Payment Analysis
692.15CAD/monthin Burnaby, BC
- 692.15 CAD/month
- 319.45 CAD/bi-weekly
- 159.73 CAD/week
- 8,305.80 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 775.21 CAD/month
- 357.79 CAD/bi-weekly
- 178.89 CAD/week
- 9,302.50 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:
-2,984 ~ -2,084 CAD
compared to leasing a BRAND NEW:
- Audi 45 TFSI quattro Technik Tiptronic w/ Advanced Driver Assistance Package ($ 750.00) + S line Sport Package ($ 1,150.00) +
- for 24 months
- in BC
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 1,268 |
|---|---|
| This Contract (CAD/month) | 692 |
| Monthly Difference | 576 CAD/month |
| Remaining Term | x 16 months |
| Total Monthly Difference | = 9,216 CAD |
| - Required Payment** (CAD) | - 13,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = -2,984 ~ -2,084 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
49,835 CAD
- Total Vehicle Debt: 64,603 CAD
- Paid so Far: 27,769 CAD (42% Paid)
- Remaining Lease Payments: 11,074 CAD
- Residual Value: 25,760 CAD
- Required Payment: 13,000 CAD
Vehicle Debt & Value
Paid so far: 27,769 CAD Total Vehicle Value: 64,603 CAD
Vehicle Debt Breakdown
Downpayment: 5,620 CAD Remaining Term: 11,074 CAD
Term Paid so Far: 22,149 CAD Residual Value: 25,760 CAD
Cost to Own
Already Paid: 27,769 CAD (42%)
Required Payment: 13,000 CAD (20%)Buyout Price Today: 49,835 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: 49,835 CAD
- 4.9%Interest Rate x 48 months
- 1,145 CAD/month + tax
- Total Payable: 54,979 CAD
- Total Interest: 5,145 CAD
- 8.9%Interest Rate x 48 months
- 1,238 CAD/month + tax
- Total Payable: 59,413 CAD
- Total Interest: 9,578 CAD
- 14.9%Interest Rate x 48 months
- 1,384 CAD/month + tax
- Total Payable: 66,452 CAD
- Total Interest: 16,617 CAD
At the end of the Lease Contract
Residual Value: 25,760 CAD (in 16 months)
- 4.9%Interest Rate x 48 months
- 592 CAD/month + tax
- Total Payable: 28,419 CAD
- Total Interest: 2,659 CAD
- 8.9%Interest Rate x 48 months
- 640 CAD/month + tax
- Total Payable: 30,711 CAD
- Total Interest: 4,951 CAD
- 14.9%Interest Rate x 48 months
- 716 CAD/month + tax
- Total Payable: 34,350 CAD
- Total Interest: 8,590 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)
39.47
- + tax
- + fuel
- + insurance
- 18.15CAD/100km (TODAY without the Cash Incentive)
- 41.53CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
49.47
- + tax
- + insurance
- + km driven & fuel
- 22.76CAD/day (Original Contract back in Oct, 2020)
Remaining Km
Can be driven up to:
879.81
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Oct, 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: 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: 790 CAD/month + tax
- Original Downpayment: 5,250 CAD
- Residual Value: 32,935 CAD
- Months to End: 28 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 24,441 km total
- Available Now: 32,382 km/year (2,699 per month)
- Excess Km Cost: 0.15 CAD/km
+ 4,000 cash
CAD/month x 29 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: 752 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 29 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 19,140 km/year (1,595 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: 1,000 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 25 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 19,524 km/year (1,627 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)
