Payment Analysis

419.47CAD/monthin Vancouver, BC
    Before Taxes:
  • 419.47 CAD/month
  • 193.60 CAD/bi-weekly
  • 96.80 CAD/week
  • 5,033.64 CAD/year
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: 2,928 ~ 3,828 CAD

compared to leasing a BRAND NEW:

  • Mazda CX-5 GS
  • for 36 months
  • in British Columbia
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 496
This Contract (CAD/month) 419
Monthly Difference 76 CAD/month
Remaining Term x 28 months
Total Monthly Difference = 2,128 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 2,928 ~ 3,828

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 21,550 CAD
  • Total Vehicle Debt: 34,973 CAD
  • Paid so Far: 13,423 CAD (38% Paid)
  • Remaining Lease Payments: 11,745 CAD
  • Residual Value: 9,805 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 13,423 CAD Total Vehicle Value: 34,973 CAD
38% Paid
62%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 11,745 CAD
Term Paid so Far: 13,423 CAD Residual Value: 9,805 CAD
0%
38%
33%
29%
Cost to Own
Already Paid: 13,423 CAD (38%)
Cash Incentive: 0 CAD Buyout Price Today: 21,550 CAD
38% Paid
0%
62%
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: 21,550 CAD

  • 4.9%Interest Rate x 48 months
  • 495 CAD/month + tax
  • Total Payable: 23,775 CAD
  • Total Interest: 2,225 CAD
  • 8.9%Interest Rate x 48 months
  • 535 CAD/month + tax
  • Total Payable: 25,692 CAD
  • Total Interest: 4,142 CAD
  • 14.9%Interest Rate x 48 months
  • 599 CAD/month + tax
  • Total Payable: 28,736 CAD
  • Total Interest: 7,186 CAD

At the end of the Lease Contract

Residual Value: 9,805 CAD (in 28 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)
13.35
  • + tax
  • + fuel
  • + insurance
(or 0.13CAD per km)
  • 25.17CAD/100km (Original Contract back in Jun, 2017)
Time Analysis
Cost per day: (CAD)
13.79
  • + tax
  • + insurance
  • + km driven & fuel
(0.12CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
725.27
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Jun, 2017)

Similar Listings in Vancouver

+ 2,500 cash
SAVE ~26,900 CAD
CAD/month x 37 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: 816 CAD/month + tax
  • Residual Value: 44,696 CAD
  • Months to End: 37 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,200 km total
  • Available Now: 13,881 km/year (1,157 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 36 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: 36 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 5,000 km total
  • Available Now: 24,333 km/year (2,028 per month)
See all Details
+ 8,000 cash
CAD/month x 55 months
2024 KIA Sorento X Line (ID: #55142)
940
Vancouver, BC
2024 KIA

Sorento X Line Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 940 CAD/month + tax
  • Cash Incentive: 8,000 CAD
  • Payment After Incentive: 795 CAD/month + tax
  • Residual Value: 25,062 CAD
  • Months to End: 55 months (Jun, 2029)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 3,500 km total
  • Available Now: 16,691 km/year (1,391 per month)
  • Excess Km Cost: 0.12 CAD/km
See all Details
+ 1,000 cash
CAD/month x 32 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: 872 CAD/month + tax
  • Residual Value: 28,853 CAD
  • Months to End: 32 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 6,000 km total
  • Available Now: 21,750 km/year (1,813 per month)
  • Excess Km Cost: 0.30 CAD/km
See all Details
SAVE ~4,000 CAD
CAD/month x 15 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: 15 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,000 km total
  • Available Now: 26,933 km/year (2,244 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 32 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: 692 CAD/month + tax
  • Residual Value: 18,148 CAD
  • Months to End: 32 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 15,000 km total
  • Available Now: 31,875 km/year (2,656 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