
- 1,102 CAD/month + tax
- Total Payable: 52,887 CAD
- Total Interest: 13,225 CAD
At the end of the Lease Contract
Residual Value: 25,770 CAD (in 20 months)
- 4.9%Interest Rate x 48 months
- 592 CAD/month + tax
- Total Payable: 28,430 CAD
- Total Interest: 2,660 CAD
- 8.9%Interest Rate x 48 months
- 640 CAD/month + tax
- Total Payable: 30,723 CAD
- Total Interest: 4,953 CAD
- 14.9%Interest Rate x 48 months
- 716 CAD/month + tax
- Total Payable: 34,362 CAD
- Total Interest: 8,593 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)
35.68
- + tax
- + fuel
- + insurance
- 52.10CAD/100km (Original Contract back in Mar, 2021)
Time Analysis
Cost per day: (CAD)
22.84
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
449.32
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Mar, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 1,000 cash
SAVE ~2,900 CAD
2023 Hyundai
Elantra N-Line Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 599 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 559 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 25 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 31,123 km/year (2,594 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
2021 Volvo
V60 Cross Country T5 AWD Automatique AWD
Payment Details
- Current Payment: 544 CAD/month + tax
- Residual Value: 30,068 CAD
- Months to End: 2 months (Oct, 2025)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 60,204 km total
- Available Now: 22,776 km/year (1,898 per month)
- Please note that this contract ends in less than a year.
2022 Land Rover
DEFENDER D110 X P400 Automatique AWD w/ Warranty Complete Term
Payment Details
- Current Payment: 1,938 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 66,664 CAD
- Months to End: 2 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,688 km total
- Available Now: 325,872 km/year (27,156 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
SAVE ~-4,900 CAD
2022 BMW
530e Automatique 2WD M Package
Payment Details
- Current Payment: 795 CAD/month + tax
- Original Downpayment: 5,681 CAD
- Residual Value: 18,530 CAD
- Months to End: 43 months (Aug, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 62,000 km total
- Available Now: 7,349 km/year (612 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
2024 Nissan
SR Automatique 2WD
Payment Details
- Current Payment: 281 CAD/month + tax
- Residual Value: 18,550 CAD
- Months to End: 23 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 29,217 km/year (2,435 per month)
2024 Toyota
SE AWD Automatique AWD
Payment Details
- Current Payment: 450 CAD/month + tax
- Months to End: 39 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 22,000 km/year
- Current Odometer: 11,000 km total
- Available Now: 30,462 km/year (2,538 per month)
