Payment Analysis

259.58CAD/monthin Vancouver, BC
    Before Taxes:
  • 259.58 CAD/month
  • 119.81 CAD/bi-weekly
  • 59.90 CAD/week
  • 3,114.96 CAD/year
Incl. B.C. Taxes (12%):
  • 290.73 CAD/month
  • 134.18 CAD/bi-weekly
  • 67.09 CAD/week
  • 3,488.76 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: 4,980 ~ 6,280 CAD

compared to leasing a BRAND NEW:

  • Toyota Yaris LE
  • for 24 months
  • in Quebec
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 320
This Contract (CAD/month) 260
Monthly Difference 60 CAD/month
Remaining Term x 48 months
Total Monthly Difference = 2,880 CAD
+ Cash Incentive** (CAD) + 500
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 4,980 ~ 6,280
** "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: 31,023 CAD
  • Total Vehicle Debt: 26,332 CAD
  • Paid so Far: -5,192 CAD (-20% Paid)
  • Remaining Lease Payments: 12,460 CAD
  • Residual Value: 19,063 CAD
  • Cash Incentive: 500 CAD
Vehicle Debt & Value
Paid so far: -5,192 CAD Total Vehicle Value: 26,332 CAD
-20% Paid
120%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 12,460 CAD
Term Paid so Far: -5,192 CAD Residual Value: 19,063 CAD
0%
-20%
47%
73%
Cost to Own
Already Paid: -5,192 CAD (-20%)
Cash Incentive: 500 CAD Buyout Price Today: 31,023 CAD
-20% Paid
1%
119%
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: 31,023 CAD

  • 4.9%Interest Rate x 48 months
  • 713 CAD/month + tax
  • Total Payable: 34,226 CAD
  • Total Interest: 3,203 CAD
  • 8.9%Interest Rate x 48 months
  • 771 CAD/month + tax
  • Total Payable: 36,986 CAD
  • Total Interest: 5,963 CAD
  • 14.9%Interest Rate x 48 months
  • 862 CAD/month + tax
  • Total Payable: 41,368 CAD
  • Total Interest: 10,344 CAD

At the end of the Lease Contract

Residual Value: 19,063 CAD (in 48 months)

  • 4.9%Interest Rate x 48 months
  • 438 CAD/month + tax
  • Total Payable: 21,031 CAD
  • Total Interest: 1,968 CAD
  • 8.9%Interest Rate x 48 months
  • 473 CAD/month + tax
  • Total Payable: 22,727 CAD
  • Total Interest: 3,664 CAD
  • 14.9%Interest Rate x 48 months
  • 530 CAD/month + tax
  • Total Payable: 25,420 CAD
  • Total Interest: 6,357 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)
34.04
  • + tax
  • + fuel
  • + insurance
(inlcuding the 500CAD incentive)
Time Analysis
Cost per day: (CAD)
8.19
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 500CAD incentive)
Remaining Km
Can be driven up to:
168.91
  • km/week
  • without any
  • additional costs
Excess km cost: 0.07CAD

Similar Listings in Vancouver

CAD/month x 45 months
2025 Audi S3 Progressiv (ID: #58332)
841
Vancouver, BC
2025 Audi

S3 Progressiv Automatique AWD Advanced Handling Package

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 841 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 32,693 CAD
  • Months to End: 45 months (Jan, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,500 km total
  • Available Now: 20,400 km/year (1,700 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
+ 3,500 cash
CAD/month x 2 months
2022 Honda Civic LX (ID: #50521)
338
Surrey
2022 Honda

Civic LX CVT 2WD Winter Wires

  • Winter Tires Included
Payment Details
  • Current Payment: 338 CAD/month + tax
  • Required Payment: 3,500 CAD
  • Payment Including Incentive: 2,088 CAD/month + tax
  • Residual Value: 14,190 CAD
  • Months to End: 2 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
See all Details
CAD/month x 38 months
2023 Honda Si (ID: #49859)
679
Vancouver, BC
2023 Honda

Si Manuelle 2WD PLS TEXT FOR MORE INFO

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 679 CAD/month + tax
  • Original Downpayment: 1,786 CAD
  • Residual Value: 13,349 CAD
  • Months to End: 38 months (Jun, 2028)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 2,048 km total
  • Available Now: 36,616 km/year (3,051 per month)
  • Excess Km Cost: 0.12 CAD/km
See all Details
CAD/month x 67 months
2016 Toyota Corola (ID: #59677)
527
Vancouver
2016 Toyota

Corola Automatique AWD

Payment Details
  • Current Payment: 527 CAD/month + tax
  • Months to End: 67 months (Nov, 2030)
Vehicle Status
  • Contract Allowance: 65,000 km/year
  • Current Odometer: 150,000 km total
  • Available Now: 42,985 km/year (3,582 per month)
See all Details
CAD/month x 27 months
2023 Audi 2023 audi a3 progressive (ID: #59463)
900
Burnaby
2023 Audi

2023 audi a3 progressive Automatique AWD platinum autocare

Payment Details
  • Current Payment: 900 CAD/month + tax
  • Residual Value: 55,349 CAD
  • Months to End: 27 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 9,000 km total
  • Available Now: 31,556 km/year (2,630 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 23943 months
2025 Toyota Corolla Hatchback XSE (ID: #58871)
605
Vancouver
2025 Toyota

Corolla Hatchback XSE Automatique 2WD

Payment Details
  • Current Payment: 605 CAD/month + tax
  • Original Downpayment: 2,109 CAD
  • Residual Value: 12,795 CAD
  • Months to End: 23,943 months (Dec, 0029)
Vehicle Status
  • Contract Allowance: 1,667 km/year
  • Current Odometer: 2,000 km total
  • Available Now: 1,666 km/year (139 per month)
See all Details