Payment Analysis

869.53CAD/monthin Vancouver
    Before Taxes:
  • 869.53 CAD/month
  • 401.32 CAD/bi-weekly
  • 200.66 CAD/week
  • 10,434.36 CAD/year
Incl. B.C. Taxes (12%):
  • 973.87 CAD/month
  • 449.48 CAD/bi-weekly
  • 224.74 CAD/week
  • 11,686.48 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

Not yet Available

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 59,810 CAD
  • Total Vehicle Debt: 71,114 CAD
  • Paid so Far: 11,304 CAD (15% Paid)
  • Remaining Lease Payments: 9,565 CAD
  • Residual Value: 50,245 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 11,304 CAD Total Vehicle Value: 71,114 CAD
15% Paid
85%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 9,565 CAD
Term Paid so Far: 11,304 CAD Residual Value: 50,245 CAD
0%
15%
13%
72%
Cost to Own
Already Paid: 11,304 CAD (15%)
Cash Incentive: 0 CAD Buyout Price Today: 59,810 CAD
15% Paid
0%
85%
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: 59,810 CAD

  • 4.9%Interest Rate x 48 months
  • 1,375 CAD/month + tax
  • Total Payable: 65,984 CAD
  • Total Interest: 6,174 CAD
  • 8.9%Interest Rate x 48 months
  • 1,486 CAD/month + tax
  • Total Payable: 71,306 CAD
  • Total Interest: 11,496 CAD
  • 14.9%Interest Rate x 48 months
  • 1,662 CAD/month + tax
  • Total Payable: 79,753 CAD
  • Total Interest: 19,943 CAD

At the end of the Lease Contract

Residual Value: 50,245 CAD (in 11 months)

  • 4.9%Interest Rate x 48 months
  • 1,155 CAD/month + tax
  • Total Payable: 55,432 CAD
  • Total Interest: 5,187 CAD
  • 8.9%Interest Rate x 48 months
  • 1,248 CAD/month + tax
  • Total Payable: 59,903 CAD
  • Total Interest: 9,657 CAD
  • 14.9%Interest Rate x 48 months
  • 1,396 CAD/month + tax
  • Total Payable: 66,999 CAD
  • Total Interest: 16,754 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)
56.26
  • + tax
  • + fuel
  • + insurance
(or 0.56CAD per km)
  • 65.21CAD/100km (Original Contract back in Jul, 2024)
Time Analysis
Cost per day: (CAD)
28.59
  • + tax
  • + insurance
  • + km driven & fuel
(0.30CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
356.64
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 307.69km/week (Contract Original back in Jul, 2024)

Seller Contact Info

  • Name: Eric
  • Location: Vancouver
  • Date Contract Started:
  • Date Contract Ends:

Interested on this vehicle?
(We instantly notify owners via Email/SMS)

Click here to Make an OFFER

Please email me if you are interested to transfer the lease.

Similar Listings in Vancouver

+ 2,500 cash
SAVE ~21,900 CAD
CAD/month x 29 months
2023 Mercedes-Benz EQB 350 4MATIC (ID: #52147)
884
Vancouver, BC
2023 Mercedes-Benz

EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 884 CAD/month + tax
  • Cash Incentive: 2,500 CAD
  • Payment After Incentive: 797 CAD/month + tax
  • Residual Value: 44,696 CAD
  • Months to End: 29 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,200 km total
  • Available Now: 17,710 km/year (1,476 per month)
  • Excess Km Cost: 0.20 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 500 cash
CAD/month x 19 months
2025 Volvo T8 Recharge (ID: #63407)
1,275
Vancouver, BC
2025 Volvo

T8 Recharge Automatique AWD

Payment Details
  • Current Payment: 1,275 CAD/month + tax
  • Required Payment: 500 CAD
  • Payment Including Incentive: 1,302 CAD/month + tax
  • Original Downpayment: 4,138 CAD
  • Residual Value: 70,336 CAD
  • Months to End: 19 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,900 km total
  • Available Now: 11,432 km/year (953 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 25 months
2024 Mazda CX-50 GT (ID: #63214)
596
Vancouver, BC
2024 Mazda

CX-50 GT Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 596 CAD/month + tax
  • Original Downpayment: 3,500 CAD
  • Residual Value: 27,560 CAD
  • Months to End: 25 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 24,300 km total
  • Available Now: 19,056 km/year (1,588 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ 2,100 cash
CAD/month x 21 months
2024 Jeep Willy's Top Trim (ID: #61309)
724
Burnaby
2024 Jeep

Willy's Top Trim Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 724 CAD/month + tax
  • Cash Incentive: 2,100 CAD
  • Payment After Incentive: 624 CAD/month + tax
  • Original Downpayment: 1,500 CAD
  • Residual Value: 54,672 CAD
  • Months to End: 21 months (May, 2027)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 18,954 km total
  • Available Now: 22,598 km/year (1,883 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
CAD/month x 27 months
2024 Toyota Highlander hybrid xle (ID: #55004)
1,072
Vancouver, BC
2024 Toyota

Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,072 CAD/month + tax
  • Residual Value: 32,116 CAD
  • Months to End: 27 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 5,000 km total
  • Available Now: 32,444 km/year (2,704 per month)
See all Details
SAVE ~2,400 CAD
CAD/month x 6 months
2023 Nissan Rouge SV Moonroof (ID: #52616)
454
Coquitlam, BC
2023 Nissan

Rouge SV Moonroof Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 454 CAD/month + tax
  • Original Downpayment: 2,500 CAD
  • Residual Value: 28,892 CAD
  • Months to End: 6 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,000 km total
  • Available Now: 67,333 km/year (5,611 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.10 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • 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