Payment Analysis

869.00CAD/monthin Vancouver, BC
    Before Taxes:
  • 869.00 CAD/month
  • 401.08 CAD/bi-weekly
  • 200.54 CAD/week
  • 10,428.00 CAD/year
Incl. B.C. Taxes (12%):
  • 973.28 CAD/month
  • 449.21 CAD/bi-weekly
  • 224.60 CAD/week
  • 11,679.36 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

Not yet Available

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 54,295 CAD
  • Total Vehicle Debt: 77,068 CAD
  • Paid so Far: 19,273 CAD (25% Paid)
  • Remaining Lease Payments: 23,463 CAD
  • Residual Value: 34,332 CAD
  • Cash Incentive: 3,500 CAD
Vehicle Debt & Value
Paid so far: 19,273 CAD Total Vehicle Value: 77,068 CAD
25% Paid
75%
Vehicle Debt Breakdown
Downpayment: 4,500 CAD Remaining Term: 23,463 CAD
Term Paid so Far: 14,773 CAD Residual Value: 34,332 CAD
5%
20%
30%
45%
Cost to Own
Already Paid: 19,273 CAD (25%)
Cash Incentive: 3,500 CAD Buyout Price Today: 54,295 CAD
25% Paid
4%
71%
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: 54,295 CAD

  • 4.9%Interest Rate x 48 months
  • 1,248 CAD/month + tax
  • Total Payable: 59,900 CAD
  • Total Interest: 5,605 CAD
  • 8.9%Interest Rate x 48 months
  • 1,349 CAD/month + tax
  • Total Payable: 64,731 CAD
  • Total Interest: 10,436 CAD
  • 14.9%Interest Rate x 48 months
  • 1,508 CAD/month + tax
  • Total Payable: 72,399 CAD
  • Total Interest: 18,104 CAD

At the end of the Lease Contract

Residual Value: 34,332 CAD (in 27 months)

  • 4.9%Interest Rate x 48 months
  • 789 CAD/month + tax
  • Total Payable: 37,876 CAD
  • Total Interest: 3,544 CAD
  • 8.9%Interest Rate x 48 months
  • 853 CAD/month + tax
  • Total Payable: 40,931 CAD
  • Total Interest: 6,599 CAD
  • 14.9%Interest Rate x 48 months
  • 954 CAD/month + tax
  • Total Payable: 45,780 CAD
  • Total Interest: 11,448 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)
25.28
  • + tax
  • + fuel
  • + insurance
(inlcuding the 3,500CAD incentive)
  • 29.71CAD/100km (TODAY without the Cash Incentive)
  • 47.40CAD/100km (Original Contract back in Aug, 2019)
Time Analysis
Cost per day: (CAD)
24.31
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 3,500CAD incentive)
  • 28.57CAD/day (Original Contract back in Aug, 2019)
Remaining Km
Can be driven up to:
674.93
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 423.08km/week (Contract Original back in Aug, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

+ 6,000 cash
CAD/month x 12 months
2021 Mercedes-Benz C43 AMG (ID: #44560)
1,129
North Vancouver, BC
2021 Mercedes-Benz

C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,129 CAD/month + tax
  • Required Payment: 6,000 CAD
  • Payment Including Incentive: 1,629 CAD/month + tax
  • Original Downpayment: 9,291 CAD
  • Residual Value: 34,598 CAD
  • Months to End: 12 months (Jul, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 24,200 km total
  • Available Now: 69,800 km/year (5,817 per month)
See all Details
+ 10,000 cash
CAD/month x 11 months
2022 Tesla Model s (ID: #58585)
2,149
Richmond
2022 Tesla

Model s Automatique AWD Fsd

  • Winter Tires Included
Payment Details
  • Current Payment: 2,149 CAD/month + tax
  • Cash Incentive: 10,000 CAD
  • Payment After Incentive: 1,240 CAD/month + tax
  • Months to End: 11 months (Jun, 2026)
Vehicle Status
  • Contract Allowance: 25,000 km/year
  • Current Odometer: 71,278 km total
  • Available Now: 31,333 km/year (2,611 per month)
  • Please note that this contract ends in less than a year.
See all Details
CAD/month x 37 months
2024 BMW X2 M35i Sports Activity Coupe (ID: #60623)
1,236
Vancouver
2024 BMW

X2 M35i Sports Activity Coupe Automatique AWD M Sport Pro + Premium Enhanced Package

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,236 CAD/month + tax
  • Original Downpayment: 1,431 CAD
  • Residual Value: 67,700 CAD
  • Months to End: 37 months (Aug, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 3,865 km total
  • Available Now: 19,071 km/year (1,589 per month)
See all Details
CAD/month x 27 months
2016 Mazda Mazda3 (ID: #60170)
489
Surrey, BC
2016 Mazda

Mazda3 Automatique 2WD

Payment Details
  • Current Payment: 489 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 10,283 CAD
  • Months to End: 27 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 86,000 km total
  • Available Now: 15,111 km/year (1,259 per month)
See all Details
CAD/month x 22 months
2023 BMW i4 eDrive40 (ID: #58765)
1,152
Vancouver
2023 BMW

i4 eDrive40 Automatique 2WD M package

Payment Details
  • Current Payment: 1,152 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Months to End: 22 months (Jun, 2027)
Vehicle Status
  • Contract Allowance: 64,000 km/year
  • Current Odometer: 29,946 km total
  • Available Now: 123,302 km/year (10,275 per month)
See all Details
+ 5,000 cash
CAD/month x 30 months
2023 Audi Audi R8 V10 Performance (ID: #57142)
4,938
Vancouver, BC
2023 Audi

Audi R8 V10 Performance Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 4,938 CAD/month + tax
  • Cash Incentive: 5,000 CAD
  • Payment After Incentive: 4,771 CAD/month + tax
  • Residual Value: 129,735 CAD
  • Months to End: 30 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 17,500 km total
  • Available Now: 18,600 km/year (1,550 per month)
  • Excess Km Cost: 0.90 CAD/km
See all Details