Payment Analysis
731.10CAD/monthin Vancouver, BC
- 731.10 CAD/month
- 337.43 CAD/bi-weekly
- 168.72 CAD/week
- 8,773.20 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 818.83 CAD/month
- 377.92 CAD/bi-weekly
- 188.96 CAD/week
- 9,825.98 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:
3,161 CAD
compared to leasing a BRAND NEW:
- FORD EXPLORER ST AWD
- for 36 months
- in BC
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 860 |
|---|---|
| This Contract (CAD/month) | 731 |
| Monthly Difference | 129 CAD/month |
| Remaining Term | x 9 months |
| Total Monthly Difference | = 1,161 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| Total Savings (CAD) | = 3,161 |
| ** "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:
35,192 CAD
- Total Vehicle Debt: 64,633 CAD
- Paid so Far: 27,441 CAD (42% Paid)
- Remaining Lease Payments: 6,580 CAD
- Residual Value: 30,613 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 27,441 CAD Total Vehicle Value: 64,633 CAD
Vehicle Debt Breakdown
Downpayment: 390 CAD Remaining Term: 6,580 CAD
Term Paid so Far: 27,051 CAD Residual Value: 30,613 CAD
Cost to Own
Already Paid: 27,441 CAD (42%)
Cash Incentive: 2,000 CAD Buyout Price Today: 35,192 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: 35,192 CAD
- 4.9%Interest Rate x 48 months
- 809 CAD/month + tax
- Total Payable: 38,825 CAD
- Total Interest: 3,633 CAD
- 8.9%Interest Rate x 48 months
- 874 CAD/month + tax
- Total Payable: 41,957 CAD
- Total Interest: 6,764 CAD
- 14.9%Interest Rate x 48 months
- 978 CAD/month + tax
- Total Payable: 46,927 CAD
- Total Interest: 11,735 CAD
At the end of the Lease Contract
Residual Value: 30,613 CAD (in 9 months)
- 4.9%Interest Rate x 48 months
- 704 CAD/month + tax
- Total Payable: 33,773 CAD
- Total Interest: 3,160 CAD
- 8.9%Interest Rate x 48 months
- 760 CAD/month + tax
- Total Payable: 36,496 CAD
- Total Interest: 5,884 CAD
- 14.9%Interest Rate x 48 months
- 850 CAD/month + tax
- Total Payable: 40,820 CAD
- Total Interest: 10,208 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)
7.37
- + tax
- + fuel
- + insurance
- 10.58CAD/100km (TODAY without the Cash Incentive)
- 43.87CAD/100km (Original Contract back in Jun, 2020)
Time Analysis
Cost per day: (CAD)
16.73
- + tax
- + insurance
- + km driven & fuel
- 24.04CAD/day (Original Contract back in Jun, 2020)
Remaining Km
Can be driven up to:
1,594.02
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jun, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~24,400 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: 808 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 33 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 15,564 km/year (1,297 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: 32 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 27,375 km/year (2,281 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: 868 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 28 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 24,857 km/year (2,071 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,300 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: 11 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 36,727 km/year (3,061 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: 688 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 28 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 36,429 km/year (3,036 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~10,600 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: 1,769 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 37 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 15,892 km/year (1,324 per month)
- Excess Km Cost: 0.15 CAD/km
