Payment Analysis
523.16CAD/monthin London, ON
- 523.16 CAD/month
- 241.46 CAD/bi-weekly
- 120.73 CAD/week
- 6,277.92 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 591.17 CAD/month
- 272.85 CAD/bi-weekly
- 136.42 CAD/week
- 7,094.05 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:
-972 ~ -72 CAD
compared to leasing a BRAND NEW:
- Honda CR-V SPORT AWD
- for 42 months
- in Ontario
- $0 down payment
- 28,000 km/year
| Leasing New (CAD/month) | 561 |
|---|---|
| This Contract (CAD/month) | 523 |
| Monthly Difference | 38 CAD/month |
| Remaining Term | x 6 months |
| Total Monthly Difference | = 228 CAD |
| - Required Payment** (CAD) | - 2,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = -972 ~ -72 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
20,185 CAD
- Total Vehicle Debt: 58,103 CAD
- Paid so Far: 39,918 CAD (68% Paid)
- Remaining Lease Payments: 3,139 CAD
- Residual Value: 15,046 CAD
- Required Payment: 2,000 CAD
Vehicle Debt & Value
Paid so far: 39,918 CAD Total Vehicle Value: 58,103 CAD
Vehicle Debt Breakdown
Downpayment: 5,390 CAD Remaining Term: 3,139 CAD
Term Paid so Far: 34,529 CAD Residual Value: 15,046 CAD
Cost to Own
Already Paid: 39,918 CAD (68%)
Required Payment: 2,000 CAD (3%)Buyout Price Today: 20,185 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: 20,185 CAD
- 4.9%Interest Rate x 48 months
- 464 CAD/month + tax
- Total Payable: 22,268 CAD
- Total Interest: 2,084 CAD
- 8.9%Interest Rate x 48 months
- 501 CAD/month + tax
- Total Payable: 24,064 CAD
- Total Interest: 3,880 CAD
- 14.9%Interest Rate x 48 months
- 561 CAD/month + tax
- Total Payable: 26,915 CAD
- Total Interest: 6,730 CAD
At the end of the Lease Contract
Residual Value: 15,046 CAD (in 6 months)
- 4.9%Interest Rate x 48 months
- 346 CAD/month + tax
- Total Payable: 16,599 CAD
- Total Interest: 1,553 CAD
- 8.9%Interest Rate x 48 months
- 374 CAD/month + tax
- Total Payable: 17,938 CAD
- Total Interest: 2,892 CAD
- 14.9%Interest Rate x 48 months
- 418 CAD/month + tax
- Total Payable: 20,063 CAD
- Total Interest: 5,017 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)
4.80
- + tax
- + fuel
- + insurance
- 2.93CAD/100km (TODAY without the Cash Incentive)
- 31.39CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
28.16
- + tax
- + insurance
- + km driven & fuel
- 17.20CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
4,115.38
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jun, 2019)
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: 971 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 25 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 17,440 km/year (1,453 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)
