Payment Analysis

987.50CAD/monthin Vancouver, BC
    Before Taxes:
  • 987.50 CAD/month
  • 455.77 CAD/bi-weekly
  • 227.88 CAD/week
  • 11,850.00 CAD/year
Incl. B.C. Taxes (12%):
  • 1,106.00 CAD/month
  • 510.46 CAD/bi-weekly
  • 255.23 CAD/week
  • 13,272.00 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

Not yet Available

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 40,973 CAD
  • Total Vehicle Debt: 91,411 CAD
  • Paid so Far: 50,438 CAD (55% Paid)
  • Remaining Lease Payments: 14,813 CAD
  • Residual Value: 26,161 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 50,438 CAD Total Vehicle Value: 91,411 CAD
55% Paid
45%
Vehicle Debt Breakdown
Downpayment: 6,000 CAD Remaining Term: 14,813 CAD
Term Paid so Far: 44,438 CAD Residual Value: 26,161 CAD
6%
49%
16%
29%
Cost to Own
Already Paid: 50,438 CAD (55%)
Cash Incentive: 0 CAD Buyout Price Today: 40,973 CAD
55% Paid
0%
45%
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: 40,973 CAD

  • 4.9%Interest Rate x 48 months
  • 942 CAD/month + tax
  • Total Payable: 45,203 CAD
  • Total Interest: 4,230 CAD
  • 8.9%Interest Rate x 48 months
  • 1,018 CAD/month + tax
  • Total Payable: 48,849 CAD
  • Total Interest: 7,875 CAD
  • 14.9%Interest Rate x 48 months
  • 1,138 CAD/month + tax
  • Total Payable: 54,636 CAD
  • Total Interest: 13,662 CAD

At the end of the Lease Contract

Residual Value: 26,161 CAD (in 15 months)

  • 4.9%Interest Rate x 48 months
  • 601 CAD/month + tax
  • Total Payable: 28,861 CAD
  • Total Interest: 2,701 CAD
  • 8.9%Interest Rate x 48 months
  • 650 CAD/month + tax
  • Total Payable: 31,189 CAD
  • Total Interest: 5,028 CAD
  • 14.9%Interest Rate x 48 months
  • 727 CAD/month + tax
  • Total Payable: 34,884 CAD
  • Total Interest: 8,723 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)
13.17
  • + tax
  • + fuel
  • + insurance
(or 0.13CAD per km)
  • 47.40CAD/100km (Original Contract back in Oct, 2018)
Time Analysis
Cost per day: (CAD)
32.47
  • + tax
  • + insurance
  • + km driven & fuel
(0.22CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,730.77
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD
  • 480.77km/week (Contract Original back in Oct, 2018)

Similar Listings in Vancouver

+ 2,500 cash
SAVE ~25,100 CAD
CAD/month x 34 months
2023 Mercedes-Benz EQB 350 4MATIC (ID: #52147)
884
Vancouver, BC
2023 Mercedes-Benz

EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 884 CAD/month + tax
  • Cash Incentive: 2,500 CAD
  • Payment After Incentive: 810 CAD/month + tax
  • Residual Value: 44,696 CAD
  • Months to End: 34 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,200 km total
  • Available Now: 15,106 km/year (1,259 per month)
  • Excess Km Cost: 0.20 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
CAD/month x 32 months
2024 Toyota Highlander hybrid xle (ID: #55004)
1,072
Vancouver, BC
2024 Toyota

Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,072 CAD/month + tax
  • Residual Value: 32,116 CAD
  • Months to End: 32 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 5,000 km total
  • Available Now: 27,375 km/year (2,281 per month)
See all Details
+ 1,000 cash
CAD/month x 29 months
2023 Audi Q5 Progressiv (ID: #52939)
903
Vancouver, BC
2023 Audi

Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 903 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 869 CAD/month + tax
  • Residual Value: 28,853 CAD
  • Months to End: 29 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 6,000 km total
  • Available Now: 24,000 km/year (2,000 per month)
  • Excess Km Cost: 0.30 CAD/km
See all Details
SAVE ~3,300 CAD
CAD/month x 11 months
2023 Nissan Rouge SV Moonroof (ID: #52616)
454
Coquitlam, BC
2023 Nissan

Rouge SV Moonroof Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 454 CAD/month + tax
  • Original Downpayment: 2,500 CAD
  • Residual Value: 28,892 CAD
  • Months to End: 11 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,000 km total
  • Available Now: 36,727 km/year (3,061 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.10 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 1,000 cash
SAVE ~3,200 CAD
CAD/month x 29 months
2022 Honda CRV Touring Black Edition (ID: #52497)
723
Langley, BC
2022 Honda

CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus

  • Warranty Complete Term
Payment Details
  • Current Payment: 723 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 689 CAD/month + tax
  • Residual Value: 18,148 CAD
  • Months to End: 29 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 15,000 km total
  • Available Now: 35,172 km/year (2,931 per month)
  • Excess Km Cost: 0.12 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
+ 7,000 cash
SAVE ~10,600 CAD
CAD/month x 37 months
2021 Mercedes-Benz GLE53 AMG COUPE (ID: #49304)
1,580
Delta, BC
2021 Mercedes-Benz

GLE53 AMG COUPE Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,580 CAD/month + tax
  • Required Payment: 7,000 CAD
  • Payment Including Incentive: 1,769 CAD/month + tax
  • Original Downpayment: 15,000 CAD
  • Residual Value: 32,000 CAD
  • Months to End: 37 months (Apr, 2028)
Vehicle Status
  • Contract Allowance: 20,400 km/year
  • Current Odometer: 53,000 km total
  • Available Now: 15,892 km/year (1,324 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Down Payment
  • 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