Payment Analysis
419.47CAD/monthin Vancouver, BC
- 419.47 CAD/month
- 193.60 CAD/bi-weekly
- 96.80 CAD/week
- 5,033.64 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 469.81 CAD/month
- 216.83 CAD/bi-weekly
- 108.42 CAD/week
- 5,637.68 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:
3,232 ~ 4,132 CAD
compared to leasing a BRAND NEW:
- Mazda CX-5 GS
- for 36 months
- in British Columbia
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 496 |
|---|---|
| This Contract (CAD/month) | 419 |
| Monthly Difference | 76 CAD/month |
| Remaining Term | x 32 months |
| Total Monthly Difference | = 2,432 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 3,232 ~ 4,132 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
23,228 CAD
- Total Vehicle Debt: 34,973 CAD
- Paid so Far: 11,745 CAD (33% Paid)
- Remaining Lease Payments: 13,423 CAD
- Residual Value: 9,805 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 11,745 CAD Total Vehicle Value: 34,973 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 13,423 CAD
Term Paid so Far: 11,745 CAD Residual Value: 9,805 CAD
Cost to Own
Already Paid: 11,745 CAD (33%)
Cash Incentive: 0 CAD Buyout Price Today: 23,228 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: 23,228 CAD
- 4.9%Interest Rate x 48 months
- 534 CAD/month + tax
- Total Payable: 25,626 CAD
- Total Interest: 2,398 CAD
- 8.9%Interest Rate x 48 months
- 577 CAD/month + tax
- Total Payable: 27,692 CAD
- Total Interest: 4,464 CAD
- 14.9%Interest Rate x 48 months
- 645 CAD/month + tax
- Total Payable: 30,973 CAD
- Total Interest: 7,745 CAD
At the end of the Lease Contract
Residual Value: 9,805 CAD (in 32 months)
- 4.9%Interest Rate x 48 months
- 225 CAD/month + tax
- Total Payable: 10,817 CAD
- Total Interest: 1,012 CAD
- 8.9%Interest Rate x 48 months
- 244 CAD/month + tax
- Total Payable: 11,689 CAD
- Total Interest: 1,885 CAD
- 14.9%Interest Rate x 48 months
- 272 CAD/month + tax
- Total Payable: 13,074 CAD
- Total Interest: 3,269 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)
15.25
- + tax
- + fuel
- + insurance
- 25.17CAD/100km (Original Contract back in Jun, 2017)
Time Analysis
Cost per day: (CAD)
13.79
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
634.62
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jun, 2017)
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: 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: 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 ~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
