Payment Analysis
1,275.41CAD/monthin Vancouver, BC
- 1,275.41 CAD/month
- 588.65 CAD/bi-weekly
- 294.33 CAD/week
- 15,304.92 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,428.46 CAD/month
- 659.29 CAD/bi-weekly
- 329.64 CAD/week
- 17,141.51 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:
93,793 CAD
- Total Vehicle Debt: 105,084 CAD
- Paid so Far: 11,790 CAD (11% Paid)
- Remaining Lease Payments: 22,957 CAD
- Residual Value: 70,336 CAD
- Required Payment: 500 CAD
Vehicle Debt & Value
Paid so far: 11,790 CAD Total Vehicle Value: 105,084 CAD
Vehicle Debt Breakdown
Downpayment: 4,138 CAD Remaining Term: 22,957 CAD
Term Paid so Far: 7,652 CAD Residual Value: 70,336 CAD
Cost to Own
Already Paid: 11,790 CAD (11%)
Required Payment: 500 CAD (0%)Buyout Price Today: 93,793 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: 93,793 CAD
- 4.9%Interest Rate x 48 months
- 2,156 CAD/month + tax
- Total Payable: 103,476 CAD
- Total Interest: 9,683 CAD
- 8.9%Interest Rate x 48 months
- 2,330 CAD/month + tax
- Total Payable: 111,821 CAD
- Total Interest: 18,027 CAD
- 14.9%Interest Rate x 48 months
- 2,606 CAD/month + tax
- Total Payable: 125,068 CAD
- Total Interest: 31,275 CAD
At the end of the Lease Contract
Residual Value: 70,336 CAD (in 18 months)
- 4.9%Interest Rate x 48 months
- 1,617 CAD/month + tax
- Total Payable: 77,597 CAD
- Total Interest: 7,261 CAD
- 8.9%Interest Rate x 48 months
- 1,747 CAD/month + tax
- Total Payable: 83,855 CAD
- Total Interest: 13,519 CAD
- 14.9%Interest Rate x 48 months
- 1,954 CAD/month + tax
- Total Payable: 93,789 CAD
- Total Interest: 23,453 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)
129.60
- + tax
- + fuel
- + insurance
- 126.84CAD/100km (TODAY without the Cash Incentive)
- 127.54CAD/100km (Original Contract back in Mar, 2025)
Time Analysis
Cost per day: (CAD)
42.84
- + tax
- + insurance
- + km driven & fuel
- 41.93CAD/day (Original Contract back in Mar, 2025)
Remaining Km
Can be driven up to:
232.05
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Mar, 2025)
Seller Contact Info
- Name: Yuankun Huang
- Location: Vancouver, BC
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
🚘 2025 Volvo XC90 Recharge AWD
Brand new lease started in March 2025 – driven only 5,800 km.
Plug-in hybrid, luxury 7-seater SUV. Excellent for families and commutes.
I'm offering $500 cash incentive + will cover the lease transfer fee to help you take over fast.
No accidents, no pets, no smoking.
I'm motivated to transfer quickly due to personal changes – feel free to message me with any questions!
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~20,700 CAD
2023 Mercedes-Benz
EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 791 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 27 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 19,022 km/year (1,585 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
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
