Payment Analysis
977.42CAD/monthin Vancouver, BC
- 977.42 CAD/month
- 451.12 CAD/bi-weekly
- 225.56 CAD/week
- 11,729.04 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,094.71 CAD/month
- 505.25 CAD/bi-weekly
- 252.63 CAD/week
- 13,136.52 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:
3,574 ~ 3,974 CAD
compared to leasing a BRAND NEW:
- Tesla Model Y Performance Dual Motor All-Wheel Drive
- for 24 months
- in British Columbia
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,411 |
|---|---|
| This Contract (CAD/month) | 977 |
| Monthly Difference | 434 CAD/month |
| Remaining Term | x 11 months |
| Total Monthly Difference | = 4,774 CAD |
| - Required Payment** (CAD) | - 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 3,574 ~ 3,974 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
57,721 CAD
- Total Vehicle Debt: 98,136 CAD
- Paid so Far: 42,415 CAD (43% Paid)
- Remaining Lease Payments: 10,752 CAD
- Residual Value: 44,970 CAD
- Required Payment: 2,000 CAD
Vehicle Debt & Value
Paid so far: 42,415 CAD Total Vehicle Value: 98,136 CAD
Vehicle Debt Breakdown
Downpayment: 6,250 CAD Remaining Term: 10,752 CAD
Term Paid so Far: 36,165 CAD Residual Value: 44,970 CAD
Cost to Own
Already Paid: 42,415 CAD (43%)
Required Payment: 2,000 CAD (2%)Buyout Price Today: 57,721 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: 57,721 CAD
- 4.9%Interest Rate x 48 months
- 1,327 CAD/month + tax
- Total Payable: 63,680 CAD
- Total Interest: 5,959 CAD
- 8.9%Interest Rate x 48 months
- 1,434 CAD/month + tax
- Total Payable: 68,815 CAD
- Total Interest: 11,094 CAD
- 14.9%Interest Rate x 48 months
- 1,604 CAD/month + tax
- Total Payable: 76,968 CAD
- Total Interest: 19,247 CAD
At the end of the Lease Contract
Residual Value: 44,970 CAD (in 11 months)
- 4.9%Interest Rate x 48 months
- 1,034 CAD/month + tax
- Total Payable: 49,612 CAD
- Total Interest: 4,642 CAD
- 8.9%Interest Rate x 48 months
- 1,117 CAD/month + tax
- Total Payable: 53,613 CAD
- Total Interest: 8,643 CAD
- 14.9%Interest Rate x 48 months
- 1,249 CAD/month + tax
- Total Payable: 59,964 CAD
- Total Interest: 14,995 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)
27.72
- + tax
- + fuel
- + insurance
- 23.37CAD/100km (TODAY without the Cash Incentive)
- 73.31CAD/100km (Original Contract back in Sep, 2021)
Time Analysis
Cost per day: (CAD)
38.11
- + tax
- + insurance
- + km driven & fuel
- 32.13CAD/day (Original Contract back in Sep, 2021)
Remaining Km
Can be driven up to:
965.03
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Sep, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 899 cash
2022 Ford
Escape PH EV Manuelle 2WD
Payment Details
- Current Payment: 392 CAD/month + tax
- Cash Incentive: 899 CAD
- Payment After Incentive: 362 CAD/month + tax
- Residual Value: 16,710 CAD
- Months to End: 30 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,500 km total
- Available Now: 16,200 km/year (1,350 per month)
+ 4,000 cash
CAD/month x 24 months
2025 Mazda 2025 Mazda CX-50 Meridian Edition Awd (ID: #66587)
890
Port Coquitlam
2025 Mazda
2025 Mazda CX-50 Meridian Edition Awd Automatique AWD
Payment Details
- Current Payment: 890 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 724 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 24 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 23,128 km/year (1,927 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2024 Audi
Sportback e-tron Quattro 50 Technik Automatique AWD Audi Care, Audi Lease Wear Waiver
Payment Details
- Current Payment: 1,200 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 950 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 20 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 24,406 km/year (2,034 per month)
- Excess Km Cost: 0.40 CAD/km
+ 2,100 cash
2024 Jeep
Willy's Top Trim Automatique AWD
Payment Details
- Current Payment: 724 CAD/month + tax
- Cash Incentive: 2,100 CAD
- Payment After Incentive: 490 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 9 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 52,728 km/year (4,394 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
+ 2,000 cash
2026 Toyota
Rav4 XSE Technology Pkg. Automatique AWD Ceramic coating
Payment Details
- Current Payment: 835 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 894 CAD/month + tax
- Residual Value: 33,043 CAD
- Months to End: 34 months (Jul, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 17,000 km total
- Available Now: 21,529 km/year (1,794 per month)
SAVE ~2,400 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: 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
