Payment Analysis
604.00CAD/monthin Vancouver, BC
- 604.00 CAD/month
- 278.77 CAD/bi-weekly
- 139.38 CAD/week
- 7,248.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 676.48 CAD/month
- 312.22 CAD/bi-weekly
- 156.11 CAD/week
- 8,117.76 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:
35,814 ~ 36,714 CAD
compared to leasing a BRAND NEW:
- BMW 530i xDrive w/ Premium Enhanced Pack + M Package (for a total of 24K of options)
- for 39 months
- in B.C.
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,458 |
|---|---|
| This Contract (CAD/month) | 604 |
| Monthly Difference | 854 CAD/month |
| Remaining Term | x 41 months |
| Total Monthly Difference | = 35,014 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 35,814 ~ 36,714 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
60,507 CAD
- Total Vehicle Debt: 89,706 CAD
- Paid so Far: 29,199 CAD (32% Paid)
- Remaining Lease Payments: 24,764 CAD
- Residual Value: 35,743 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 29,199 CAD Total Vehicle Value: 89,706 CAD
Vehicle Debt Breakdown
Downpayment: 24,971 CAD Remaining Term: 24,764 CAD
Term Paid so Far: 4,228 CAD Residual Value: 35,743 CAD
Cost to Own
Already Paid: 29,199 CAD (32%)
Cash Incentive: 0 CAD Buyout Price Today: 60,507 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: 60,507 CAD
- 4.9%Interest Rate x 48 months
- 1,391 CAD/month + tax
- Total Payable: 66,753 CAD
- Total Interest: 6,246 CAD
- 8.9%Interest Rate x 48 months
- 1,503 CAD/month + tax
- Total Payable: 72,137 CAD
- Total Interest: 11,630 CAD
- 14.9%Interest Rate x 48 months
- 1,681 CAD/month + tax
- Total Payable: 80,683 CAD
- Total Interest: 20,176 CAD
At the end of the Lease Contract
Residual Value: 35,743 CAD (in 41 months)
- 4.9%Interest Rate x 48 months
- 822 CAD/month + tax
- Total Payable: 39,433 CAD
- Total Interest: 3,690 CAD
- 8.9%Interest Rate x 48 months
- 888 CAD/month + tax
- Total Payable: 42,613 CAD
- Total Interest: 6,870 CAD
- 14.9%Interest Rate x 48 months
- 993 CAD/month + tax
- Total Payable: 47,661 CAD
- Total Interest: 11,918 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)
45.86
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
19.86
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
303.94
- km/week
- without any
- additional costs
Similar Listings in Vancouver
+ 5,000 cash
2023 BMW
eDrive 40 Manuelle AWD
Payment Details
- Current Payment: 1,395 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 1,038 CAD/month + tax
- Original Downpayment: 5,715 CAD
- Residual Value: 33,881 CAD
- Months to End: 14 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 57,423 km total
- Available Now: 33,066 km/year (2,756 per month)
- Excess Km Cost: 0.15 CAD/km
2022 BMW
i4 edrive40 Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,287 CAD/month + tax
- Residual Value: 36,687 CAD
- Months to End: 6 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 52,000 km/year (4,333 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
2025 KIA
k4 Automatique 2WD
Payment Details
- Current Payment: 530 CAD/month + tax
- Months to End: 52 months (Apr, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,000 km total
- Available Now: 22,615 km/year (1,885 per month)
+ 3,050 cash
2023 Mazda
CX-5 Automatique AWD GT Sport Design
Payment Details
- Current Payment: 594 CAD/month + tax
- Cash Incentive: 3,050 CAD
- Payment After Incentive: 391 CAD/month + tax
- Residual Value: 23,730 CAD
- Months to End: 15 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 39,733 km/year (3,311 per month)
- Excess Km Cost: 0.08 CAD/km
+ 500 cash
2023 Polestar
Polestar 2 Automatique AWD Plus
Payment Details
- Current Payment: 1,306 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,261 CAD/month + tax
- Months to End: 11 months (Nov, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,750 km total
- Available Now: 29,727 km/year (2,477 per month)
- Please note that this contract ends in less than a year.
+ 2,500 cash
2023 Audi
A4 Technik Automatique AWD Black Competition Package
Payment Details
- Current Payment: 855 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 1,003 CAD/month + tax
- Residual Value: 26,906 CAD
- Months to End: 17 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,350 km total
- Available Now: 30,812 km/year (2,568 per month)
- Excess Km Cost: 0.25 CAD/km
