Payment Analysis

903.32CAD/monthin Vancouver, BC
    Before Taxes:
  • 903.32 CAD/month
  • 416.92 CAD/bi-weekly
  • 208.46 CAD/week
  • 10,839.84 CAD/year
Incl. B.C. Taxes (12%):
  • 1,011.72 CAD/month
  • 466.95 CAD/bi-weekly
  • 233.47 CAD/week
  • 12,140.62 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: 55,856 CAD
  • Total Vehicle Debt: 72,213 CAD
  • Paid so Far: 15,356 CAD (21% Paid)
  • Remaining Lease Payments: 28,003 CAD
  • Residual Value: 28,853 CAD
  • Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 15,356 CAD Total Vehicle Value: 72,213 CAD
21% Paid
79%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 28,003 CAD
Term Paid so Far: 15,356 CAD Residual Value: 28,853 CAD
0%
21%
38%
41%
Cost to Own
Already Paid: 15,356 CAD (21%)
Cash Incentive: 1,000 CAD Buyout Price Today: 55,856 CAD
21% Paid
1%
78%
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: 55,856 CAD

  • 4.9%Interest Rate x 48 months
  • 1,284 CAD/month + tax
  • Total Payable: 61,622 CAD
  • Total Interest: 5,766 CAD
  • 8.9%Interest Rate x 48 months
  • 1,387 CAD/month + tax
  • Total Payable: 66,592 CAD
  • Total Interest: 10,736 CAD
  • 14.9%Interest Rate x 48 months
  • 1,552 CAD/month + tax
  • Total Payable: 74,481 CAD
  • Total Interest: 18,625 CAD

At the end of the Lease Contract

Residual Value: 28,853 CAD (in 31 months)

  • 4.9%Interest Rate x 48 months
  • 663 CAD/month + tax
  • Total Payable: 31,832 CAD
  • Total Interest: 2,979 CAD
  • 8.9%Interest Rate x 48 months
  • 717 CAD/month + tax
  • Total Payable: 34,399 CAD
  • Total Interest: 5,546 CAD
  • 14.9%Interest Rate x 48 months
  • 802 CAD/month + tax
  • Total Payable: 38,474 CAD
  • Total Interest: 9,621 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)
46.56
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,000CAD incentive)
  • 48.28CAD/100km (TODAY without the Cash Incentive)
  • 67.75CAD/100km (Original Contract back in Jul, 2023)
Time Analysis
Cost per day: (CAD)
28.64
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,000CAD incentive)
  • 29.70CAD/day (Original Contract back in Jul, 2023)
Remaining Km
Can be driven up to:
431.76
  • km/week
  • without any
  • additional costs
Excess km cost: 0.30CAD
  • 307.69km/week (Contract Original back in Jul, 2023)

Seller Contact Info

  • Name: Oliver Ayling
  • Location: Vancouver, BC
  • Date Contract Started:
  • Date Contract Ends:

Interested on this vehicle?
(We instantly notify owners via Email/SMS)

Click here to Make an OFFER

Winter tires included.

Similar Listings in Vancouver

+ 2,500 cash
SAVE ~26,300 CAD
CAD/month x 36 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: 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
  • 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 34 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: 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)
See all Details
SAVE ~3,800 CAD
CAD/month x 14 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: 14 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,000 km total
  • Available Now: 28,857 km/year (2,405 per month)
  • 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 ~3,400 CAD
CAD/month x 31 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: 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
  • 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 ~11,600 CAD
CAD/month x 39 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: 1,759 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
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
+ 2,000 cash
SAVE ~6,000 CAD
CAD/month x 7 months
2021 Jeep 4xe Rubicon (ID: #51320)
937
Vancouver, BC
2021 Jeep

4xe Rubicon Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 937 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 651 CAD/month + tax
  • Months to End: 7 months (Jul, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 63,429 km/year (5,286 per month)
  • Please note that this contract ends in less than a year.
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
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details