Payment Analysis

1,498.00CAD/monthin Vancouver, BC
    Before Taxes:
  • 1,498.00 CAD/month
  • 691.38 CAD/bi-weekly
  • 345.69 CAD/week
  • 17,976.00 CAD/year
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: 18,942 ~ 20,242 CAD

compared to leasing a BRAND NEW:

  • BMW 650i Gran Coupe
  • for 42 months
  • in B.C.
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,861
This Contract (CAD/month) 1,498
Monthly Difference 363 CAD/month
Remaining Term x 34 months
Total Monthly Difference = 12,342 CAD
+ Cash Incentive** (CAD) + 5,000
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 18,942 ~ 20,242
** "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: 91,741 CAD
  • Total Vehicle Debt: 117,713 CAD
  • Paid so Far: 20,972 CAD (17% Paid)
  • Remaining Lease Payments: 50,932 CAD
  • Residual Value: 45,809 CAD
  • Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 20,972 CAD Total Vehicle Value: 117,713 CAD
17% Paid
83%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 50,932 CAD
Term Paid so Far: 20,972 CAD Residual Value: 45,809 CAD
0%
17%
43%
40%
Cost to Own
Already Paid: 20,972 CAD (17%)
Cash Incentive: 5,000 CAD Buyout Price Today: 91,741 CAD
17% Paid
4%
79%
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: 91,741 CAD

  • 4.9%Interest Rate x 48 months
  • 2,109 CAD/month + tax
  • Total Payable: 101,212 CAD
  • Total Interest: 9,471 CAD
  • 8.9%Interest Rate x 48 months
  • 2,279 CAD/month + tax
  • Total Payable: 109,374 CAD
  • Total Interest: 17,633 CAD
  • 14.9%Interest Rate x 48 months
  • 2,549 CAD/month + tax
  • Total Payable: 122,331 CAD
  • Total Interest: 30,590 CAD

At the end of the Lease Contract

Residual Value: 45,809 CAD (in 34 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)
119.30
  • + tax
  • + fuel
  • + insurance
(inlcuding the 5,000CAD incentive)
  • 132.29CAD/100km (TODAY without the Cash Incentive)
  • 163.42CAD/100km (Original Contract back in Jan, 2018)
Time Analysis
Cost per day: (CAD)
44.41
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 5,000CAD incentive)
  • 49.25CAD/day (Original Contract back in Jan, 2018)
Remaining Km
Can be driven up to:
261.31
  • km/week
  • without any
  • additional costs
Excess km cost: 0.30CAD
  • 211.54km/week (Contract Original back in Jan, 2018)

Similar Listings in Vancouver

+ 6,000 cash
CAD/month x 20 months
2021 Mercedes-Benz C43 AMG (ID: #44560)
1,129
North Vancouver, BC
2021 Mercedes-Benz

C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,129 CAD/month + tax
  • Required Payment: 6,000 CAD
  • Payment Including Incentive: 1,429 CAD/month + tax
  • Original Downpayment: 9,291 CAD
  • Residual Value: 34,598 CAD
  • Months to End: 20 months (Jul, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 24,200 km total
  • Available Now: 41,880 km/year (3,490 per month)
See all Details
CAD/month x 20 months
2022 Mercedes-Benz A35 AMG (ID: #55875)
1,064
Vancouver
2022 Mercedes-Benz

A35 AMG Automatique AWD Brabus body kit

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,064 CAD/month + tax
  • Original Downpayment: 7,000 CAD
  • Residual Value: 38,000 CAD
  • Months to End: 20 months (Aug, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 28,200 km/year (2,350 per month)
See all Details
CAD/month x 30 months
2023 Toyota Supra (ID: #54175)
1,002
Vancouver
2023 Toyota

Supra Automatique 2WD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,002 CAD/month + tax
  • Residual Value: 28,173 CAD
  • Months to End: 30 months (Jun, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 15,000 km total
  • Available Now: 33,333 km/year (2,778 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 35 months
2024 BMW i4 eDrive35 (ID: #53988)
1,067
Vancouver
2024 BMW

i4 eDrive35 Automatique 2WD Premium Essential Package

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,067 CAD/month + tax
  • Original Downpayment: 10,000 CAD
  • Residual Value: 33,731 CAD
  • Months to End: 35 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 8,000 km/year
  • Current Odometer: 4,200 km total
  • Available Now: 9,531 km/year (794 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 29 months
2023 BMW BMW M440I xdrive couple (ID: #53929)
1,370
vancouver, BC
2023 BMW

BMW M440I xdrive couple Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,370 CAD/month + tax
  • Original Downpayment: 715 CAD
  • Residual Value: 37,120 CAD
  • Months to End: 29 months (May, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 2,500 km total
  • Available Now: 18,828 km/year (1,569 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 32 months
2023 BMW M440i Xdrive (ID: #52124)
1,071
Richmond
2023 BMW

M440i Xdrive Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,071 CAD/month + tax
  • Original Downpayment: 7,000 CAD
  • Residual Value: 48,000 CAD
  • Months to End: 32 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 11,000 km total
  • Available Now: 25,875 km/year (2,156 per month)
  • Excess Km Cost: 0.25 CAD/km
See all Details