Payment Analysis

706.00CAD/monthin Toronto, ON
    Before Taxes:
  • 706.00 CAD/month
  • 325.85 CAD/bi-weekly
  • 162.92 CAD/week
  • 8,472.00 CAD/year
Incl. Ontario Taxes (13%):
  • 797.78 CAD/month
  • 368.21 CAD/bi-weekly
  • 184.10 CAD/week
  • 9,573.36 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: 6,840 CAD

compared to leasing a BRAND NEW:

  • Tesla Model 3 Standard Plus Rear-Wheel Drive (financed) with the $5,000 incentive applied
  • for 48 months
  • in Ontario
  • $2,500 required down payment
  • 40,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,074
This Contract (CAD/month) 706
Monthly Difference 368 CAD/month
Remaining Term x 5 months
Total Monthly Difference = 1,840 CAD
+ Cash Incentive** (CAD) + 5,000
Total Savings (CAD) = 6,840
** "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: 18,506 CAD
  • Total Vehicle Debt: 54,664 CAD
  • Paid so Far: 31,158 CAD (56% Paid)
  • Remaining Lease Payments: 3,530 CAD
  • Residual Value: 19,976 CAD
  • Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 31,158 CAD Total Vehicle Value: 54,664 CAD
56% Paid
44%
Vehicle Debt Breakdown
Downpayment: 800 CAD Remaining Term: 3,530 CAD
Term Paid so Far: 30,358 CAD Residual Value: 19,976 CAD
1%
55%
6%
38%
Cost to Own
Already Paid: 31,158 CAD (56%)
Cash Incentive: 5,000 CAD Buyout Price Today: 18,506 CAD
56% Paid
9%
35%
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: 18,506 CAD

  • 4.9%Interest Rate x 48 months
  • 425 CAD/month + tax
  • Total Payable: 20,417 CAD
  • Total Interest: 1,910 CAD
  • 8.9%Interest Rate x 48 months
  • 460 CAD/month + tax
  • Total Payable: 22,063 CAD
  • Total Interest: 3,557 CAD
  • 14.9%Interest Rate x 48 months
  • 514 CAD/month + tax
  • Total Payable: 24,677 CAD
  • Total Interest: 6,171 CAD

At the end of the Lease Contract

Residual Value: 19,976 CAD (in 5 months)

  • 4.9%Interest Rate x 48 months
  • 459 CAD/month + tax
  • Total Payable: 22,039 CAD
  • Total Interest: 2,062 CAD
  • 8.9%Interest Rate x 48 months
  • 496 CAD/month + tax
  • Total Payable: 23,816 CAD
  • Total Interest: 3,840 CAD
  • 14.9%Interest Rate x 48 months
  • 555 CAD/month + tax
  • Total Payable: 26,637 CAD
  • Total Interest: 6,661 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)
-1.47
  • + tax
  • + fuel
  • + insurance
(inlcuding the 5,000CAD incentive)
  • 3.53CAD/100km (TODAY without the Cash Incentive)
  • 33.89CAD/100km (Original Contract back in Sep, 2021)
Time Analysis
Cost per day: (CAD)
-9.67
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 5,000CAD incentive)
  • 23.21CAD/day (Original Contract back in Sep, 2021)
Remaining Km
Can be driven up to:
4,615.38
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 480.77km/week (Contract Original back in Sep, 2021)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 800 cash
2024 Mazda

Mazda3 GT w/Turbo AWD Automatic Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 499 CAD/month + tax
  • Cash Incentive: 800 CAD
  • Payment After Incentive: 472 CAD/month + tax
  • Original Downpayment: 1,000 CAD
  • Residual Value: 19,748 CAD
  • Months to End: 29 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 25,500 km total
  • Available Now: 14,276 km/year (1,190 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ 1,000 cash
CAD/month x 33 months
2023 Hyundai KONA ESSENTIAL (ID: #53283)
440
Brampton, ON
2023 Hyundai

KONA ESSENTIAL Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 440 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 409 CAD/month + tax
  • Original Downpayment: 500 CAD
  • Months to End: 33 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 5,000 km total
  • Available Now: 27,273 km/year (2,273 per month)
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
+ 5,000 cash
CAD/month x 26 months
2022 Lexus IS300 Luxury (ID: #50423)
606
Windsor, ON
2022 Lexus

IS300 Luxury Automatique AWD

Payment Details
  • Current Payment: 606 CAD/month + tax
  • Required Payment: 5,000 CAD
  • Payment Including Incentive: 799 CAD/month + tax
  • Residual Value: 20,517 CAD
  • Months to End: 26 months (Jun, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 22,951 km total
  • Available Now: 34,792 km/year (2,899 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
+ 2,500 cash
CAD/month x 31 months
2024 Audi S3 Komfort (ID: #55233)
731
Stouffville
2024 Audi

S3 Komfort Automatique AWD Pre Paid Maintenance package

  • Warranty Complete Term
Payment Details
  • Current Payment: 731 CAD/month + tax
  • Cash Incentive: 2,500 CAD
  • Payment After Incentive: 650 CAD/month + tax
  • Residual Value: 31,000 CAD
  • Months to End: 31 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 28,000 km total
  • Available Now: 19,484 km/year (1,624 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ 2,000 cash
CAD/month x 30 months
2023 Genesis G70 - 3.3T Sport (ID: #55850)
793
Scarborough
2023 Genesis

G70 - 3.3T Sport Automatique AWD

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 793 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 726 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 29,939 CAD
  • Months to End: 30 months (Oct, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 27,000 km total
  • Available Now: 27,600 km/year (2,300 per month)
  • Excess Km Cost: 0.25 CAD/km
See all Details
+ 950 cash
CAD/month x 22 months
2023 Mazda Mazda3 Sport GT (ID: #46600)
598
Mississauga, ON
2023 Mazda

Mazda3 Sport GT Automatique AWD

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 598 CAD/month + tax
  • Cash Incentive: 950 CAD
  • Payment After Incentive: 555 CAD/month + tax
  • Original Downpayment: 3,211 CAD
  • Residual Value: 19,315 CAD
  • Months to End: 22 months (Feb, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 4,600 km total
  • Available Now: 32,400 km/year (2,700 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details