Payment Analysis
521.43CAD/monthin Vancouver, BC
- 521.43 CAD/month
- 240.66 CAD/bi-weekly
- 120.33 CAD/week
- 6,257.16 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 584.00 CAD/month
- 269.54 CAD/bi-weekly
- 134.77 CAD/week
- 7,008.02 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:
5,033 ~ 5,933 CAD
compared to leasing a BRAND NEW:
- Subaru Forester Touring AWD
- for 24 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 724 |
|---|---|
| This Contract (CAD/month) | 521 |
| Monthly Difference | 203 CAD/month |
| Remaining Term | x 11 months |
| Total Monthly Difference | = 2,233 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,033 ~ 5,933 |
| ** "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:
23,504 CAD
- Total Vehicle Debt: 38,018 CAD
- Paid so Far: 12,514 CAD (32% Paid)
- Remaining Lease Payments: 5,736 CAD
- Residual Value: 19,768 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 12,514 CAD Total Vehicle Value: 38,018 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,736 CAD
Term Paid so Far: 12,514 CAD Residual Value: 19,768 CAD
Cost to Own
Already Paid: 12,514 CAD (32%)
Cash Incentive: 2,000 CAD Buyout Price Today: 23,504 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: 23,504 CAD
- 4.9%Interest Rate x 48 months
- 540 CAD/month + tax
- Total Payable: 25,930 CAD
- Total Interest: 2,426 CAD
- 8.9%Interest Rate x 48 months
- 584 CAD/month + tax
- Total Payable: 28,021 CAD
- Total Interest: 4,518 CAD
- 14.9%Interest Rate x 48 months
- 653 CAD/month + tax
- Total Payable: 31,341 CAD
- Total Interest: 7,837 CAD
At the end of the Lease Contract
Residual Value: 19,768 CAD (in 11 months)
- 4.9%Interest Rate x 48 months
- 454 CAD/month + tax
- Total Payable: 21,809 CAD
- Total Interest: 2,041 CAD
- 8.9%Interest Rate x 48 months
- 491 CAD/month + tax
- Total Payable: 23,567 CAD
- Total Interest: 3,799 CAD
- 14.9%Interest Rate x 48 months
- 549 CAD/month + tax
- Total Payable: 26,360 CAD
- Total Interest: 6,592 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)
8.20
- + tax
- + fuel
- + insurance
- 12.59CAD/100km (TODAY without the Cash Incentive)
- 39.11CAD/100km (Original Contract back in Mar, 2021)
Time Analysis
Cost per day: (CAD)
11.17
- + tax
- + insurance
- + km driven & fuel
- 17.14CAD/day (Original Contract back in Mar, 2021)
Remaining Km
Can be driven up to:
955.86
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Mar, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~25,100 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: 810 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 34 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 15,106 km/year (1,259 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: 33 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 26,545 km/year (2,212 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: 869 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 29 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 24,000 km/year (2,000 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,500 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: 12 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 33,667 km/year (2,806 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~3,200 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: 689 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 29 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 35,172 km/year (2,931 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~11,100 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: 1,764 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 38 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 15,474 km/year (1,289 per month)
- Excess Km Cost: 0.15 CAD/km
