Payment Analysis

520.00CAD/monthin Brampton, ON
    Before Taxes:
  • 520.00 CAD/month
  • 240.00 CAD/bi-weekly
  • 120.00 CAD/week
  • 6,240.00 CAD/year
Incl. Ontario Taxes (13%):
  • 587.60 CAD/month
  • 271.20 CAD/bi-weekly
  • 135.60 CAD/week
  • 7,051.20 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: 822 CAD

compared to leasing a BRAND NEW:

  • Honda CR-V TOURING
  • for 60 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 524
This Contract (CAD/month) 520
Monthly Difference 4 CAD/month
Remaining Term x 18 months
Total Monthly Difference = 72 CAD
+ Cash Incentive** (CAD) + 750
Total Savings (CAD) = 822
** "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: 26,279 CAD
  • Total Vehicle Debt: 49,889 CAD
  • Paid so Far: 22,860 CAD (45% Paid)
  • Remaining Lease Payments: 9,360 CAD
  • Residual Value: 17,669 CAD
  • Cash Incentive: 750 CAD
Vehicle Debt & Value
Paid so far: 22,860 CAD Total Vehicle Value: 49,889 CAD
45% Paid
55%
Vehicle Debt Breakdown
Downpayment: 500 CAD Remaining Term: 9,360 CAD
Term Paid so Far: 22,360 CAD Residual Value: 17,669 CAD
0%
45%
19%
36%
Cost to Own
Already Paid: 22,860 CAD (45%)
Cash Incentive: 750 CAD Buyout Price Today: 26,279 CAD
45% Paid
1%
54%
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: 26,279 CAD

  • 4.9%Interest Rate x 48 months
  • 604 CAD/month + tax
  • Total Payable: 28,992 CAD
  • Total Interest: 2,713 CAD
  • 8.9%Interest Rate x 48 months
  • 653 CAD/month + tax
  • Total Payable: 31,330 CAD
  • Total Interest: 5,051 CAD
  • 14.9%Interest Rate x 48 months
  • 730 CAD/month + tax
  • Total Payable: 35,042 CAD
  • Total Interest: 8,763 CAD

At the end of the Lease Contract

Residual Value: 17,669 CAD (in 18 months)

  • 4.9%Interest Rate x 48 months
  • 406 CAD/month + tax
  • Total Payable: 19,493 CAD
  • Total Interest: 1,824 CAD
  • 8.9%Interest Rate x 48 months
  • 439 CAD/month + tax
  • Total Payable: 21,065 CAD
  • Total Interest: 3,396 CAD
  • 14.9%Interest Rate x 48 months
  • 491 CAD/month + tax
  • Total Payable: 23,561 CAD
  • Total Interest: 5,892 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)
8.48
  • + tax
  • + fuel
  • + insurance
(inlcuding the 750CAD incentive)
  • 9.22CAD/100km (TODAY without the Cash Incentive)
  • 31.20CAD/100km (Original Contract back in May, 2021)
Time Analysis
Cost per day: (CAD)
15.73
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 750CAD incentive)
  • 17.10CAD/day (Original Contract back in May, 2021)
Remaining Km
Can be driven up to:
1,302.14
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in May, 2021)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 3,000 cash
CAD/month x 4 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: 2,333 CAD/month + tax
  • Original Downpayment: 3,416 CAD
  • Months to End: 4 months (Apr, 2025)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 19,300 km total
  • Available Now: 47,100 km/year (3,925 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 24 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: 969 CAD/month + tax
  • Original Downpayment: 12,983 CAD
  • Residual Value: 39,797 CAD
  • Months to End: 24 months (Jan, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 37,000 km total
  • Available Now: 18,167 km/year (1,514 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 0 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: 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
See all Details
+ 4,000 cash
SAVE ~17,400 CAD
CAD/month x 14 months
2022 BMW X5 M50 (ID: #51172)
1,837
Toronto, ON
2022 BMW

X5 M50 Automatique AWD Premium Package, Technology Package

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 1,837 CAD/month + tax
  • Cash Incentive: 4,000 CAD
  • Payment After Incentive: 1,551 CAD/month + tax
  • Residual Value: 45,448 CAD
  • Months to End: 14 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 35,000 km total
  • Available Now: 38,571 km/year (3,214 per month)
  • Excess Km Cost: 0.25 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • 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
SAVE ~3,300 CAD
CAD/month x 31 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: 31 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 18,000 km total
  • Available Now: 31,097 km/year (2,591 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 ~-13,500 CAD
CAD/month x 16 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: 2,353 CAD/month + tax
  • Original Downpayment: 32,000 CAD
  • Residual Value: 18,720 CAD
  • Months to End: 16 months (May, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 24,644 km total
  • Available Now: 53,517 km/year (4,460 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