Payment Analysis
1,498.00CAD/monthin Vancouver, BC
- 1,498.00 CAD/month
- 691.38 CAD/bi-weekly
- 345.69 CAD/week
- 17,976.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,677.76 CAD/month
- 774.35 CAD/bi-weekly
- 387.18 CAD/week
- 20,133.12 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:
20,757 ~ 22,057 CAD
compared to leasing a BRAND NEW:
- BMW 650i Gran Coupe
- for 42 months
- in B.C.
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,861 |
|---|---|
| This Contract (CAD/month) | 1,498 |
| Monthly Difference | 363 CAD/month |
| Remaining Term | x 39 months |
| Total Monthly Difference | = 14,157 CAD |
| + Cash Incentive** (CAD) | + 5,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 20,757 ~ 22,057 |
| ** "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:
99,231 CAD
- Total Vehicle Debt: 117,713 CAD
- Paid so Far: 13,482 CAD (11% Paid)
- Remaining Lease Payments: 58,422 CAD
- Residual Value: 45,809 CAD
- Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 13,482 CAD Total Vehicle Value: 117,713 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 58,422 CAD
Term Paid so Far: 13,482 CAD Residual Value: 45,809 CAD
Cost to Own
Already Paid: 13,482 CAD (11%)
Cash Incentive: 5,000 CAD Buyout Price Today: 99,231 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: 99,231 CAD
- 4.9%Interest Rate x 48 months
- 2,281 CAD/month + tax
- Total Payable: 109,475 CAD
- Total Interest: 10,244 CAD
- 8.9%Interest Rate x 48 months
- 2,465 CAD/month + tax
- Total Payable: 118,304 CAD
- Total Interest: 19,073 CAD
- 14.9%Interest Rate x 48 months
- 2,757 CAD/month + tax
- Total Payable: 132,319 CAD
- Total Interest: 33,088 CAD
At the end of the Lease Contract
Residual Value: 45,809 CAD (in 39 months)
- 4.9%Interest Rate x 48 months
- 1,053 CAD/month + tax
- Total Payable: 50,538 CAD
- Total Interest: 4,729 CAD
- 8.9%Interest Rate x 48 months
- 1,138 CAD/month + tax
- Total Payable: 54,614 CAD
- Total Interest: 8,805 CAD
- 14.9%Interest Rate x 48 months
- 1,273 CAD/month + tax
- Total Payable: 61,084 CAD
- Total Interest: 15,275 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)
138.76
- + tax
- + fuel
- + insurance
- 151.75CAD/100km (TODAY without the Cash Incentive)
- 163.42CAD/100km (Original Contract back in Jan, 2018)
Time Analysis
Cost per day: (CAD)
45.03
- + tax
- + insurance
- + km driven & fuel
- 49.25CAD/day (Original Contract back in Jan, 2018)
Remaining Km
Can be driven up to:
227.81
- km/week
- without any
- additional costs
- 211.54km/week (Contract Original back in Jan, 2018)
Similar Listings in Vancouver
+ 6,000 cash
2021 Mercedes-Benz
C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package
Payment Details
- Current Payment: 1,129 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,529 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 15 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 55,840 km/year (4,653 per month)
+ 3,000 cash
2023 Audi
TTS Automatique AWD
Payment Details
- Current Payment: 649 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 545 CAD/month + tax
- Original Downpayment: 2,290 CAD
- Residual Value: 37,964 CAD
- Months to End: 29 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 11,000 km total
- Available Now: 15,310 km/year (1,276 per month)
- Excess Km Cost: 0.30 CAD/km
2023 BMW
i4 eDrive40 Automatique 2WD M package
Payment Details
- Current Payment: 1,152 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Months to End: 26 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 64,000 km/year
- Current Odometer: 29,946 km total
- Available Now: 104,333 km/year (8,694 per month)
+ 10,000 cash
2022 Tesla
Model s Automatique AWD Fsd
Payment Details
- Current Payment: 2,149 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 1,434 CAD/month + tax
- Months to End: 14 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 71,278 km total
- Available Now: 24,619 km/year (2,052 per month)
+ 5,000 cash
2023 Audi
Audi R8 V10 Performance Automatique AWD
Payment Details
- Current Payment: 4,938 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 4,786 CAD/month + tax
- Residual Value: 129,735 CAD
- Months to End: 33 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 17,500 km total
- Available Now: 16,909 km/year (1,409 per month)
- Excess Km Cost: 0.90 CAD/km
2023 BMW
430i Automatique AWD M Sport Package Pro, Premium Enhanced Package, Harman Kardon Speakers
Payment Details
- Current Payment: 1,100 CAD/month + tax
- Original Downpayment: 2,400 CAD
- Months to End: 25 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 21,000 km total
- Available Now: 12,960 km/year (1,080 per month)
