Payment Analysis

778.98CAD/monthin Vancouver, BC
    Before Taxes:
  • 778.98 CAD/month
  • 359.53 CAD/bi-weekly
  • 179.76 CAD/week
  • 9,347.76 CAD/year
Incl. B.C. Taxes (12%):
  • 872.46 CAD/month
  • 402.67 CAD/bi-weekly
  • 201.34 CAD/week
  • 10,469.49 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: 3,635 ~ 4,035 CAD

compared to leasing a BRAND NEW:

  • Ford Focus RS w/ 2.3L EcoBoost® Engine & 6-speed manual transmission
  • for 48 months
  • in B.C.
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 967
This Contract (CAD/month) 779
Monthly Difference 189 CAD/month
Remaining Term x 15 months
Total Monthly Difference = 2,835 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 3,635 ~ 4,035

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 31,815 CAD
  • Total Vehicle Debt: 66,869 CAD
  • Paid so Far: 35,054 CAD (52% Paid)
  • Remaining Lease Payments: 11,685 CAD
  • Residual Value: 20,130 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 35,054 CAD Total Vehicle Value: 66,869 CAD
52% Paid
48%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 11,685 CAD
Term Paid so Far: 35,054 CAD Residual Value: 20,130 CAD
0%
52%
17%
31%
Cost to Own
Already Paid: 35,054 CAD (52%)
Cash Incentive: 0 CAD Buyout Price Today: 31,815 CAD
52% Paid
0%
48%
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: 31,815 CAD

  • 4.9%Interest Rate x 48 months
  • 731 CAD/month + tax
  • Total Payable: 35,099 CAD
  • Total Interest: 3,284 CAD
  • 8.9%Interest Rate x 48 months
  • 790 CAD/month + tax
  • Total Payable: 37,930 CAD
  • Total Interest: 6,115 CAD
  • 14.9%Interest Rate x 48 months
  • 884 CAD/month + tax
  • Total Payable: 42,423 CAD
  • Total Interest: 10,608 CAD

At the end of the Lease Contract

Residual Value: 20,130 CAD (in 15 months)

  • 4.9%Interest Rate x 48 months
  • 463 CAD/month + tax
  • Total Payable: 22,208 CAD
  • Total Interest: 2,078 CAD
  • 8.9%Interest Rate x 48 months
  • 500 CAD/month + tax
  • Total Payable: 23,999 CAD
  • Total Interest: 3,869 CAD
  • 14.9%Interest Rate x 48 months
  • 559 CAD/month + tax
  • Total Payable: 26,842 CAD
  • Total Interest: 6,712 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)
14.61
  • + tax
  • + fuel
  • + insurance
(or 0.15CAD per km)
  • 46.74CAD/100km (Original Contract back in Jan, 2018)
Time Analysis
Cost per day: (CAD)
25.61
  • + tax
  • + insurance
  • + km driven & fuel
(0.22CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,230.77
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Jan, 2018)

Similar Listings in Vancouver

Mazda Lease Takeover in North Vancouver.: 2023 Mazda CX30 Automatic AWD ID:#52017
SAVE ~5,400 CAD
CAD/month x 37 months
2023 Mazda CX30 (ID: #52017)
544
North Vancouver, BC
2023 Mazda

CX30 Automatique AWD GT

Payment Details
  • Current Payment: 544 CAD/month + tax
  • Residual Value: 21,641 CAD
  • Months to End: 37 months (Jun, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 14,500 km total
  • Available Now: 16,054 km/year (1,338 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 6,000 cash
Lease Takeover Temporary Image
CAD/month x 9 months
2022 BMW BMW i4 M50 (ID: #46761)
1,304
Richmond, BC
2022 BMW

BMW i4 M50 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,304 CAD/month + tax
  • Required Payment: 6,000 CAD
  • Payment Including Incentive: 1,971 CAD/month + tax
  • Residual Value: 44,804 CAD
  • Months to End: 9 months (Jul, 2023)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 33,000 km total
  • Available Now: -41,778 km/year (-3,481 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 500 cash
Lease Takeover Temporary Image
CAD/month x 40 months
2022 Nissan SR (ID: #43239)
646
Burnaby
2022 Nissan

SR Automatique 2WD SR AA00 BASE

  • Warranty Complete Term
Payment Details
  • Current Payment: 646 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 633 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 11,709 CAD
  • Months to End: 40 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 882 km total
  • Available Now: 23,335 km/year (1,945 per month)
See all Details
+ More similar deals