Payment Analysis

604.00CAD/monthin Vancouver, BC
    Before Taxes:
  • 604.00 CAD/month
  • 278.77 CAD/bi-weekly
  • 139.38 CAD/week
  • 7,248.00 CAD/year
Incl. B.C. Taxes (12%):
  • 676.48 CAD/month
  • 312.22 CAD/bi-weekly
  • 156.11 CAD/week
  • 8,117.76 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: 24,712 ~ 25,612 CAD

compared to leasing a BRAND NEW:

  • BMW 530i xDrive w/ Premium Enhanced Pack + M Package (for a total of 24K of options)
  • for 39 months
  • in B.C.
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,458
This Contract (CAD/month) 604
Monthly Difference 854 CAD/month
Remaining Term x 28 months
Total Monthly Difference = 23,912 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 24,712 ~ 25,612

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 52,655 CAD
  • Total Vehicle Debt: 89,706 CAD
  • Paid so Far: 37,051 CAD (41% Paid)
  • Remaining Lease Payments: 16,912 CAD
  • Residual Value: 35,743 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 37,051 CAD Total Vehicle Value: 89,706 CAD
41% Paid
59%
Vehicle Debt Breakdown
Downpayment: 24,971 CAD Remaining Term: 16,912 CAD
Term Paid so Far: 12,080 CAD Residual Value: 35,743 CAD
27%
14%
18%
41%
Cost to Own
Already Paid: 37,051 CAD (41%)
Cash Incentive: 0 CAD Buyout Price Today: 52,655 CAD
41% Paid
0%
59%
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: 52,655 CAD

  • 4.9%Interest Rate x 48 months
  • 1,210 CAD/month + tax
  • Total Payable: 58,091 CAD
  • Total Interest: 5,436 CAD
  • 8.9%Interest Rate x 48 months
  • 1,308 CAD/month + tax
  • Total Payable: 62,776 CAD
  • Total Interest: 10,121 CAD
  • 14.9%Interest Rate x 48 months
  • 1,463 CAD/month + tax
  • Total Payable: 70,212 CAD
  • Total Interest: 17,557 CAD

At the end of the Lease Contract

Residual Value: 35,743 CAD (in 28 months)

  • 4.9%Interest Rate x 48 months
  • 822 CAD/month + tax
  • Total Payable: 39,433 CAD
  • Total Interest: 3,690 CAD
  • 8.9%Interest Rate x 48 months
  • 888 CAD/month + tax
  • Total Payable: 42,613 CAD
  • Total Interest: 6,870 CAD
  • 14.9%Interest Rate x 48 months
  • 993 CAD/month + tax
  • Total Payable: 47,661 CAD
  • Total Interest: 11,918 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)
31.32
  • + tax
  • + fuel
  • + insurance
(or 0.31CAD per km)
  • 45.30CAD/100km (Original Contract back in Jun, 2018)
Time Analysis
Cost per day: (CAD)
19.86
  • + tax
  • + insurance
  • + km driven & fuel
(0.12CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
445.05
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 307.69km/week (Contract Original back in Jun, 2018)

Similar Listings in Vancouver

CAD/month x 19 months
2022 BMW i4 edrive40 (ID: #54262)
1,287
Vancouver, BC
2022 BMW

i4 edrive40 Automatique 2WD w/ Warranty Complete Term + Wear & Tear Coverage

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,287 CAD/month + tax
  • Residual Value: 36,687 CAD
  • Months to End: 19 months (Jun, 2026)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 22,000 km total
  • Available Now: 16,421 km/year (1,368 per month)
  • Excess Km Cost: 0.15 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
+ 3,050 cash
CAD/month x 28 months
2023 Mazda CX-5 (ID: #54264)
594
Victoria, BC
2023 Mazda

CX-5 Automatique AWD GT Sport Design

  • Warranty Complete Term
Payment Details
  • Current Payment: 594 CAD/month + tax
  • Cash Incentive: 3,050 CAD
  • Payment After Incentive: 485 CAD/month + tax
  • Residual Value: 23,730 CAD
  • Months to End: 28 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 21,286 km/year (1,774 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ 500 cash
CAD/month x 24 months
2023 Polestar Polestar 2 (ID: #50396)
1,306
Vancouver
2023 Polestar

Polestar 2 Automatique AWD Plus

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,306 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 1,285 CAD/month + tax
  • Months to End: 24 months (Nov, 2026)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 19,750 km total
  • Available Now: 13,625 km/year (1,135 per month)
See all Details
+ 2,500 cash
CAD/month x 30 months
2023 Audi A4 Technik (ID: #45761)
855
Richmond, BC
2023 Audi

A4 Technik Automatique AWD Black Competition Package

  • Warranty Complete Term
Payment Details
  • Current Payment: 855 CAD/month + tax
  • Required Payment: 2,500 CAD
  • Payment Including Incentive: 939 CAD/month + tax
  • Residual Value: 26,906 CAD
  • Months to End: 30 months (May, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 4,350 km total
  • Available Now: 17,460 km/year (1,455 per month)
  • Excess Km Cost: 0.25 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • 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
CAD/month x 26 months
2024 Hyundai Essential (ID: #55643)
496
burnaby, BC
2024 Hyundai

Essential Automatique 2WD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 496 CAD/month + tax
  • Months to End: 26 months (Jan, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 6,000 km total
  • Available Now: 19,385 km/year (1,615 per month)
See all Details
+ 2,000 cash
CAD/month x 27 months
2023 Tesla Standard Range (ID: #54983)
633
Chilliwack, BC
2023 Tesla

Standard Range Automatique 2WD

Payment Details
  • Current Payment: 633 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 559 CAD/month + tax
  • Original Downpayment: 9,250 CAD
  • Months to End: 27 months (Feb, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 22,967 km total
  • Available Now: 18,237 km/year (1,520 per month)
See all Details