Payment Analysis
400.00CAD/monthin Toronto, ON
- 400.00 CAD/month
- 184.62 CAD/bi-weekly
- 92.31 CAD/week
- 4,800.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 452.00 CAD/month
- 208.62 CAD/bi-weekly
- 104.31 CAD/week
- 5,424.00 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:
5,785 ~ 6,685 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz GLE 350 Automatic AWD w/ Premium Package + Premium Plus + Night Package + Technology Package
- for 36 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,245 |
|---|---|
| This Contract (CAD/month) | 400 |
| Monthly Difference | 845 CAD/month |
| Remaining Term | x 13 months |
| Total Monthly Difference | = 10,985 CAD |
| - Required Payment** (CAD) | - 6,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,785 ~ 6,685 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
50,582 CAD
- Total Vehicle Debt: 87,382 CAD
- Paid so Far: 42,800 CAD (48% Paid)
- Remaining Lease Payments: 5,200 CAD
- Residual Value: 39,382 CAD
- Required Payment: 6,000 CAD
Vehicle Debt & Value
Paid so far: 42,800 CAD Total Vehicle Value: 87,382 CAD
Vehicle Debt Breakdown
Downpayment: 30,000 CAD Remaining Term: 5,200 CAD
Term Paid so Far: 12,800 CAD Residual Value: 39,382 CAD
Cost to Own
Already Paid: 42,800 CAD (48%)
Required Payment: 6,000 CAD (6%)Buyout Price Today: 50,582 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: 50,582 CAD
- 4.9%Interest Rate x 48 months
- 1,163 CAD/month + tax
- Total Payable: 55,804 CAD
- Total Interest: 5,222 CAD
- 8.9%Interest Rate x 48 months
- 1,256 CAD/month + tax
- Total Payable: 60,304 CAD
- Total Interest: 9,722 CAD
- 14.9%Interest Rate x 48 months
- 1,405 CAD/month + tax
- Total Payable: 67,448 CAD
- Total Interest: 16,866 CAD
At the end of the Lease Contract
Residual Value: 39,382 CAD (in 13 months)
- 4.9%Interest Rate x 48 months
- 905 CAD/month + tax
- Total Payable: 43,448 CAD
- Total Interest: 4,066 CAD
- 8.9%Interest Rate x 48 months
- 978 CAD/month + tax
- Total Payable: 46,951 CAD
- Total Interest: 7,569 CAD
- 14.9%Interest Rate x 48 months
- 1,094 CAD/month + tax
- Total Payable: 52,514 CAD
- Total Interest: 13,132 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)
18.45
- + tax
- + fuel
- + insurance
- 8.57CAD/100km (TODAY without the Cash Incentive)
- 26.67CAD/100km (Original Contract back in Jan, 2020)
Time Analysis
Cost per day: (CAD)
28.32
- + tax
- + insurance
- + km driven & fuel
- 13.15CAD/day (Original Contract back in Jan, 2020)
Remaining Km
Can be driven up to:
1,077.51
- km/week
- without any
- additional costs
- 346.15km/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
+ 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)
Deal Special Perks
+ 30,000 cash
SAVE ~-12,600 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: 2,243 CAD/month + tax
- Original Downpayment: 32,000 CAD
- Residual Value: 18,720 CAD
- Months to End: 17 months (May, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,644 km total
- Available Now: 50,369 km/year (4,197 per month)
