Payment Analysis
800.00CAD/monthin Hamilton, ON
- 800.00 CAD/month
- 369.23 CAD/bi-weekly
- 184.62 CAD/week
- 9,600.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 904.00 CAD/month
- 417.23 CAD/bi-weekly
- 208.62 CAD/week
- 10,848.00 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:
4,535 ~ 5,835 CAD
compared to leasing a BRAND NEW:
- Honda Pilot Touring 7P AWD
- for 48 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 735 |
|---|---|
| This Contract (CAD/month) | 800 |
| Monthly Difference | -65 CAD/month |
| Remaining Term | x 1 months |
| Total Monthly Difference | = -65 CAD |
| + Cash Incentive** (CAD) | + 3,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 4,535 ~ 5,835 |
| ** "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:
12,800 CAD
- Total Vehicle Debt: 63,000 CAD
- Paid so Far: 47,200 CAD (74% Paid)
- Remaining Lease Payments: 800 CAD
- Residual Value: 15,000 CAD
- Cash Incentive: 3,000 CAD
Vehicle Debt & Value
Paid so far: 47,200 CAD Total Vehicle Value: 63,000 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 800 CAD
Term Paid so Far: 47,200 CAD Residual Value: 15,000 CAD
Cost to Own
Already Paid: 47,200 CAD (74%)
Cash Incentive: 3,000 CAD Buyout Price Today: 12,800 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: 12,800 CAD
- 4.9%Interest Rate x 48 months
- 294 CAD/month + tax
- Total Payable: 14,121 CAD
- Total Interest: 1,321 CAD
- 8.9%Interest Rate x 48 months
- 318 CAD/month + tax
- Total Payable: 15,260 CAD
- Total Interest: 2,460 CAD
- 14.9%Interest Rate x 48 months
- 356 CAD/month + tax
- Total Payable: 17,068 CAD
- Total Interest: 4,268 CAD
At the end of the Lease Contract
Residual Value: 15,000 CAD (in 1 months)
- 4.9%Interest Rate x 48 months
- 345 CAD/month + tax
- Total Payable: 16,548 CAD
- Total Interest: 1,548 CAD
- 8.9%Interest Rate x 48 months
- 373 CAD/month + tax
- Total Payable: 17,883 CAD
- Total Interest: 2,883 CAD
- 14.9%Interest Rate x 48 months
- 417 CAD/month + tax
- Total Payable: 20,002 CAD
- Total Interest: 5,002 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)
-2.86
- + tax
- + fuel
- + insurance
- 1.04CAD/100km (TODAY without the Cash Incentive)
- 48.00CAD/100km (Original Contract back in Jan, 2020)
Time Analysis
Cost per day: (CAD)
-72.33
- + tax
- + insurance
- + km driven & fuel
- 26.30CAD/day (Original Contract back in Jan, 2020)
Remaining Km
Can be driven up to:
17,769.23
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jan, 2020)
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: 2,483 CAD/month + tax
- Original Downpayment: 3,416 CAD
- Months to End: 5 months (Apr, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,300 km total
- Available Now: 37,680 km/year (3,140 per month)
- Please note that this contract ends in less than a year.
Deal Special Perks
+ 2,000 cash
2024 Hyundai
1.6T N Line Unlimited Automatique AWD
Payment Details
- Current Payment: 541 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 499 CAD/month + tax
- Residual Value: 22,018 CAD
- Months to End: 47 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 22,100 km total
- Available Now: 19,464 km/year (1,622 per month)
+ 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: 973 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 26 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 16,769 km/year (1,397 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: 2,494 CAD/month + tax
- Original Downpayment: 2,168 CAD
- Residual Value: 28,748 CAD
- Months to End: 1 months (Dec, 2024)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 35,000 km total
- Available Now: 60,000 km/year (5,000 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
+ 4,000 cash
SAVE ~18,300 CAD
2022 BMW
X5 M50 Automatique AWD Premium Package, Technology Package
Payment Details
- Current Payment: 1,837 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 1,570 CAD/month + tax
- Residual Value: 45,448 CAD
- Months to End: 15 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 35,000 km total
- Available Now: 36,000 km/year (3,000 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
SAVE ~3,400 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: 32 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 30,125 km/year (2,510 per month)
