Payment Analysis
892.00CAD/monthin Richmond, BC
- 892.00 CAD/month
- 411.69 CAD/bi-weekly
- 205.85 CAD/week
- 10,704.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 999.04 CAD/month
- 461.10 CAD/bi-weekly
- 230.55 CAD/week
- 11,988.48 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:
3,360 ~ 4,660 CAD
compared to leasing a BRAND NEW:
- Audi Q3 45 TFSI q Technik
- for 24 months
- in BC
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 1,052 |
|---|---|
| This Contract (CAD/month) | 892 |
| Monthly Difference | 160 CAD/month |
| Remaining Term | x 11 months |
| Total Monthly Difference | = 1,760 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 3,360 ~ 4,660 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
41,797 CAD
- Total Vehicle Debt: 74,801 CAD
- Paid so Far: 33,004 CAD (44% Paid)
- Remaining Lease Payments: 9,812 CAD
- Residual Value: 31,985 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 33,004 CAD Total Vehicle Value: 74,801 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 9,812 CAD
Term Paid so Far: 33,004 CAD Residual Value: 31,985 CAD
Cost to Own
Already Paid: 33,004 CAD (44%)
Cash Incentive: 0 CAD Buyout Price Today: 41,797 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: 41,797 CAD
- 4.9%Interest Rate x 48 months
- 961 CAD/month + tax
- Total Payable: 46,112 CAD
- Total Interest: 4,315 CAD
- 8.9%Interest Rate x 48 months
- 1,038 CAD/month + tax
- Total Payable: 49,831 CAD
- Total Interest: 8,034 CAD
- 14.9%Interest Rate x 48 months
- 1,161 CAD/month + tax
- Total Payable: 55,734 CAD
- Total Interest: 13,937 CAD
At the end of the Lease Contract
Residual Value: 31,985 CAD (in 11 months)
- 4.9%Interest Rate x 48 months
- 735 CAD/month + tax
- Total Payable: 35,287 CAD
- Total Interest: 3,302 CAD
- 8.9%Interest Rate x 48 months
- 794 CAD/month + tax
- Total Payable: 38,133 CAD
- Total Interest: 6,148 CAD
- 14.9%Interest Rate x 48 months
- 889 CAD/month + tax
- Total Payable: 42,650 CAD
- Total Interest: 10,665 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)
15.42
- + tax
- + fuel
- + insurance
- 53.52CAD/100km (Original Contract back in Nov, 2022)
Time Analysis
Cost per day: (CAD)
29.33
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
1,334.58
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Nov, 2022)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~18,800 CAD
2023 Mercedes-Benz
EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 779 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 24 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 21,400 km/year (1,783 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 4,000 cash
CAD/month x 32 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: 765 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 32 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 17,346 km/year (1,445 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: 1,027 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 29 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 16,831 km/year (1,403 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: 21 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 25,700 km total
- Available Now: 21,886 km/year (1,824 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: 600 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 17 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 27,915 km/year (2,326 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: 23 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 38,087 km/year (3,174 per month)
