Payment Analysis
1,695.58CAD/monthin Vancouver, BC
- 1,695.58 CAD/month
- 782.58 CAD/bi-weekly
- 391.29 CAD/week
- 20,346.96 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,899.05 CAD/month
- 876.48 CAD/bi-weekly
- 438.24 CAD/week
- 22,788.60 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
Not yet Available
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
99,956 CAD
- Total Vehicle Debt: 139,041 CAD
- Paid so Far: 54,085 CAD (38% Paid)
- Remaining Lease Payments: 16,956 CAD
- Residual Value: 68,000 CAD
- Required Payment: 15,000 CAD
Vehicle Debt & Value
Paid so far: 54,085 CAD Total Vehicle Value: 139,041 CAD
Vehicle Debt Breakdown
Downpayment: 10,000 CAD Remaining Term: 16,956 CAD
Term Paid so Far: 44,085 CAD Residual Value: 68,000 CAD
Cost to Own
Already Paid: 54,085 CAD (38%)
Required Payment: 15,000 CAD (10%)Buyout Price Today: 99,956 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: 99,956 CAD
- 4.9%Interest Rate x 48 months
- 2,297 CAD/month + tax
- Total Payable: 110,275 CAD
- Total Interest: 10,319 CAD
- 8.9%Interest Rate x 48 months
- 2,483 CAD/month + tax
- Total Payable: 119,168 CAD
- Total Interest: 19,212 CAD
- 14.9%Interest Rate x 48 months
- 2,777 CAD/month + tax
- Total Payable: 133,285 CAD
- Total Interest: 33,330 CAD
At the end of the Lease Contract
Residual Value: 68,000 CAD (in 10 months)
- 4.9%Interest Rate x 48 months
- 1,563 CAD/month + tax
- Total Payable: 75,020 CAD
- Total Interest: 7,020 CAD
- 8.9%Interest Rate x 48 months
- 1,689 CAD/month + tax
- Total Payable: 81,070 CAD
- Total Interest: 13,070 CAD
- 14.9%Interest Rate x 48 months
- 1,889 CAD/month + tax
- Total Payable: 90,674 CAD
- Total Interest: 22,674 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)
60.75
- + tax
- + fuel
- + insurance
- 32.24CAD/100km (TODAY without the Cash Incentive)
- 101.73CAD/100km (Original Contract back in Feb, 2022)
Time Analysis
Cost per day: (CAD)
105.06
- + tax
- + insurance
- + km driven & fuel
- 55.75CAD/day (Original Contract back in Feb, 2022)
Remaining Km
Can be driven up to:
1,213.85
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Feb, 2022)
Seller Contact Info
- Name: Ebi Ghayem
- Location: Vancouver, BC
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
I would like to get 15000 back for the down payment I paid and the extra maintenance package which I paid separately
Similar Listings in Vancouver
SAVE ~5,100 CAD
2023 Nissan
Rouge SV Moonroof Automatique AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 19,238 km/year (1,603 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~4,000 CAD
2022 Honda
CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus
Payment Details
- Current Payment: 723 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 698 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 39 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,154 km/year (2,179 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~15,400 CAD
2021 Mercedes-Benz
GLE53 AMG COUPE Automatique AWD
Payment Details
- Current Payment: 1,580 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 1,729 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 12,511 km/year (1,043 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~8,000 CAD
2021 Jeep
4xe Rubicon Automatique AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 804 CAD/month + tax
- Months to End: 15 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 29,600 km/year (2,467 per month)
Deal Special Perks
+ 2,000 cash
2021 Land Rover
Range Rover Sport HSE Diesel Automatique AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,653 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 9 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 19,508 km/year (1,626 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
+ 15,000 cash
2022 Mercedes-Benz
GLS 450 Automatique AWD Premium plus package intelligence package, sport package, Technology package
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.
