Payment Analysis
1,274.07CAD/monthin Vancouver, BC
- 1,274.07 CAD/month
- 588.03 CAD/bi-weekly
- 294.02 CAD/week
- 15,288.84 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,426.96 CAD/month
- 658.60 CAD/bi-weekly
- 329.30 CAD/week
- 17,123.50 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:
12,910 ~ 13,810 CAD
compared to leasing a BRAND NEW:
- Volvo XC90 T8 eAWD Hybrid w/ Momentum Elite Package + Bowers & Wilkins Sound System
- for 36 months
- in British Columbia
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 1,669 |
|---|---|
| This Contract (CAD/month) | 1,274 |
| Monthly Difference | 395 CAD/month |
| Remaining Term | x 18 months |
| Total Monthly Difference | = 7,110 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 12,910 ~ 13,810 |
| ** "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:
51,711 CAD
- Total Vehicle Debt: 95,848 CAD
- Paid so Far: 39,137 CAD (40% Paid)
- Remaining Lease Payments: 22,933 CAD
- Residual Value: 33,777 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 39,137 CAD Total Vehicle Value: 95,848 CAD
Vehicle Debt Breakdown
Downpayment: 2,189 CAD Remaining Term: 22,933 CAD
Term Paid so Far: 36,948 CAD Residual Value: 33,777 CAD
Cost to Own
Already Paid: 39,137 CAD (40%)
Cash Incentive: 5,000 CAD Buyout Price Today: 51,711 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: 51,711 CAD
- 4.9%Interest Rate x 48 months
- 1,189 CAD/month + tax
- Total Payable: 57,049 CAD
- Total Interest: 5,338 CAD
- 8.9%Interest Rate x 48 months
- 1,284 CAD/month + tax
- Total Payable: 61,650 CAD
- Total Interest: 9,939 CAD
- 14.9%Interest Rate x 48 months
- 1,437 CAD/month + tax
- Total Payable: 68,953 CAD
- Total Interest: 17,243 CAD
At the end of the Lease Contract
Residual Value: 33,777 CAD (in 18 months)
- 4.9%Interest Rate x 48 months
- 776 CAD/month + tax
- Total Payable: 37,264 CAD
- Total Interest: 3,487 CAD
- 8.9%Interest Rate x 48 months
- 839 CAD/month + tax
- Total Payable: 40,269 CAD
- Total Interest: 6,492 CAD
- 14.9%Interest Rate x 48 months
- 938 CAD/month + tax
- Total Payable: 45,040 CAD
- Total Interest: 11,263 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)
21.91
- + tax
- + fuel
- + insurance
- 28.02CAD/100km (TODAY without the Cash Incentive)
- 63.70CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
32.75
- + tax
- + insurance
- + km driven & fuel
- 41.89CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
1,049.27
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in Jun, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~25,700 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: 812 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 35 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 14,674 km/year (1,223 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: 34 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 25,765 km/year (2,147 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: 870 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 30 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 23,200 km/year (1,933 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,700 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: 13 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 31,077 km/year (2,590 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~3,300 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: 690 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 30 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 34,000 km/year (2,833 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~11,600 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: 1,759 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 39 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 15,077 km/year (1,256 per month)
- Excess Km Cost: 0.15 CAD/km
