Payment Analysis
532.62CAD/monthin Vancouver, BC
- 532.62 CAD/month
- 245.82 CAD/bi-weekly
- 122.91 CAD/week
- 6,391.44 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 596.53 CAD/month
- 275.32 CAD/bi-weekly
- 137.66 CAD/week
- 7,158.41 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:
3,972 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz GLB 250 4MATIC Automatic AWD Premium Package, 7 seat, Navigation Package, Park assist, 360 camera, heated steering wheel
- for 12 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 999 |
|---|---|
| This Contract (CAD/month) | 533 |
| Monthly Difference | 467 CAD/month |
| Remaining Term | x 16 months |
| Total Monthly Difference | = 7,472 CAD |
| - Required Payment** (CAD) | - 3,500 |
| Total Savings (CAD) | = 3,972 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
42,172 CAD
- Total Vehicle Debt: 62,118 CAD
- Paid so Far: 23,446 CAD (37% Paid)
- Remaining Lease Payments: 8,522 CAD
- Residual Value: 30,150 CAD
- Required Payment: 3,500 CAD
Vehicle Debt & Value
Paid so far: 23,446 CAD Total Vehicle Value: 62,118 CAD
Vehicle Debt Breakdown
Downpayment: 8,000 CAD Remaining Term: 8,522 CAD
Term Paid so Far: 15,446 CAD Residual Value: 30,150 CAD
Cost to Own
Already Paid: 23,446 CAD (37%)
Required Payment: 3,500 CAD (5%)Buyout Price Today: 42,172 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: 42,172 CAD
- 4.9%Interest Rate x 48 months
- 969 CAD/month + tax
- Total Payable: 46,526 CAD
- Total Interest: 4,354 CAD
- 8.9%Interest Rate x 48 months
- 1,047 CAD/month + tax
- Total Payable: 50,278 CAD
- Total Interest: 8,106 CAD
- 14.9%Interest Rate x 48 months
- 1,172 CAD/month + tax
- Total Payable: 56,234 CAD
- Total Interest: 14,062 CAD
At the end of the Lease Contract
Residual Value: 30,150 CAD (in 16 months)
- 4.9%Interest Rate x 48 months
- 693 CAD/month + tax
- Total Payable: 33,263 CAD
- Total Interest: 3,113 CAD
- 8.9%Interest Rate x 48 months
- 749 CAD/month + tax
- Total Payable: 35,945 CAD
- Total Interest: 5,795 CAD
- 14.9%Interest Rate x 48 months
- 838 CAD/month + tax
- Total Payable: 40,204 CAD
- Total Interest: 10,053 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)
21.66
- + tax
- + fuel
- + insurance
- 15.35CAD/100km (TODAY without the Cash Incentive)
- 35.51CAD/100km (Original Contract back in Mar, 2020)
Time Analysis
Cost per day: (CAD)
24.70
- + tax
- + insurance
- + km driven & fuel
- 17.51CAD/day (Original Contract back in Mar, 2020)
Remaining Km
Can be driven up to:
800.48
- km/week
- without any
- additional costs
- 346.15km/week (Contract Original back in Mar, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~23,800 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: 805 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 32 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 16,050 km/year (1,338 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: 30 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 29,200 km/year (2,433 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: 866 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 27 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 25,778 km/year (2,148 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,100 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: 10 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 40,400 km/year (3,367 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~3,100 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: 686 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 27 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 37,778 km/year (3,148 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~9,700 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: 1,780 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 35 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 16,800 km/year (1,400 per month)
- Excess Km Cost: 0.15 CAD/km
