Payment Analysis

544.00CAD/monthin North Vancouver, BC
    Before Taxes:
  • 544.00 CAD/month
  • 251.08 CAD/bi-weekly
  • 125.54 CAD/week
  • 6,528.00 CAD/year
Incl. B.C. Taxes (12%):
  • 609.28 CAD/month
  • 281.21 CAD/bi-weekly
  • 140.60 CAD/week
  • 7,311.36 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: 5,439 CAD

compared to leasing a BRAND NEW:

  • 2024 MAZDA CX-30 GT
  • for 36 months
  • in B.C.
  • $0 down payment
  • 14,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 691
This Contract (CAD/month) 544
Monthly Difference 147 CAD/month
Remaining Term x 37 months
Total Monthly Difference = 5,439 CAD
Total Savings (CAD) = 5,439

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 41,769 CAD
  • Total Vehicle Debt: 47,753 CAD
  • Paid so Far: 5,984 CAD (12% Paid)
  • Remaining Lease Payments: 20,128 CAD
  • Residual Value: 21,641 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 5,984 CAD Total Vehicle Value: 47,753 CAD
12% Paid
88%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 20,128 CAD
Term Paid so Far: 5,984 CAD Residual Value: 21,641 CAD
0%
12%
42%
46%
Cost to Own
Already Paid: 5,984 CAD (12%)
Cash Incentive: 0 CAD Buyout Price Today: 41,769 CAD
12% Paid
0%
88%
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: 41,769 CAD

  • 4.9%Interest Rate x 48 months
  • 960 CAD/month + tax
  • Total Payable: 46,081 CAD
  • Total Interest: 4,312 CAD
  • 8.9%Interest Rate x 48 months
  • 1,037 CAD/month + tax
  • Total Payable: 49,797 CAD
  • Total Interest: 8,028 CAD
  • 14.9%Interest Rate x 48 months
  • 1,160 CAD/month + tax
  • Total Payable: 55,697 CAD
  • Total Interest: 13,928 CAD

At the end of the Lease Contract

Residual Value: 21,641 CAD (in 37 months)

  • 4.9%Interest Rate x 48 months
  • 497 CAD/month + tax
  • Total Payable: 23,875 CAD
  • Total Interest: 2,234 CAD
  • 8.9%Interest Rate x 48 months
  • 538 CAD/month + tax
  • Total Payable: 25,801 CAD
  • Total Interest: 4,160 CAD
  • 14.9%Interest Rate x 48 months
  • 601 CAD/month + tax
  • Total Payable: 28,857 CAD
  • Total Interest: 7,216 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)
40.66
  • + tax
  • + fuel
  • + insurance
(or 0.41CAD per km)
  • 40.80CAD/100km (Original Contract back in Jun, 2023)
Time Analysis
Cost per day: (CAD)
17.88
  • + tax
  • + insurance
  • + km driven & fuel
(0.09CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
308.73
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 307.69km/week (Contract Original back in Jun, 2023)

Seller Contact Info

  • Name: Mick Molnar
  • Location: North Vancouver, BC
  • Date Contract Started:
  • Date Contract Ends:

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

Click here to Make an OFFER
I would like to get rid of this lease, as I am moving to a place where I do not need a car.
I treated the car with respect, cleaned it very frequently (I work at a dealership with free carwashes), and it is up to date on service.
I am willing to pay an incentive, which we can negotiate.

Similar Listings in Vancouver

+ 6,000 cash
Lease Takeover Temporary Image
CAD/month x 9 months
2022 BMW BMW i4 M50 (ID: #46761)
1,304
Richmond, BC
2022 BMW

BMW i4 M50 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,304 CAD/month + tax
  • Required Payment: 6,000 CAD
  • Payment Including Incentive: 1,971 CAD/month + tax
  • Residual Value: 44,804 CAD
  • Months to End: 9 months (Jul, 2023)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 33,000 km total
  • Available Now: -41,778 km/year (-3,481 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 500 cash
Lease Takeover Temporary Image
CAD/month x 40 months
2022 Nissan SR (ID: #43239)
646
Burnaby
2022 Nissan

SR Automatique 2WD SR AA00 BASE

  • Warranty Complete Term
Payment Details
  • Current Payment: 646 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 633 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 11,709 CAD
  • Months to End: 40 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 882 km total
  • Available Now: 23,335 km/year (1,945 per month)
See all Details
+ More similar deals