Payment Analysis
351.00CAD/monthin Richmond, BC
- 351.00 CAD/month
- 162.00 CAD/bi-weekly
- 81.00 CAD/week
- 4,212.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 393.12 CAD/month
- 181.44 CAD/bi-weekly
- 90.72 CAD/week
- 4,717.44 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:
1,184 ~ 1,584 CAD
compared to leasing a BRAND NEW:
- Mazda Mazda3 GS
- for 36 months
- in British Columbia
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 329 |
|---|---|
| This Contract (CAD/month) | 351 |
| Monthly Difference | -22 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = -616 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 1,184 ~ 1,584 |
| ** "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:
16,893 CAD
- Total Vehicle Debt: 24,913 CAD
- Paid so Far: 7,020 CAD (28% Paid)
- Remaining Lease Payments: 9,828 CAD
- Residual Value: 8,065 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 7,020 CAD Total Vehicle Value: 24,913 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 9,828 CAD
Term Paid so Far: 7,020 CAD Residual Value: 8,065 CAD
Cost to Own
Already Paid: 7,020 CAD (28%)
Cash Incentive: 1,000 CAD Buyout Price Today: 16,893 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: 16,893 CAD
- 4.9%Interest Rate x 48 months
- 388 CAD/month + tax
- Total Payable: 18,637 CAD
- Total Interest: 1,744 CAD
- 8.9%Interest Rate x 48 months
- 420 CAD/month + tax
- Total Payable: 20,140 CAD
- Total Interest: 3,247 CAD
- 14.9%Interest Rate x 48 months
- 469 CAD/month + tax
- Total Payable: 22,526 CAD
- Total Interest: 5,633 CAD
At the end of the Lease Contract
Residual Value: 8,065 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 185 CAD/month + tax
- Total Payable: 8,898 CAD
- Total Interest: 833 CAD
- 8.9%Interest Rate x 48 months
- 200 CAD/month + tax
- Total Payable: 9,615 CAD
- Total Interest: 1,550 CAD
- 14.9%Interest Rate x 48 months
- 224 CAD/month + tax
- Total Payable: 10,754 CAD
- Total Interest: 2,689 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)
14.50
- + tax
- + fuel
- + insurance
- 16.14CAD/100km (TODAY without the Cash Incentive)
- 21.06CAD/100km (Original Contract back in Dec, 2017)
Time Analysis
Cost per day: (CAD)
10.37
- + tax
- + insurance
- + km driven & fuel
- 11.54CAD/day (Original Contract back in Dec, 2017)
Remaining Km
Can be driven up to:
501.92
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Dec, 2017)
Similar Listings in Vancouver
2022 Mazda
Mazda MX-30 GT Automatique 2WD Mazda Navigation
Payment Details
- Current Payment: 633 CAD/month + tax
- Residual Value: 18,278 CAD
- Months to End: 19 months (Dec, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 34,774 km total
- Available Now: 28,564 km/year (2,380 per month)
- Excess Km Cost: 0.16 CAD/km
2023 Honda
Si Manuelle 2WD PLS TEXT FOR MORE INFO
Payment Details
- Current Payment: 679 CAD/month + tax
- Original Downpayment: 1,786 CAD
- Residual Value: 13,349 CAD
- Months to End: 49 months (Jun, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 2,048 km total
- Available Now: 28,396 km/year (2,366 per month)
- Excess Km Cost: 0.12 CAD/km
2024 BMW
I4 Automatique 2WD
Payment Details
- Current Payment: 1,340 CAD/month + tax
- Months to End: 55 months (Dec, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,000 km total
- Available Now: 21,382 km/year (1,782 per month)
+ 3,000 cash
2024 KIA
NIRO EV WIND Automatique 2WD
Payment Details
- Current Payment: 448 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 519 CAD/month + tax
- Original Downpayment: 7,500 CAD
- Residual Value: 30,429 CAD
- Months to End: 42 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 16,473 km total
- Available Now: 13,579 km/year (1,132 per month)
- Excess Km Cost: 0.12 CAD/km
2022 KIA
EV Premium Automatique 2WD hitch
Payment Details
- Current Payment: 600 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 47,000 CAD
- Months to End: 60 months (May, 2029)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 48,000 km total
- Available Now: 24,983 km/year (2,082 per month)
- Excess Km Cost: 0.08 CAD/km
+ 4,000 cash
2022 Honda
Civic LX CVT 2WD None
Payment Details
- Current Payment: 338 CAD/month + tax
- Required Payment: 4,000 CAD
- Payment Including Incentive: 646 CAD/month + tax
- Residual Value: 14,190 CAD
- Months to End: 13 months (Jun, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 55,000 km total
- Available Now: 13,846 km/year (1,154 per month)
- Excess Km Cost: 0.15 CAD/km
