Payment Analysis

1,325.00CAD/monthin Burnaby
    Before Taxes:
  • 1,325.00 CAD/month
  • 611.54 CAD/bi-weekly
  • 305.77 CAD/week
  • 15,900.00 CAD/year
Incl. B.C. Taxes (12%):
  • 1,484.00 CAD/month
  • 684.92 CAD/bi-weekly
  • 342.46 CAD/week
  • 17,808.00 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

Not yet Available

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 114,582 CAD
  • Total Vehicle Debt: 150,055 CAD
  • Paid so Far: 33,973 CAD (22% Paid)
  • Remaining Lease Payments: 30,475 CAD
  • Residual Value: 85,607 CAD
  • Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 33,973 CAD Total Vehicle Value: 150,055 CAD
22% Paid
78%
Vehicle Debt Breakdown
Downpayment: 848 CAD Remaining Term: 30,475 CAD
Term Paid so Far: 33,125 CAD Residual Value: 85,607 CAD
0%
22%
20%
58%
Cost to Own
Already Paid: 33,973 CAD (22%)
Cash Incentive: 1,500 CAD Buyout Price Today: 114,582 CAD
22% Paid
1%
77%
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: 114,582 CAD

  • 4.9%Interest Rate x 48 months
  • 2,634 CAD/month + tax
  • Total Payable: 126,411 CAD
  • Total Interest: 11,829 CAD
  • 8.9%Interest Rate x 48 months
  • 2,846 CAD/month + tax
  • Total Payable: 136,605 CAD
  • Total Interest: 22,023 CAD
  • 14.9%Interest Rate x 48 months
  • 3,183 CAD/month + tax
  • Total Payable: 152,789 CAD
  • Total Interest: 38,207 CAD

At the end of the Lease Contract

Residual Value: 85,607 CAD (in 23 months)

  • 4.9%Interest Rate x 48 months
  • 1,968 CAD/month + tax
  • Total Payable: 94,444 CAD
  • Total Interest: 8,837 CAD
  • 8.9%Interest Rate x 48 months
  • 2,126 CAD/month + tax
  • Total Payable: 102,061 CAD
  • Total Interest: 16,454 CAD
  • 14.9%Interest Rate x 48 months
  • 2,378 CAD/month + tax
  • Total Payable: 114,152 CAD
  • Total Interest: 28,545 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)
47.03
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,500CAD incentive)
  • 49.46CAD/100km (TODAY without the Cash Incentive)
  • 79.50CAD/100km (Original Contract back in Sep, 2024)
Time Analysis
Cost per day: (CAD)
41.42
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,500CAD incentive)
  • 43.56CAD/day (Original Contract back in Sep, 2024)
Remaining Km
Can be driven up to:
618.22
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Sep, 2024)

Seller Contact Info

  • Name: Haleh
  • Location: Burnaby
  • Date Contract Started:
  • Date Contract Ends:

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

Click here to Make an OFFER


OUTSTANDING lease take-over opportunity for this spacious & luxurious 2024 Mercedes-Benz GLE 350 4MATIC SUV. Mint condition & accident-free.
Great Value: Low monthly payment of $1,325, offering luxury at an unbeatable price.

Includes 3 services for 45 months of maintenance $2,199
Includes First Class Lease protection for end-of-lease return
Low Mileage: Only 18,384 km on the car, with a maximum allowance of 76,500 km.

Sleek Silver Finish: A stylish and timeless exterior that stands out.
Luxury Features: Premium interior, advanced technology, and top-tier comfort.

Flexible Lease: 37 months left on the lease, with great terms and future flexibility.

Similar Listings in Vancouver

+ 899 cash
CAD/month x 29 months
2022 Ford Escape PH EV (ID: #69926)
392
Surrey
2022 Ford

Escape PH EV Manuelle 2WD

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 392 CAD/month + tax
  • Cash Incentive: 899 CAD
  • Payment After Incentive: 361 CAD/month + tax
  • Residual Value: 16,710 CAD
  • Months to End: 29 months (Mar, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 39,500 km total
  • Available Now: 16,759 km/year (1,397 per month)
See all Details
+ 4,000 cash
CAD/month x 23 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

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 890 CAD/month + tax
  • Cash Incentive: 4,000 CAD
  • Payment After Incentive: 716 CAD/month + tax
  • Residual Value: 38,768 CAD
  • Months to End: 23 months (Sep, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 1,745 km total
  • Available Now: 24,133 km/year (2,011 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
+ 5,000 cash
CAD/month x 19 months
2024 Audi Sportback e-tron Quattro 50 Technik (ID: #65896)
1,200
Vancouver
2024 Audi

Sportback e-tron Quattro 50 Technik Automatique AWD Audi Care, Audi Lease Wear Waiver

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,200 CAD/month + tax
  • Cash Incentive: 5,000 CAD
  • Payment After Incentive: 937 CAD/month + tax
  • Original Downpayment: 1,331 CAD
  • Residual Value: 36,580 CAD
  • Months to End: 19 months (May, 2028)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 7,324 km total
  • Available Now: 25,690 km/year (2,141 per month)
  • Excess Km Cost: 0.40 CAD/km
See all Details
CAD/month x 41 months
2026 Mazda CX-5 GT Premium (ID: #63214)
738
Vancouver, BC
2026 Mazda

CX-5 GT Premium Automatique AWD + Panoramic Roof + Protection Plan + Maintenance

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 738 CAD/month + tax
  • Residual Value: 27,019 CAD
  • Months to End: 41 months (Mar, 2030)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 4,080 km total
  • Available Now: 17,147 km/year (1,429 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
+ 2,100 cash
CAD/month x 7 months
2024 Jeep Willy's Top Trim (ID: #61309)
724
Burnaby
2024 Jeep

Willy's Top Trim Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 724 CAD/month + tax
  • Cash Incentive: 2,100 CAD
  • Payment After Incentive: 424 CAD/month + tax
  • Original Downpayment: 1,500 CAD
  • Residual Value: 54,672 CAD
  • Months to End: 7 months (May, 2027)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 18,954 km total
  • Available Now: 67,793 km/year (5,649 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.16 CAD/km
See all Details
+ 2,000 cash
CAD/month x 33 months
2026 Toyota Rav4 XSE Technology Pkg. (ID: #55004)
835
Richmond
2026 Toyota

Rav4 XSE Technology Pkg. Automatique AWD Ceramic coating

  • Warranty Complete Term
Payment Details
  • Current Payment: 835 CAD/month + tax
  • Required Payment: 2,000 CAD
  • Payment Including Incentive: 896 CAD/month + tax
  • Residual Value: 33,043 CAD
  • Months to End: 33 months (Jul, 2029)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 17,000 km total
  • Available Now: 22,182 km/year (1,848 per month)
See all Details