Payment Analysis
814.12CAD/monthin Burnaby, BC
- 814.12 CAD/month
- 375.75 CAD/bi-weekly
- 187.87 CAD/week
- 9,769.44 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 911.81 CAD/month
- 420.84 CAD/bi-weekly
- 210.42 CAD/week
- 10,941.77 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:
1,289 ~ 2,189 CAD
compared to leasing a BRAND NEW:
- Audi S5 Sportback S5 Sportback TFSI Progressiv
- for 39 months
- in BC
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 977 |
|---|---|
| This Contract (CAD/month) | 814 |
| Monthly Difference | 163 CAD/month |
| Remaining Term | x 3 months |
| Total Monthly Difference | = 489 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 1,289 ~ 2,189 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
35,358 CAD
- Total Vehicle Debt: 80,994 CAD
- Paid so Far: 45,635 CAD (56% Paid)
- Remaining Lease Payments: 2,442 CAD
- Residual Value: 32,916 CAD
- Required Payment: 0 CAD
Vehicle Debt & Value
Paid so far: 45,635 CAD Total Vehicle Value: 80,994 CAD
Vehicle Debt Breakdown
Downpayment: 9,000 CAD Remaining Term: 2,442 CAD
Term Paid so Far: 36,635 CAD Residual Value: 32,916 CAD
Cost to Own
Already Paid: 45,635 CAD (56%)
Required Payment: 0 CAD (0%)Buyout Price Today: 35,358 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: 35,358 CAD
- 4.9%Interest Rate x 48 months
- 813 CAD/month + tax
- Total Payable: 39,009 CAD
- Total Interest: 3,650 CAD
- 8.9%Interest Rate x 48 months
- 878 CAD/month + tax
- Total Payable: 42,154 CAD
- Total Interest: 6,796 CAD
- 14.9%Interest Rate x 48 months
- 982 CAD/month + tax
- Total Payable: 47,148 CAD
- Total Interest: 11,790 CAD
At the end of the Lease Contract
Residual Value: 32,916 CAD (in 3 months)
- 4.9%Interest Rate x 48 months
- 757 CAD/month + tax
- Total Payable: 36,314 CAD
- Total Interest: 3,398 CAD
- 8.9%Interest Rate x 48 months
- 818 CAD/month + tax
- Total Payable: 39,243 CAD
- Total Interest: 6,327 CAD
- 14.9%Interest Rate x 48 months
- 914 CAD/month + tax
- Total Payable: 43,892 CAD
- Total Interest: 10,976 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)
4.03
- + tax
- + fuel
- + insurance
- 61.06CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
26.77
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
4,665.38
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Oct, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
2025 Audi
S3 Progressiv Automatique AWD Advanced Handling Package
Payment Details
- Current Payment: 841 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 32,693 CAD
- Months to End: 47 months (Jan, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 500 km total
- Available Now: 20,298 km/year (1,691 per month)
- Excess Km Cost: 0.20 CAD/km
+ 3,500 cash
2022 Honda
Civic LX CVT 2WD Winter Wires
Payment Details
- Current Payment: 338 CAD/month + tax
- Required Payment: 3,500 CAD
- Payment Including Incentive: 1,505 CAD/month + tax
- Residual Value: 14,190 CAD
- Months to End: 3 months (Jun, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 70,000 km total
- Available Now: 0 km/year (0 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
2023 Honda
Si Manuelle 2WD PLS TEXT FOR MORE INFO
Payment Details
- Current Payment: 679 CAD/month + tax
- Original Downpayment: 1,786 CAD
- Residual Value: 13,349 CAD
- Months to End: 39 months (Jun, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 2,048 km total
- Available Now: 35,678 km/year (2,973 per month)
- Excess Km Cost: 0.12 CAD/km
2025 Mazda
Sport GT Automatique 2WD
Payment Details
- Current Payment: 303 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 22,409 CAD
- Months to End: 41 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,801 km total
- Available Now: 18,205 km/year (1,517 per month)
- Excess Km Cost: 0.16 CAD/km
+ 1,500 cash
2025 Audi
S3 Progressiv Automatique AWD Advanced Handling Package
Payment Details
- Current Payment: 841 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 810 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 32,693 CAD
- Months to End: 47 months (Jan, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 500 km total
- Available Now: 20,298 km/year (1,691 per month)
- Excess Km Cost: 0.20 CAD/km
2022 Audi
Audi s3 technik Automatique AWD Technik TFSI Quattro Package
Payment Details
- Current Payment: 594 CAD/month + tax
- Original Downpayment: 19,200 CAD
- Residual Value: 26,739 CAD
- Months to End: 15 months (May, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 56,000 km total
- Available Now: 35,200 km/year (2,933 per month)
- Excess Km Cost: 0.15 CAD/km
