Payment Analysis
1,048.00CAD/monthin Vancouver, BC
- 1,048.00 CAD/month
- 483.69 CAD/bi-weekly
- 241.85 CAD/week
- 12,576.00 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 1,173.76 CAD/month
- 541.74 CAD/bi-weekly
- 270.87 CAD/week
- 14,085.12 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:
-3,040 ~ -2,140 CAD
compared to leasing a BRAND NEW:
- 2022 BMW X5 xDrive40i w/ Premium Essential Package ($5,500)
- for 36 months
- in BC
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,664 |
|---|---|
| This Contract (CAD/month) | 1,048 |
| Monthly Difference | 616 CAD/month |
| Remaining Term | x 10 months |
| Total Monthly Difference | = 6,160 CAD |
| - Required Payment** (CAD) | - 10,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = -3,040 ~ -2,140 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
57,000 CAD
- Total Vehicle Debt: 94,896 CAD
- Paid so Far: 47,896 CAD (50% Paid)
- Remaining Lease Payments: 10,480 CAD
- Residual Value: 36,520 CAD
- Required Payment: 10,000 CAD
Vehicle Debt & Value
Paid so far: 47,896 CAD Total Vehicle Value: 94,896 CAD
Vehicle Debt Breakdown
Downpayment: 9,120 CAD Remaining Term: 10,480 CAD
Term Paid so Far: 38,776 CAD Residual Value: 36,520 CAD
Cost to Own
Already Paid: 47,896 CAD (50%)
Required Payment: 10,000 CAD (10%)Buyout Price Today: 57,000 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: 57,000 CAD
- 4.9%Interest Rate x 48 months
- 1,310 CAD/month + tax
- Total Payable: 62,884 CAD
- Total Interest: 5,884 CAD
- 8.9%Interest Rate x 48 months
- 1,416 CAD/month + tax
- Total Payable: 67,956 CAD
- Total Interest: 10,956 CAD
- 14.9%Interest Rate x 48 months
- 1,583 CAD/month + tax
- Total Payable: 76,006 CAD
- Total Interest: 19,006 CAD
At the end of the Lease Contract
Residual Value: 36,520 CAD (in 10 months)
- 4.9%Interest Rate x 48 months
- 839 CAD/month + tax
- Total Payable: 40,290 CAD
- Total Interest: 3,770 CAD
- 8.9%Interest Rate x 48 months
- 907 CAD/month + tax
- Total Payable: 43,539 CAD
- Total Interest: 7,019 CAD
- 14.9%Interest Rate x 48 months
- 1,015 CAD/month + tax
- Total Payable: 48,697 CAD
- Total Interest: 12,177 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)
28.51
- + tax
- + fuel
- + insurance
- 14.59CAD/100km (TODAY without the Cash Incentive)
- 62.88CAD/100km (Original Contract back in Nov, 2021)
Time Analysis
Cost per day: (CAD)
67.33
- + tax
- + insurance
- + km driven & fuel
- 34.45CAD/day (Original Contract back in Nov, 2021)
Remaining Km
Can be driven up to:
1,657.69
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Nov, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~26,900 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: 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
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: 35 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 25,029 km/year (2,086 per month)
+ 10,000 cash
2024 KIA
Sorento X Line Automatique AWD
Payment Details
- Current Payment: 827 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 645 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: 4,500 km total
- Available Now: 16,473 km/year (1,373 per month)
- Excess Km Cost: 0.12 CAD/km
+ 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: 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
SAVE ~4,000 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: 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
+ 1,000 cash
SAVE ~3,400 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: 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
