Payment Analysis
662.00CAD/monthin Toronto, ON
- 662.00 CAD/month
- 305.54 CAD/bi-weekly
- 152.77 CAD/week
- 7,944.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 748.06 CAD/month
- 345.26 CAD/bi-weekly
- 172.63 CAD/week
- 8,976.72 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:
-12,634 ~ -11,734 CAD
compared to leasing a BRAND NEW:
- 2022 BMW X4 xDrive30i + Premium Package Essential ($4,150)
- for 36 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,228 |
|---|---|
| This Contract (CAD/month) | 662 |
| Monthly Difference | 566 CAD/month |
| Remaining Term | x 1 months |
| Total Monthly Difference | = 566 CAD |
| - Required Payment** (CAD) | - 14,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = -12,634 ~ -11,734 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
42,492 CAD
- Total Vehicle Debt: 69,606 CAD
- Paid so Far: 41,114 CAD (59% Paid)
- Remaining Lease Payments: 662 CAD
- Residual Value: 27,830 CAD
- Required Payment: 14,000 CAD
Vehicle Debt & Value
Paid so far: 41,114 CAD Total Vehicle Value: 69,606 CAD
Vehicle Debt Breakdown
Downpayment: 10,000 CAD Remaining Term: 662 CAD
Term Paid so Far: 31,114 CAD Residual Value: 27,830 CAD
Cost to Own
Already Paid: 41,114 CAD (59%)
Required Payment: 14,000 CAD (20%)Buyout Price Today: 42,492 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: 42,492 CAD
- 4.9%Interest Rate x 48 months
- 977 CAD/month + tax
- Total Payable: 46,879 CAD
- Total Interest: 4,387 CAD
- 8.9%Interest Rate x 48 months
- 1,055 CAD/month + tax
- Total Payable: 50,659 CAD
- Total Interest: 8,167 CAD
- 14.9%Interest Rate x 48 months
- 1,180 CAD/month + tax
- Total Payable: 56,661 CAD
- Total Interest: 14,169 CAD
At the end of the Lease Contract
Residual Value: 27,830 CAD (in 1 months)
- 4.9%Interest Rate x 48 months
- 640 CAD/month + tax
- Total Payable: 30,703 CAD
- Total Interest: 2,873 CAD
- 8.9%Interest Rate x 48 months
- 691 CAD/month + tax
- Total Payable: 33,179 CAD
- Total Interest: 5,349 CAD
- 14.9%Interest Rate x 48 months
- 773 CAD/month + tax
- Total Payable: 37,110 CAD
- Total Interest: 9,280 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)
24.44
- + tax
- + fuel
- + insurance
- 1.10CAD/100km (TODAY without the Cash Incentive)
- 39.72CAD/100km (Original Contract back in Jan, 2021)
Time Analysis
Cost per day: (CAD)
482.04
- + tax
- + insurance
- + km driven & fuel
- 21.76CAD/day (Original Contract back in Jan, 2021)
Remaining Km
Can be driven up to:
13,846.15
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jan, 2021)
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)
