Payment Analysis
453.57CAD/monthin Coquitlam, BC
- 453.57 CAD/month
- 209.34 CAD/bi-weekly
- 104.67 CAD/week
- 5,442.84 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 508.00 CAD/month
- 234.46 CAD/bi-weekly
- 117.23 CAD/week
- 6,095.98 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:
4,685 ~ 5,585 CAD
compared to leasing a BRAND NEW:
- Rogue 2024 SV MOONROOF AWD CVT
- for 12 months
- in B.C.
- $0 down payment
- 20,000 km/year
Leasing New (CAD/month) | 638 |
---|---|
This Contract (CAD/month) | 454 |
Monthly Difference | 185 CAD/month |
Remaining Term | x 21 months |
Total Monthly Difference | = 3,885 CAD |
+ Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
Total Savings (CAD) | = 4,685 ~ 5,585 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
38,417 CAD
- Total Vehicle Debt: 41,370 CAD
- Paid so Far: 2,954 CAD (7% Paid)
- Remaining Lease Payments: 9,525 CAD
- Residual Value: 28,892 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 2,954 CAD Total Vehicle Value: 41,370 CAD
Vehicle Debt Breakdown
Downpayment: 2,500 CAD Remaining Term: 9,525 CAD
Term Paid so Far: 454 CAD Residual Value: 28,892 CAD
Cost to Own
Already Paid: 2,954 CAD (7%)
Cash Incentive: 0 CAD Buyout Price Today: 38,417 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: 38,417 CAD
- 4.9%Interest Rate x 48 months
- 883 CAD/month + tax
- Total Payable: 42,383 CAD
- Total Interest: 3,966 CAD
- 8.9%Interest Rate x 48 months
- 954 CAD/month + tax
- Total Payable: 45,801 CAD
- Total Interest: 7,384 CAD
- 14.9%Interest Rate x 48 months
- 1,067 CAD/month + tax
- Total Payable: 51,227 CAD
- Total Interest: 12,810 CAD
At the end of the Lease Contract
Residual Value: 28,892 CAD (in 21 months)
- 4.9%Interest Rate x 48 months
- 664 CAD/month + tax
- Total Payable: 31,874 CAD
- Total Interest: 2,983 CAD
- 8.9%Interest Rate x 48 months
- 718 CAD/month + tax
- Total Payable: 34,445 CAD
- Total Interest: 5,553 CAD
- 14.9%Interest Rate x 48 months
- 803 CAD/month + tax
- Total Payable: 38,526 CAD
- Total Interest: 9,634 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)
28.29
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
14.91
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
369.96
- km/week
- without any
- additional costs
Seller Contact Info
- Name: Arshia Tajik
- Location: Coquitlam, BC
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
For more details about this contract, please contact the seller.
Similar Listings in Vancouver
2023 Audi
Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 18,316 km/year (1,526 per month)
- Excess Km Cost: 0.30 CAD/km
+ 1,000 cash
SAVE ~3,900 CAD
2022 Honda
CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus
Payment Details
- Current Payment: 723 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 697 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,842 km/year (2,237 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~14,900 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: 1,732 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 46 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 12,783 km/year (1,065 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~7,700 CAD
2021 Jeep
4xe Rubicon Automatique AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 794 CAD/month + tax
- Months to End: 14 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 31,714 km/year (2,643 per month)
Deal Special Perks
+ 2,000 cash
2021 Land Rover
Range Rover Sport HSE Diesel Automatique AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,625 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 8 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 21,947 km/year (1,829 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
+ 15,000 cash
2022 Mercedes-Benz
GLS 450 Automatique AWD Premium plus package intelligence package, sport package, Technology package
Payment Details
- Current Payment: 1,695 CAD/month + tax
- Required Payment: 15,000 CAD
- Payment Including Incentive: 3,362 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 68,000 CAD
- Months to End: 9 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 64,000 km/year (5,333 per month)
- Please note that this contract ends in less than a year.