Payment Analysis
773.00CAD/monthin Victoria, BC
- 773.00 CAD/month
- 356.77 CAD/bi-weekly
- 178.38 CAD/week
- 9,276.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 865.76 CAD/month
- 399.58 CAD/bi-weekly
- 199.79 CAD/week
- 10,389.12 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:
17,515 ~ 18,415 CAD
compared to leasing a BRAND NEW:
- Audi A4 Sedan 45 TFSI quattro Progressiv S tronic
- for 24 months
- in B.C.
- $0 down payment
- 25,000 km/year
| Leasing New (CAD/month) | 1,222 |
|---|---|
| This Contract (CAD/month) | 773 |
| Monthly Difference | 449 CAD/month |
| Remaining Term | x 35 months |
| Total Monthly Difference | = 15,715 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 17,515 ~ 18,415 |
| ** "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:
55,872 CAD
- Total Vehicle Debt: 68,921 CAD
- Paid so Far: 12,049 CAD (17% Paid)
- Remaining Lease Payments: 27,055 CAD
- Residual Value: 29,817 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 12,049 CAD Total Vehicle Value: 68,921 CAD
Vehicle Debt Breakdown
Downpayment: 2,000 CAD Remaining Term: 27,055 CAD
Term Paid so Far: 10,049 CAD Residual Value: 29,817 CAD
Cost to Own
Already Paid: 12,049 CAD (17%)
Cash Incentive: 1,000 CAD Buyout Price Today: 55,872 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: 55,872 CAD
- 4.9%Interest Rate x 48 months
- 1,284 CAD/month + tax
- Total Payable: 61,639 CAD
- Total Interest: 5,768 CAD
- 8.9%Interest Rate x 48 months
- 1,388 CAD/month + tax
- Total Payable: 66,610 CAD
- Total Interest: 10,739 CAD
- 14.9%Interest Rate x 48 months
- 1,552 CAD/month + tax
- Total Payable: 74,502 CAD
- Total Interest: 18,630 CAD
At the end of the Lease Contract
Residual Value: 29,817 CAD (in 35 months)
- 4.9%Interest Rate x 48 months
- 685 CAD/month + tax
- Total Payable: 32,895 CAD
- Total Interest: 3,078 CAD
- 8.9%Interest Rate x 48 months
- 741 CAD/month + tax
- Total Payable: 35,547 CAD
- Total Interest: 5,731 CAD
- 14.9%Interest Rate x 48 months
- 828 CAD/month + tax
- Total Payable: 39,759 CAD
- Total Interest: 9,942 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)
43.57
- + tax
- + fuel
- + insurance
- 45.24CAD/100km (TODAY without the Cash Incentive)
- 46.38CAD/100km (Original Contract back in Mar, 2018)
Time Analysis
Cost per day: (CAD)
24.47
- + tax
- + insurance
- + km driven & fuel
- 25.41CAD/day (Original Contract back in Mar, 2018)
Remaining Km
Can be driven up to:
394.29
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Mar, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
2022 BMW
i4 edrive40 Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,287 CAD/month + tax
- Residual Value: 36,687 CAD
- Months to End: 16 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 19,500 km/year (1,625 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 3,050 cash
2023 Mazda
CX-5 Automatique AWD GT Sport Design
Payment Details
- Current Payment: 594 CAD/month + tax
- Cash Incentive: 3,050 CAD
- Payment After Incentive: 467 CAD/month + tax
- Residual Value: 23,730 CAD
- Months to End: 24 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 24,833 km/year (2,069 per month)
- Excess Km Cost: 0.08 CAD/km
+ 500 cash
2023 Polestar
Polestar 2 Automatique AWD Plus
Payment Details
- Current Payment: 1,306 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,281 CAD/month + tax
- Months to End: 20 months (Nov, 2026)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,750 km total
- Available Now: 16,350 km/year (1,363 per month)
+ 2,500 cash
2023 Audi
A4 Technik Automatique AWD Black Competition Package
Payment Details
- Current Payment: 855 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 952 CAD/month + tax
- Residual Value: 26,906 CAD
- Months to End: 26 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,350 km total
- Available Now: 20,146 km/year (1,679 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
+ 2,000 cash
2023 Tesla
Long Range Model 3 Automatique AWD Dual Motor & FSD
Payment Details
- Current Payment: 892 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 967 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Months to End: 27 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 20,901 km total
- Available Now: 19,155 km/year (1,596 per month)
2023 Jeep
LIMITED Automatique AWD
Payment Details
- Current Payment: 713 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 27,800 CAD
- Months to End: 37 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 14,500 km total
- Available Now: 27,730 km/year (2,311 per month)
