Payment Analysis
770.00CAD/monthin Vancouver, BC
- 770.00 CAD/month
- 355.38 CAD/bi-weekly
- 177.69 CAD/week
- 9,240.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 862.40 CAD/month
- 398.03 CAD/bi-weekly
- 199.02 CAD/week
- 10,348.80 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:
10,744 ~ 11,644 CAD
compared to leasing a BRAND NEW:
- Audi Q5 45 TFSI quattro Progressiv S tronic
- for 24 months
- in B.C.
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,043 |
|---|---|
| This Contract (CAD/month) | 770 |
| Monthly Difference | 273 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = 7,644 CAD |
| + Cash Incentive** (CAD) | + 2,300 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 10,744 ~ 11,644 |
| ** "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:
45,558 CAD
- Total Vehicle Debt: 63,258 CAD
- Paid so Far: 15,400 CAD (24% Paid)
- Remaining Lease Payments: 21,560 CAD
- Residual Value: 26,298 CAD
- Cash Incentive: 2,300 CAD
Vehicle Debt & Value
Paid so far: 15,400 CAD Total Vehicle Value: 63,258 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 21,560 CAD
Term Paid so Far: 15,400 CAD Residual Value: 26,298 CAD
Cost to Own
Already Paid: 15,400 CAD (24%)
Cash Incentive: 2,300 CAD Buyout Price Today: 45,558 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: 45,558 CAD
- 4.9%Interest Rate x 48 months
- 1,047 CAD/month + tax
- Total Payable: 50,261 CAD
- Total Interest: 4,703 CAD
- 8.9%Interest Rate x 48 months
- 1,132 CAD/month + tax
- Total Payable: 54,315 CAD
- Total Interest: 8,756 CAD
- 14.9%Interest Rate x 48 months
- 1,266 CAD/month + tax
- Total Payable: 60,749 CAD
- Total Interest: 15,191 CAD
At the end of the Lease Contract
Residual Value: 26,298 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 604 CAD/month + tax
- Total Payable: 29,013 CAD
- Total Interest: 2,715 CAD
- 8.9%Interest Rate x 48 months
- 653 CAD/month + tax
- Total Payable: 31,353 CAD
- Total Interest: 5,055 CAD
- 14.9%Interest Rate x 48 months
- 731 CAD/month + tax
- Total Payable: 35,067 CAD
- Total Interest: 8,769 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)
37.76
- + tax
- + fuel
- + insurance
- 42.27CAD/100km (TODAY without the Cash Incentive)
- 57.75CAD/100km (Original Contract back in Nov, 2018)
Time Analysis
Cost per day: (CAD)
22.61
- + tax
- + insurance
- + km driven & fuel
- 25.32CAD/day (Original Contract back in Nov, 2018)
Remaining Km
Can be driven up to:
420.33
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Nov, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~23,800 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: 805 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 32 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 16,050 km/year (1,338 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
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: 31 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 28,258 km/year (2,355 per month)
+ 1,000 cash
2023 Audi
Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 866 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 27 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 25,778 km/year (2,148 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,100 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: 10 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 40,400 km/year (3,367 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~3,100 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: 686 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 27 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 37,778 km/year (3,148 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~9,700 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: 1,780 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 35 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 16,800 km/year (1,400 per month)
- Excess Km Cost: 0.15 CAD/km
