Payment Analysis
1,201.69CAD/monthin Toronto, ON
- 1,201.69 CAD/month
- 554.63 CAD/bi-weekly
- 277.31 CAD/week
- 14,420.28 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,357.91 CAD/month
- 626.73 CAD/bi-weekly
- 313.36 CAD/week
- 16,294.92 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:
29,240 ~ 30,540 CAD
compared to leasing a BRAND NEW:
- BMW X5 M50i w/ Premium Essential Package & Sport Package (~$9,250 in options)
- for 24 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 2,089 |
|---|---|
| This Contract (CAD/month) | 1,202 |
| Monthly Difference | 888 CAD/month |
| Remaining Term | x 30 months |
| Total Monthly Difference | = 26,640 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 29,240 ~ 30,540 |
| ** "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:
77,398 CAD
- Total Vehicle Debt: 92,310 CAD
- Paid so Far: 13,913 CAD (15% Paid)
- Remaining Lease Payments: 36,051 CAD
- Residual Value: 42,347 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 13,913 CAD Total Vehicle Value: 92,310 CAD
Vehicle Debt Breakdown
Downpayment: 3,097 CAD Remaining Term: 36,051 CAD
Term Paid so Far: 10,815 CAD Residual Value: 42,347 CAD
Cost to Own
Already Paid: 13,913 CAD (15%)
Cash Incentive: 1,000 CAD Buyout Price Today: 77,398 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: 77,398 CAD
- 4.9%Interest Rate x 48 months
- 1,779 CAD/month + tax
- Total Payable: 85,388 CAD
- Total Interest: 7,990 CAD
- 8.9%Interest Rate x 48 months
- 1,922 CAD/month + tax
- Total Payable: 92,274 CAD
- Total Interest: 14,876 CAD
- 14.9%Interest Rate x 48 months
- 2,150 CAD/month + tax
- Total Payable: 103,206 CAD
- Total Interest: 25,808 CAD
At the end of the Lease Contract
Residual Value: 42,347 CAD (in 30 months)
- 4.9%Interest Rate x 48 months
- 973 CAD/month + tax
- Total Payable: 46,719 CAD
- Total Interest: 4,372 CAD
- 8.9%Interest Rate x 48 months
- 1,052 CAD/month + tax
- Total Payable: 50,486 CAD
- Total Interest: 8,139 CAD
- 14.9%Interest Rate x 48 months
- 1,176 CAD/month + tax
- Total Payable: 56,467 CAD
- Total Interest: 14,120 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)
63.81
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
38.41
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
422.52
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Toronto
+ 3,000 cash
2022 BMW
Alpina XB7 Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 3,083 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 1,583 CAD/month + tax
- Original Downpayment: 3,416 CAD
- Months to End: 2 months (Apr, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,300 km total
- Available Now: 94,200 km/year (7,850 per month)
- Please note that this contract ends in less than a year.
Deal Special Perks
+ 1,500 cash
2022 Mercedes-Benz
GLC 43 AMG Automatique AWD Premium Package, AMG Package, Technology Package, Intelligent Drive Package
Payment Details
- Current Payment: 1,031 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 966 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 23 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 18,957 km/year (1,580 per month)
- Excess Km Cost: 0.30 CAD/km
Deal Special Perks
+ 2,000 cash
2023 Nissan
Rogue SV Automatique AWD Moonroof, Navigation, Android Auto/Apple Carplay, Sirius XM
Payment Details
- Current Payment: 494 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 1,494 CAD/month + tax
- Original Downpayment: 2,168 CAD
- Residual Value: 28,748 CAD
- Months to End: 2 months (Dec, 2024)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 35,000 km total
- Available Now: 30,000 km/year (2,500 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
SAVE ~3,200 CAD
2022 Nissan
Rouge Platinum Automatique AWD Tricare Hazard Protect
Payment Details
- Current Payment: 745 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 16,707 CAD
- Months to End: 29 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 33,241 km/year (2,770 per month)
Deal Special Perks
+ 30,000 cash
SAVE ~-15,400 CAD
2022 Acura
MDX SH-AWD Platinum Elite Automatique AWD Acura 20” Wheel Glint Black Rims
Payment Details
- Current Payment: 478 CAD/month + tax
- Required Payment: 30,000 CAD
- Payment Including Incentive: 2,621 CAD/month + tax
- Original Downpayment: 32,000 CAD
- Residual Value: 18,720 CAD
- Months to End: 14 months (May, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,644 km total
- Available Now: 61,162 km/year (5,097 per month)
Deal Special Perks
+ 1,500 cash
SAVE ~-42,800 CAD
2024 Genesis
GV80 3.5T Prestige, 7 Seat Automatique AWD Service is free during the lease period
Payment Details
- Current Payment: 1,533 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 1,498 CAD/month + tax
- Residual Value: 39,818 CAD
- Months to End: 43 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,200 km total
- Available Now: 21,153 km/year (1,763 per month)
- Excess Km Cost: 0.12 CAD/km
