Payment Analysis
765.00CAD/monthin Guelph, ON
- 765.00 CAD/month
- 353.08 CAD/bi-weekly
- 176.54 CAD/week
- 9,180.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 864.45 CAD/month
- 398.98 CAD/bi-weekly
- 199.49 CAD/week
- 10,373.40 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:
8,128 ~ 9,428 CAD
compared to leasing a BRAND NEW:
- Audi S5 PROGRESSIVE Automatic AWD
- for 36 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,048 |
|---|---|
| This Contract (CAD/month) | 765 |
| Monthly Difference | 283 CAD/month |
| Remaining Term | x 16 months |
| Total Monthly Difference | = 4,528 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 8,128 ~ 9,428 |
| ** "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:
42,240 CAD
- Total Vehicle Debt: 72,720 CAD
- Paid so Far: 28,480 CAD (39% Paid)
- Remaining Lease Payments: 12,240 CAD
- Residual Value: 32,000 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 28,480 CAD Total Vehicle Value: 72,720 CAD
Vehicle Debt Breakdown
Downpayment: 4,000 CAD Remaining Term: 12,240 CAD
Term Paid so Far: 24,480 CAD Residual Value: 32,000 CAD
Cost to Own
Already Paid: 28,480 CAD (39%)
Cash Incentive: 2,000 CAD Buyout Price Today: 42,240 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: 42,240 CAD
- 4.9%Interest Rate x 48 months
- 971 CAD/month + tax
- Total Payable: 46,601 CAD
- Total Interest: 4,361 CAD
- 8.9%Interest Rate x 48 months
- 1,049 CAD/month + tax
- Total Payable: 50,359 CAD
- Total Interest: 8,119 CAD
- 14.9%Interest Rate x 48 months
- 1,173 CAD/month + tax
- Total Payable: 56,325 CAD
- Total Interest: 14,085 CAD
At the end of the Lease Contract
Residual Value: 32,000 CAD (in 16 months)
- 4.9%Interest Rate x 48 months
- 735 CAD/month + tax
- Total Payable: 35,303 CAD
- Total Interest: 3,303 CAD
- 8.9%Interest Rate x 48 months
- 795 CAD/month + tax
- Total Payable: 38,151 CAD
- Total Interest: 6,151 CAD
- 14.9%Interest Rate x 48 months
- 889 CAD/month + tax
- Total Payable: 42,670 CAD
- Total Interest: 10,670 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)
17.66
- + tax
- + fuel
- + insurance
- 21.10CAD/100km (TODAY without the Cash Incentive)
- 45.90CAD/100km (Original Contract back in Oct, 2019)
Time Analysis
Cost per day: (CAD)
21.04
- + tax
- + insurance
- + km driven & fuel
- 25.15CAD/day (Original Contract back in Oct, 2019)
Remaining Km
Can be driven up to:
836.54
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Oct, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Toronto
+ 3,000 cash
2024 BMW
M 440xi Automatique AWD Premium Enhanced, M Sport
Payment Details
- Current Payment: 1,329 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 1,229 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 37,035 CAD
- Months to End: 30 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 6,500 km total
- Available Now: 29,400 km/year (2,450 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Mercedes-Benz
CLA250 4MATIC 4D Coupe Automatique AWD Exclusive Trim, AMG Line w/Night Package
Payment Details
- Current Payment: 700 CAD/month + tax
- Residual Value: 25,076 CAD
- Months to End: 47 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 20 km total
- Available Now: 18,378 km/year (1,531 per month)
- Excess Km Cost: 0.20 CAD/km
2024 BMW
430i xDrive Coupe Automatique AWD Premium Essential Package, M sport Package, Service Inclusive, Privacy Tint 35%, Wheel Locks, 19inch Wheels
Payment Details
- Current Payment: 1,281 CAD/month + tax
- Original Downpayment: 2,608 CAD
- Residual Value: 30,550 CAD
- Months to End: 29 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 1,616 km total
- Available Now: 32,435 km/year (2,703 per month)
- Excess Km Cost: 0.15 CAD/km
+ 1,000 cash
2024 Toyota
GR86 Premium Manuelle 2WD
Payment Details
- Current Payment: 630 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 610 CAD/month + tax
- Original Downpayment: 1,800 CAD
- Residual Value: 18,000 CAD
- Months to End: 49 months (Apr, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,800 km total
- Available Now: 23,151 km/year (1,929 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Hyundai
Elantra Preferred Automatique 2WD Tech Package
Payment Details
- Current Payment: 408 CAD/month + tax
- Original Downpayment: 399 CAD
- Residual Value: 16,724 CAD
- Months to End: 32 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,200 km total
- Available Now: 17,925 km/year (1,494 per month)
- Excess Km Cost: 0.12 CAD/km
+ 1,000 cash
2024 Toyota
GR 86 Premium Manuelle 2WD
Payment Details
- Current Payment: 630 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 610 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 18,000 CAD
- Months to End: 49 months (Apr, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 23,510 km/year (1,959 per month)
- Excess Km Cost: 0.29 CAD/km
