Payment Analysis

702.24CAD/monthin Vancouver, BC
    Before Taxes:
  • 702.24 CAD/month
  • 324.11 CAD/bi-weekly
  • 162.06 CAD/week
  • 8,426.88 CAD/year
Incl. B.C. Taxes (12%):
  • 786.51 CAD/month
  • 363.00 CAD/bi-weekly
  • 181.50 CAD/week
  • 9,438.11 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: 5,992 CAD

compared to leasing a BRAND NEW:

  • Volkswagen Atlas Execline
  • for 33 months
  • in British Columbia
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 791
This Contract (CAD/month) 702
Monthly Difference 89 CAD/month
Remaining Term x 28 months
Total Monthly Difference = 2,492 CAD
+ Cash Incentive** (CAD) + 3,500
Total Savings (CAD) = 5,992
** "Cash Incentive" is not just a saving, it is physical money.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 42,433 CAD
  • Total Vehicle Debt: 59,978 CAD
  • Paid so Far: 14,045 CAD (23% Paid)
  • Remaining Lease Payments: 19,663 CAD
  • Residual Value: 26,270 CAD
  • Cash Incentive: 3,500 CAD
Vehicle Debt & Value
Paid so far: 14,045 CAD Total Vehicle Value: 59,978 CAD
23% Paid
77%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 19,663 CAD
Term Paid so Far: 14,045 CAD Residual Value: 26,270 CAD
0%
23%
32%
45%
Cost to Own
Already Paid: 14,045 CAD (23%)
Cash Incentive: 3,500 CAD Buyout Price Today: 42,433 CAD
23% Paid
5%
72%
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: 42,433 CAD

  • 4.9%Interest Rate x 48 months
  • 975 CAD/month + tax
  • Total Payable: 46,813 CAD
  • Total Interest: 4,380 CAD
  • 8.9%Interest Rate x 48 months
  • 1,054 CAD/month + tax
  • Total Payable: 50,588 CAD
  • Total Interest: 8,156 CAD
  • 14.9%Interest Rate x 48 months
  • 1,179 CAD/month + tax
  • Total Payable: 56,582 CAD
  • Total Interest: 14,149 CAD

At the end of the Lease Contract

Residual Value: 26,270 CAD (in 28 months)

  • 4.9%Interest Rate x 48 months
  • 604 CAD/month + tax
  • Total Payable: 28,982 CAD
  • Total Interest: 2,712 CAD
  • 8.9%Interest Rate x 48 months
  • 652 CAD/month + tax
  • Total Payable: 31,319 CAD
  • Total Interest: 5,049 CAD
  • 14.9%Interest Rate x 48 months
  • 730 CAD/month + tax
  • Total Payable: 35,030 CAD
  • Total Interest: 8,760 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)
36.73
  • + tax
  • + fuel
  • + insurance
(inlcuding the 3,500CAD incentive)
  • 44.69CAD/100km (TODAY without the Cash Incentive)
  • 52.67CAD/100km (Original Contract back in Nov, 2017)
Time Analysis
Cost per day: (CAD)
18.98
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 3,500CAD incentive)
  • 23.09CAD/day (Original Contract back in Nov, 2017)
Remaining Km
Can be driven up to:
362.64
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 307.69km/week (Contract Original back in Nov, 2017)

Similar Listings in Vancouver

+ 7,000 cash
SAVE ~15,900 CAD
CAD/month x 48 months
2021 Mercedes-Benz GLE53 AMG COUPE (ID: #49304)
1,580
Delta, BC
2021 Mercedes-Benz

GLE53 AMG COUPE Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,580 CAD/month + tax
  • Required Payment: 7,000 CAD
  • Payment Including Incentive: 1,725 CAD/month + tax
  • Original Downpayment: 15,000 CAD
  • Residual Value: 32,000 CAD
  • Months to End: 48 months (Apr, 2028)
Vehicle Status
  • Contract Allowance: 20,400 km/year
  • Current Odometer: 53,000 km total
  • Available Now: 12,250 km/year (1,021 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Down Payment
  • 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
+ 2,000 cash
SAVE ~8,200 CAD
CAD/month x 16 months
2021 Jeep 4xe Rubicon (ID: #51320)
937
Vancouver, BC
2021 Jeep

4xe Rubicon Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 937 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 812 CAD/month + tax
  • Months to End: 16 months (Jul, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 27,750 km/year (2,313 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 2,000 cash
CAD/month x 10 months
2021 Land Rover Range Rover Sport HSE Diesel (ID: #48703)
1,875
Vancouver, BC
2021 Land Rover

Range Rover Sport HSE Diesel Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,875 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 1,675 CAD/month + tax
  • Residual Value: 56,011 CAD
  • Months to End: 10 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 27,369 km total
  • Available Now: 17,557 km/year (1,463 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.25 CAD/km
See all Details
+ 15,000 cash
CAD/month x 10 months
2022 Mercedes-Benz GLS 450 (ID: #40947)
1,695
RICHMOND, BC
2022 Mercedes-Benz

GLS 450 Automatique AWD Premium plus package intelligence package, sport package, Technology package

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,695 CAD/month + tax
  • Required Payment: 15,000 CAD
  • Payment Including Incentive: 3,195 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 68,000 CAD
  • Months to End: 10 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,000 km total
  • Available Now: 57,600 km/year (4,800 per month)
  • Please note that this contract ends in less than a year.
See all Details
+ 15,000 cash
CAD/month x 10 months
2022 Mercedes-Benz GLS 450 (ID: #42861)
1,696
Vancouver, BC
2022 Mercedes-Benz

GLS 450 Automatique AWD Intelligent Drive package, premium package, sport package, technology package, omission of front climate control cup holder, windshield heater

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,696 CAD/month + tax
  • Required Payment: 15,000 CAD
  • Payment Including Incentive: 3,196 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 68,000 CAD
  • Months to End: 10 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 7,400 km total
  • Available Now: 63,120 km/year (5,260 per month)
  • Please note that this contract ends in less than a year.
See all Details
+ 1,000 cash
CAD/month x 31 months
2021 Infiniti QX50 Sensory AWD (ID: #43817)
740
Burnaby, BC
2021 Infiniti

QX50 Sensory AWD Automatique AWD

Payment Details
  • Current Payment: 740 CAD/month + tax
  • Required Payment: 1,000 CAD
  • Payment Including Incentive: 772 CAD/month + tax
  • Residual Value: 19,358 CAD
  • Months to End: 31 months (Nov, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,800 km total
  • Available Now: 33,755 km/year (2,813 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details