Payment Analysis
883.82CAD/monthin Burnaby, BC
- 883.82 CAD/month
- 407.92 CAD/bi-weekly
- 203.96 CAD/week
- 10,605.84 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 989.88 CAD/month
- 456.87 CAD/bi-weekly
- 228.43 CAD/week
- 11,878.54 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:
5,664 ~ 6,564 CAD
compared to leasing a BRAND NEW:
- 2024 BMW X3 xDrive30i
- for 36 months
- in B.C.
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,021 |
|---|---|
| This Contract (CAD/month) | 884 |
| Monthly Difference | 138 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = 3,864 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,664 ~ 6,564 |
| ** "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:
51,301 CAD
- Total Vehicle Debt: 74,532 CAD
- Paid so Far: 22,231 CAD (29% Paid)
- Remaining Lease Payments: 24,747 CAD
- Residual Value: 27,554 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 22,231 CAD Total Vehicle Value: 74,532 CAD
Vehicle Debt Breakdown
Downpayment: 4,555 CAD Remaining Term: 24,747 CAD
Term Paid so Far: 17,676 CAD Residual Value: 27,554 CAD
Cost to Own
Already Paid: 22,231 CAD (29%)
Cash Incentive: 1,000 CAD Buyout Price Today: 51,301 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: 51,301 CAD
- 4.9%Interest Rate x 48 months
- 1,179 CAD/month + tax
- Total Payable: 56,597 CAD
- Total Interest: 5,296 CAD
- 8.9%Interest Rate x 48 months
- 1,274 CAD/month + tax
- Total Payable: 61,161 CAD
- Total Interest: 9,860 CAD
- 14.9%Interest Rate x 48 months
- 1,425 CAD/month + tax
- Total Payable: 68,407 CAD
- Total Interest: 17,106 CAD
At the end of the Lease Contract
Residual Value: 27,554 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 633 CAD/month + tax
- Total Payable: 30,398 CAD
- Total Interest: 2,844 CAD
- 8.9%Interest Rate x 48 months
- 684 CAD/month + tax
- Total Payable: 32,850 CAD
- Total Interest: 5,296 CAD
- 14.9%Interest Rate x 48 months
- 765 CAD/month + tax
- Total Payable: 36,742 CAD
- Total Interest: 9,188 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)
44.81
- + tax
- + fuel
- + insurance
- 46.69CAD/100km (TODAY without the Cash Incentive)
- 66.29CAD/100km (Original Contract back in May, 2023)
Time Analysis
Cost per day: (CAD)
27.88
- + tax
- + insurance
- + km driven & fuel
- 29.06CAD/day (Original Contract back in May, 2023)
Remaining Km
Can be driven up to:
436.81
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in May, 2023)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~26,300 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: 814 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 36 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 14,267 km/year (1,189 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: 34 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 25,765 km/year (2,147 per month)
+ 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: 871 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 31 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 22,452 km/year (1,871 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,700 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: 13 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 31,077 km/year (2,590 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: 691 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 31 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 32,903 km/year (2,742 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~11,600 CAD
2021 Mercedes-Benz
GLE53 AMG COUPE Automatique AWD
Payment Details
- Current Payment: 1,580 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 1,759 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 39 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 15,077 km/year (1,256 per month)
- Excess Km Cost: 0.15 CAD/km
