Payment Analysis

442.48CAD/monthin Toronto, ON
    Before Taxes:
  • 442.48 CAD/month
  • 204.22 CAD/bi-weekly
  • 102.11 CAD/week
  • 5,309.76 CAD/year
Incl. Ontario Taxes (13%):
  • 500.00 CAD/month
  • 230.77 CAD/bi-weekly
  • 115.39 CAD/week
  • 6,000.03 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: 13,150 ~ 13,550 CAD

compared to leasing a BRAND NEW:

  • Mazda CX-5 GS i-Activ AWD
  • for 12 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 767
This Contract (CAD/month) 442
Monthly Difference 325 CAD/month
Remaining Term x 38 months
Total Monthly Difference = 12,350 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 13,150 ~ 13,550

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 31,295 CAD
  • Total Vehicle Debt: 35,720 CAD
  • Paid so Far: 4,425 CAD (12% Paid)
  • Remaining Lease Payments: 16,814 CAD
  • Residual Value: 14,481 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 4,425 CAD Total Vehicle Value: 35,720 CAD
12% Paid
88%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 16,814 CAD
Term Paid so Far: 4,425 CAD Residual Value: 14,481 CAD
0%
12%
47%
41%
Cost to Own
Already Paid: 4,425 CAD (12%)
Cash Incentive: 0 CAD Buyout Price Today: 31,295 CAD
12% Paid
0%
88%
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: 31,295 CAD

  • 4.9%Interest Rate x 48 months
  • 719 CAD/month + tax
  • Total Payable: 34,526 CAD
  • Total Interest: 3,231 CAD
  • 8.9%Interest Rate x 48 months
  • 777 CAD/month + tax
  • Total Payable: 37,311 CAD
  • Total Interest: 6,015 CAD
  • 14.9%Interest Rate x 48 months
  • 869 CAD/month + tax
  • Total Payable: 41,731 CAD
  • Total Interest: 10,435 CAD

At the end of the Lease Contract

Residual Value: 14,481 CAD (in 38 months)

  • 4.9%Interest Rate x 48 months
  • 333 CAD/month + tax
  • Total Payable: 15,976 CAD
  • Total Interest: 1,495 CAD
  • 8.9%Interest Rate x 48 months
  • 360 CAD/month + tax
  • Total Payable: 17,265 CAD
  • Total Interest: 2,783 CAD
  • 14.9%Interest Rate x 48 months
  • 402 CAD/month + tax
  • Total Payable: 19,310 CAD
  • Total Interest: 4,829 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)
29.34
  • + tax
  • + fuel
  • + insurance
(or 0.29CAD per km)
Time Analysis
Cost per day: (CAD)
14.55
  • + tax
  • + insurance
  • + km driven & fuel
(0.09CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
347.98
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 3,000 cash
CAD/month x 2 months
2022 BMW Alpina XB7 (ID: #54460)
3,083
Toronto, ON
2022 BMW

Alpina XB7 Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included

  • 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
  • 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
+ 1,500 cash
CAD/month x 23 months
2022 Mercedes-Benz GLC 43 AMG (ID: #55730)
1,031
Toronto, ON
2022 Mercedes-Benz

GLC 43 AMG Automatique AWD Premium Package, AMG Package, Technology Package, Intelligent Drive Package

  • Warranty Complete Term
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
  • Hot Lease Takeover Deal
  • 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
CAD/month x 2 months
2023 Nissan Rogue SV (ID: #52304)
494
Niagara Falls, ON
2023 Nissan

Rogue SV Automatique AWD Moonroof, Navigation, Android Auto/Apple Carplay, Sirius XM

  • Warranty Complete Term
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
See all Details
SAVE ~3,200 CAD
CAD/month x 30 months
2022 Nissan Rouge Platinum (ID: #47342)
745
Mississuaga, ON
2022 Nissan

Rouge Platinum Automatique AWD Tricare Hazard Protect

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 745 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 16,707 CAD
  • Months to End: 30 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 18,000 km total
  • Available Now: 32,133 km/year (2,678 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • 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
+ 30,000 cash
SAVE ~-14,500 CAD
CAD/month x 15 months
2022 Acura MDX SH-AWD Platinum Elite (ID: #44869)
478
Toronto, ON
2022 Acura

MDX SH-AWD Platinum Elite Automatique AWD Acura 20” Wheel Glint Black Rims

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 478 CAD/month + tax
  • Required Payment: 30,000 CAD
  • Payment Including Incentive: 2,478 CAD/month + tax
  • Original Downpayment: 32,000 CAD
  • Residual Value: 18,720 CAD
  • Months to End: 15 months (May, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 24,644 km total
  • Available Now: 57,085 km/year (4,757 per month)
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
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 1,500 cash
SAVE ~-42,800 CAD
CAD/month x 43 months
2024 Genesis GV80 3.5T Prestige, 7 Seat (ID: #16251)
1,533
London, ON
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
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • 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