Payment Analysis

459.00CAD/monthin Surrey, BC
    Before Taxes:
  • 459.00 CAD/month
  • 211.85 CAD/bi-weekly
  • 105.92 CAD/week
  • 5,508.00 CAD/year
Incl. B.C. Taxes (12%):
  • 514.08 CAD/month
  • 237.27 CAD/bi-weekly
  • 118.63 CAD/week
  • 6,168.96 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: 7,550 CAD

compared to leasing a BRAND NEW:

  • Mazda Mazda6 GT
  • for 36 months
  • in British Columbia
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 635
This Contract (CAD/month) 459
Monthly Difference 175 CAD/month
Remaining Term x 34 months
Total Monthly Difference = 5,950 CAD
+ Cash Incentive** (CAD) + 1,600
Total Savings (CAD) = 7,550
** "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: 26,606 CAD
  • Total Vehicle Debt: 39,681 CAD
  • Paid so Far: 11,475 CAD (28% Paid)
  • Remaining Lease Payments: 15,606 CAD
  • Residual Value: 12,600 CAD
  • Cash Incentive: 1,600 CAD
Vehicle Debt & Value
Paid so far: 11,475 CAD Total Vehicle Value: 39,681 CAD
28% Paid
72%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 15,606 CAD
Term Paid so Far: 11,475 CAD Residual Value: 12,600 CAD
0%
28%
39%
33%
Cost to Own
Already Paid: 11,475 CAD (28%)
Cash Incentive: 1,600 CAD Buyout Price Today: 26,606 CAD
28% Paid
4%
68%
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: 26,606 CAD

  • 4.9%Interest Rate x 48 months
  • 612 CAD/month + tax
  • Total Payable: 29,353 CAD
  • Total Interest: 2,747 CAD
  • 8.9%Interest Rate x 48 months
  • 661 CAD/month + tax
  • Total Payable: 31,720 CAD
  • Total Interest: 5,114 CAD
  • 14.9%Interest Rate x 48 months
  • 739 CAD/month + tax
  • Total Payable: 35,478 CAD
  • Total Interest: 8,872 CAD

At the end of the Lease Contract

Residual Value: 12,600 CAD (in 34 months)

  • 4.9%Interest Rate x 48 months
  • 290 CAD/month + tax
  • Total Payable: 13,901 CAD
  • Total Interest: 1,301 CAD
  • 8.9%Interest Rate x 48 months
  • 313 CAD/month + tax
  • Total Payable: 15,022 CAD
  • Total Interest: 2,422 CAD
  • 14.9%Interest Rate x 48 months
  • 350 CAD/month + tax
  • Total Payable: 16,801 CAD
  • Total Interest: 4,201 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)
17.88
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,600CAD incentive)
  • 19.92CAD/100km (TODAY without the Cash Incentive)
  • 27.54CAD/100km (Original Contract back in Jan, 2017)
Time Analysis
Cost per day: (CAD)
13.54
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,600CAD incentive)
  • 15.09CAD/day (Original Contract back in Jan, 2017)
Remaining Km
Can be driven up to:
531.67
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Jan, 2017)

Similar Listings in Vancouver

+ 1,000 cash
SAVE ~4,000 CAD
CAD/month x 39 months
2023 Hyundai Elantra N-Line (ID: #52169)
599
Burnaby, BC
2023 Hyundai

Elantra N-Line Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included

Payment Details
  • Current Payment: 599 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 573 CAD/month + tax
  • Residual Value: 13,450 CAD
  • Months to End: 39 months (Feb, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 15,160 km total
  • Available Now: 19,951 km/year (1,663 per month)
  • Excess Km Cost: 0.12 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • 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
CAD/month x 30 months
2023 BMW i7 (ID: #54467)
3,116
Surrey
2023 BMW

i7 Automatique AWD Sports package

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 3,116 CAD/month + tax
  • Months to End: 30 months (May, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 9,523 km total
  • Available Now: 21,791 km/year (1,816 per month)
See all Details
CAD/month x 16 months
2022 Land Rover DEFENDER D110 X P400 (ID: #46353)
1,938
Vancouver, BC
2022 Land Rover

DEFENDER D110 X P400 Automatique AWD w/ Warranty Complete Term

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,938 CAD/month + tax
  • Original Downpayment: 15,000 CAD
  • Residual Value: 66,664 CAD
  • Months to End: 16 months (Mar, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 9,688 km total
  • Available Now: 40,734 km/year (3,395 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 21 months
2022 Volvo S60 Inscription (ID: #56139)
700
Vancouver, BC
2022 Volvo

S60 Inscription Automatique AWD All included. Top end model

Payment Details
  • Current Payment: 700 CAD/month + tax
  • Original Downpayment: 3,000 CAD
  • Residual Value: 31,000 CAD
  • Months to End: 21 months (Aug, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 23,800 km total
  • Available Now: 22,971 km/year (1,914 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 12 months
2021 Infiniti Q50 Red Sport I-LINE (ID: #56125)
776
North Vancouver
2021 Infiniti

Q50 Red Sport I-LINE Automatique AWD top of the line

  • Warranty Complete Term
Payment Details
  • Current Payment: 776 CAD/month + tax
  • Residual Value: 25,973 CAD
  • Months to End: 12 months (Nov, 2025)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 5,748 km total
  • Available Now: 56,919 km/year (4,743 per month)
  • Excess Km Cost: 0.30 CAD/km
See all Details
CAD/month x 43 months
2022 Toyota COROLLA HYBRID (ID: #55609)
899
Langley
2022 Toyota

COROLLA HYBRID CVT 2WD

Payment Details
  • Current Payment: 899 CAD/month + tax
  • Months to End: 43 months (Jun, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 37,500 km total
  • Available Now: 10,000 km/year (833 per month)
See all Details