Payment Analysis

409.00CAD/monthin Coquitlam, BC
    Before Taxes:
  • 409.00 CAD/month
  • 188.77 CAD/bi-weekly
  • 94.38 CAD/week
  • 4,908.00 CAD/year
Incl. B.C. Taxes (12%):
  • 458.08 CAD/month
  • 211.42 CAD/bi-weekly
  • 105.71 CAD/week
  • 5,496.96 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: 741 CAD

compared to leasing a BRAND NEW:

  • TOYOTA RAV4 XLE AWD
  • for 48 months
  • in BC
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 466
This Contract (CAD/month) 409
Monthly Difference 57 CAD/month
Remaining Term x 13 months
Total Monthly Difference = 741 CAD
Total Savings (CAD) = 741

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 22,378 CAD
  • Total Vehicle Debt: 41,192 CAD
  • Paid so Far: 18,814 CAD (45% Paid)
  • Remaining Lease Payments: 5,317 CAD
  • Residual Value: 17,061 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 18,814 CAD Total Vehicle Value: 41,192 CAD
45% Paid
55%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,317 CAD
Term Paid so Far: 18,814 CAD Residual Value: 17,061 CAD
0%
45%
13%
42%
Cost to Own
Already Paid: 18,814 CAD (45%)
Cash Incentive: 0 CAD Buyout Price Today: 22,378 CAD
45% Paid
0%
55%
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: 22,378 CAD

  • 4.9%Interest Rate x 48 months
  • 514 CAD/month + tax
  • Total Payable: 24,688 CAD
  • Total Interest: 2,310 CAD
  • 8.9%Interest Rate x 48 months
  • 556 CAD/month + tax
  • Total Payable: 26,679 CAD
  • Total Interest: 4,301 CAD
  • 14.9%Interest Rate x 48 months
  • 622 CAD/month + tax
  • Total Payable: 29,840 CAD
  • Total Interest: 7,462 CAD

At the end of the Lease Contract

Residual Value: 17,061 CAD (in 13 months)

  • 4.9%Interest Rate x 48 months
  • 392 CAD/month + tax
  • Total Payable: 18,822 CAD
  • Total Interest: 1,761 CAD
  • 8.9%Interest Rate x 48 months
  • 424 CAD/month + tax
  • Total Payable: 20,340 CAD
  • Total Interest: 3,279 CAD
  • 14.9%Interest Rate x 48 months
  • 474 CAD/month + tax
  • Total Payable: 22,750 CAD
  • Total Interest: 5,689 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)
5.65
  • + tax
  • + fuel
  • + insurance
(or 0.06CAD per km)
  • 24.54CAD/100km (Original Contract back in Jan, 2021)
Time Analysis
Cost per day: (CAD)
13.45
  • + tax
  • + insurance
  • + km driven & fuel
(0.25CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,671.01
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Jan, 2021)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

+ 2,500 cash
SAVE ~26,300 CAD
CAD/month x 36 months
2023 Mercedes-Benz EQB 350 4MATIC (ID: #52147)
884
Vancouver, BC
2023 Mercedes-Benz

EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 884 CAD/month + tax
  • Cash Incentive: 2,500 CAD
  • Payment After Incentive: 814 CAD/month + tax
  • Residual Value: 44,696 CAD
  • Months to End: 36 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,200 km total
  • Available Now: 14,267 km/year (1,189 per month)
  • Excess Km Cost: 0.20 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
CAD/month x 34 months
2024 Toyota Highlander hybrid xle (ID: #55004)
1,072
Vancouver, BC
2024 Toyota

Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance

  • Warranty Complete Term
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)
See all Details
+ 1,000 cash
CAD/month x 31 months
2023 Audi Q5 Progressiv (ID: #52939)
903
Vancouver, BC
2023 Audi

Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 903 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 871 CAD/month + tax
  • Residual Value: 28,853 CAD
  • Months to End: 31 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 6,000 km total
  • Available Now: 22,452 km/year (1,871 per month)
  • Excess Km Cost: 0.30 CAD/km
See all Details
SAVE ~3,700 CAD
CAD/month x 13 months
2023 Nissan Rouge SV Moonroof (ID: #52616)
454
Coquitlam, BC
2023 Nissan

Rouge SV Moonroof Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
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
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 1,000 cash
SAVE ~3,400 CAD
CAD/month x 31 months
2022 Honda CRV Touring Black Edition (ID: #52497)
723
Langley, BC
2022 Honda

CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus

  • Warranty Complete Term
Payment Details
  • Current Payment: 723 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 691 CAD/month + tax
  • Residual Value: 18,148 CAD
  • Months to End: 31 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 15,000 km total
  • Available Now: 32,903 km/year (2,742 per month)
  • Excess Km Cost: 0.12 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 7,000 cash
SAVE ~11,600 CAD
CAD/month x 39 months
2021 Mercedes-Benz GLE53 AMG COUPE (ID: #49304)
1,580
Delta, BC
2021 Mercedes-Benz

GLE53 AMG COUPE Automatique AWD

  • Warranty Complete Term
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
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Down Payment
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details