Payment Analysis
883.51CAD/monthin Vancouver, BC
- 883.51 CAD/month
- 407.77 CAD/bi-weekly
- 203.89 CAD/week
- 10,602.12 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 989.53 CAD/month
- 456.71 CAD/bi-weekly
- 228.35 CAD/week
- 11,874.37 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:
20,856 ~ 21,756 CAD
compared to leasing a BRAND NEW:
- 2023 EQB 350 4MATIC SUV
- for 36 months
- in B.C.
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 1,510 |
|---|---|
| This Contract (CAD/month) | 884 |
| Monthly Difference | 627 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = 17,556 CAD |
| + Cash Incentive** (CAD) | + 2,500 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 20,856 ~ 21,756 |
| ** "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:
66,935 CAD
- Total Vehicle Debt: 87,105 CAD
- Paid so Far: 17,670 CAD (20% Paid)
- Remaining Lease Payments: 24,738 CAD
- Residual Value: 44,696 CAD
- Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 17,670 CAD Total Vehicle Value: 87,105 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 24,738 CAD
Term Paid so Far: 17,670 CAD Residual Value: 44,696 CAD
Cost to Own
Already Paid: 17,670 CAD (20%)
Cash Incentive: 2,500 CAD Buyout Price Today: 66,935 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: 66,935 CAD
- 4.9%Interest Rate x 48 months
- 1,538 CAD/month + tax
- Total Payable: 73,845 CAD
- Total Interest: 6,910 CAD
- 8.9%Interest Rate x 48 months
- 1,662 CAD/month + tax
- Total Payable: 79,800 CAD
- Total Interest: 12,865 CAD
- 14.9%Interest Rate x 48 months
- 1,859 CAD/month + tax
- Total Payable: 89,254 CAD
- Total Interest: 22,319 CAD
At the end of the Lease Contract
Residual Value: 44,696 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 1,027 CAD/month + tax
- Total Payable: 49,311 CAD
- Total Interest: 4,614 CAD
- 8.9%Interest Rate x 48 months
- 1,110 CAD/month + tax
- Total Payable: 53,287 CAD
- Total Interest: 8,591 CAD
- 14.9%Interest Rate x 48 months
- 1,242 CAD/month + tax
- Total Payable: 59,600 CAD
- Total Interest: 14,904 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)
51.96
- + tax
- + fuel
- + insurance
- 57.80CAD/100km (TODAY without the Cash Incentive)
- 88.35CAD/100km (Original Contract back in Jan, 2024)
Time Analysis
Cost per day: (CAD)
26.11
- + tax
- + insurance
- + km driven & fuel
- 29.05CAD/day (Original Contract back in Jan, 2024)
Remaining Km
Can be driven up to:
352.75
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Jan, 2024)
Seller Contact Info
- Name: Justin Paysan
- Location: Vancouver, BC
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
Car is 5 seater.
Open to offers, comes with lease protection which is built into the price
Similar Listings in Vancouver
+ 500 cash
2025 Volvo
T8 Recharge Automatique AWD
Payment Details
- Current Payment: 1,275 CAD/month + tax
- Required Payment: 500 CAD
- Payment Including Incentive: 1,303 CAD/month + tax
- Original Downpayment: 4,138 CAD
- Residual Value: 70,336 CAD
- Months to End: 18 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,900 km total
- Available Now: 12,067 km/year (1,006 per month)
- Excess Km Cost: 0.20 CAD/km
2024 Mazda
CX-50 GT Automatique AWD
Payment Details
- Current Payment: 596 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 27,560 CAD
- Months to End: 24 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 24,300 km total
- Available Now: 19,850 km/year (1,654 per month)
- Excess Km Cost: 0.08 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: 619 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 20 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 23,728 km/year (1,977 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Toyota
Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance
Payment Details
- Current Payment: 1,072 CAD/month + tax
- Residual Value: 32,116 CAD
- Months to End: 26 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 33,692 km/year (2,808 per month)
SAVE ~2,200 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: 5 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 80,800 km/year (6,733 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~7,800 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: 1,805 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 31 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 18,968 km/year (1,581 per month)
- Excess Km Cost: 0.15 CAD/km
