Payment Analysis
436.84CAD/monthin Kelowna, BC
- 436.84 CAD/month
- 201.62 CAD/bi-weekly
- 100.81 CAD/week
- 5,242.08 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 489.26 CAD/month
- 225.81 CAD/bi-weekly
- 112.91 CAD/week
- 5,871.13 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:
-570 ~ 330 CAD
compared to leasing a BRAND NEW:
- 2022 Toyota RAV4 Limited AWD
- for 36 months
- in B.C
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 699 |
|---|---|
| This Contract (CAD/month) | 437 |
| Monthly Difference | 263 CAD/month |
| Remaining Term | x 10 months |
| Total Monthly Difference | = 2,630 CAD |
| - Required Payment** (CAD) | - 4,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = -570 ~ 330 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
25,693 CAD
- Total Vehicle Debt: 49,035 CAD
- Paid so Far: 27,342 CAD (55% Paid)
- Remaining Lease Payments: 4,368 CAD
- Residual Value: 17,325 CAD
- Required Payment: 4,000 CAD
Vehicle Debt & Value
Paid so far: 27,342 CAD Total Vehicle Value: 49,035 CAD
Vehicle Debt Breakdown
Downpayment: 5,500 CAD Remaining Term: 4,368 CAD
Term Paid so Far: 21,842 CAD Residual Value: 17,325 CAD
Cost to Own
Already Paid: 27,342 CAD (55%)
Required Payment: 4,000 CAD (8%)Buyout Price Today: 25,693 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: 25,693 CAD
- 4.9%Interest Rate x 48 months
- 591 CAD/month + tax
- Total Payable: 28,346 CAD
- Total Interest: 2,652 CAD
- 8.9%Interest Rate x 48 months
- 638 CAD/month + tax
- Total Payable: 30,632 CAD
- Total Interest: 4,938 CAD
- 14.9%Interest Rate x 48 months
- 714 CAD/month + tax
- Total Payable: 34,261 CAD
- Total Interest: 8,567 CAD
At the end of the Lease Contract
Residual Value: 17,325 CAD (in 10 months)
- 4.9%Interest Rate x 48 months
- 398 CAD/month + tax
- Total Payable: 19,114 CAD
- Total Interest: 1,789 CAD
- 8.9%Interest Rate x 48 months
- 430 CAD/month + tax
- Total Payable: 20,655 CAD
- Total Interest: 3,330 CAD
- 14.9%Interest Rate x 48 months
- 481 CAD/month + tax
- Total Payable: 23,102 CAD
- Total Interest: 5,777 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)
11.13
- + tax
- + fuel
- + insurance
- 5.81CAD/100km (TODAY without the Cash Incentive)
- 26.21CAD/100km (Original Contract back in Sep, 2020)
Time Analysis
Cost per day: (CAD)
27.51
- + tax
- + insurance
- + km driven & fuel
- 14.36CAD/day (Original Contract back in Sep, 2020)
Remaining Km
Can be driven up to:
1,735.50
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Sep, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
SAVE ~4,400 CAD
2023 Mazda
CX30 Automatique AWD GT
Payment Details
- Current Payment: 544 CAD/month + tax
- Residual Value: 21,641 CAD
- Months to End: 30 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,500 km total
- Available Now: 19,800 km/year (1,650 per month)
Deal Special Perks
+ 500 cash
2024 Mazda
CX-30 Automatique AWD
Payment Details
- Current Payment: 435 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 422 CAD/month + tax
- Original Downpayment: 3,000 CAD
- Residual Value: 18,000 CAD
- Months to End: 39 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 11,500 km total
- Available Now: 21,077 km/year (1,756 per month)
- Excess Km Cost: 0.08 CAD/km
2024 Nissan
Leaf SV Plus Automatique 2WD
Payment Details
- Current Payment: 560 CAD/month + tax
- Months to End: 33 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,800 km total
- Available Now: 16,800 km/year (1,400 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Volkswagen
Comfortline 1 Automatique AWD
Payment Details
- Current Payment: 233 CAD/month + tax
- Residual Value: 20,351 CAD
- Months to End: 30 months (May, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 12,400 km/year (1,033 per month)
- Excess Km Cost: 0.18 CAD/km
+ 6,000 cash
2022 BMW
BMW i4 M50 Automatique AWD
Payment Details
- Current Payment: 1,304 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,704 CAD/month + tax
- Residual Value: 44,804 CAD
- Months to End: 15 months (Jul, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 33,000 km total
- Available Now: -25,067 km/year (-2,089 per month)
- Excess Km Cost: 0.15 CAD/km
+ 500 cash
2022 Nissan
SR Automatique 2WD SR AA00 BASE
Payment Details
- Current Payment: 646 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 631 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 11,709 CAD
- Months to End: 33 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 882 km total
- Available Now: 28,285 km/year (2,357 per month)
