Payment Analysis
883.51CAD/monthin Vancouver, BC
- 883.51 CAD/month
- 407.77 CAD/bi-weekly
- 203.89 CAD/week
- 10,602.12 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 989.53 CAD/month
- 456.71 CAD/bi-weekly
- 228.35 CAD/week
- 11,874.37 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:
25,245 ~ 26,145 CAD
compared to leasing a BRAND NEW:
- 2023 EQB 350 4MATIC SUV
- for 36 months
- in B.C.
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 1,510 |
|---|---|
| This Contract (CAD/month) | 884 |
| Monthly Difference | 627 CAD/month |
| Remaining Term | x 35 months |
| Total Monthly Difference | = 21,945 CAD |
| + Cash Incentive** (CAD) | + 2,500 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 25,245 ~ 26,145 |
| ** "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:
73,119 CAD
- Total Vehicle Debt: 87,105 CAD
- Paid so Far: 11,486 CAD (13% Paid)
- Remaining Lease Payments: 30,923 CAD
- Residual Value: 44,696 CAD
- Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 11,486 CAD Total Vehicle Value: 87,105 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 30,923 CAD
Term Paid so Far: 11,486 CAD Residual Value: 44,696 CAD
Cost to Own
Already Paid: 11,486 CAD (13%)
Cash Incentive: 2,500 CAD Buyout Price Today: 73,119 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: 73,119 CAD
- 4.9%Interest Rate x 48 months
- 1,681 CAD/month + tax
- Total Payable: 80,668 CAD
- Total Interest: 7,548 CAD
- 8.9%Interest Rate x 48 months
- 1,816 CAD/month + tax
- Total Payable: 87,173 CAD
- Total Interest: 14,054 CAD
- 14.9%Interest Rate x 48 months
- 2,031 CAD/month + tax
- Total Payable: 97,500 CAD
- Total Interest: 24,381 CAD
At the end of the Lease Contract
Residual Value: 44,696 CAD (in 35 months)
- 4.9%Interest Rate x 48 months
- 1,027 CAD/month + tax
- Total Payable: 49,311 CAD
- Total Interest: 4,614 CAD
- 8.9%Interest Rate x 48 months
- 1,110 CAD/month + tax
- Total Payable: 53,287 CAD
- Total Interest: 8,591 CAD
- 14.9%Interest Rate x 48 months
- 1,242 CAD/month + tax
- Total Payable: 59,600 CAD
- Total Interest: 14,904 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)
66.41
- + tax
- + fuel
- + insurance
- 72.25CAD/100km (TODAY without the Cash Incentive)
- 88.35CAD/100km (Original Contract back in Jan, 2024)
Time Analysis
Cost per day: (CAD)
26.70
- + tax
- + insurance
- + km driven & fuel
- 29.05CAD/day (Original Contract back in Jan, 2024)
Remaining Km
Can be driven up to:
282.20
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Jan, 2024)
Seller Contact Info
- Name: Justin Paysan
- Location: Vancouver, BC
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
Car is 5 seater.
Open to offers, comes with lease protection which is built into the price
Similar Listings in Vancouver
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: 33 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 26,545 km/year (2,212 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: 870 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 30 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 23,200 km/year (1,933 per month)
- Excess Km Cost: 0.30 CAD/km
SAVE ~3,500 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: 12 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 33,667 km/year (2,806 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~3,300 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: 690 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 30 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 34,000 km/year (2,833 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 7,000 cash
SAVE ~11,100 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: 1,764 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 38 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 15,474 km/year (1,289 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~5,700 CAD
2021 Jeep
4xe Rubicon Automatique AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 604 CAD/month + tax
- Months to End: 6 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 74,000 km/year (6,167 per month)
- Please note that this contract ends in less than a year.
