Payment Analysis
1,837.00CAD/monthin Toronto, ON
- 1,837.00 CAD/month
- 847.85 CAD/bi-weekly
- 423.92 CAD/week
- 22,044.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 2,075.81 CAD/month
- 958.07 CAD/bi-weekly
- 479.03 CAD/week
- 24,909.72 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:
17,176 ~ 17,576 CAD
compared to leasing a BRAND NEW:
- 2024 BMW X5 M60i xDrive w/ Premium Essential Package
- for 24 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 2,721 |
|---|---|
| This Contract (CAD/month) | 1,837 |
| Monthly Difference | 884 CAD/month |
| Remaining Term | x 14 months |
| Total Monthly Difference | = 12,376 CAD |
| + Cash Incentive** (CAD) | + 4,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 17,176 ~ 17,576 |
| ** "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:
67,166 CAD
- Total Vehicle Debt: 133,624 CAD
- Paid so Far: 62,458 CAD (46% Paid)
- Remaining Lease Payments: 25,718 CAD
- Residual Value: 45,448 CAD
- Cash Incentive: 4,000 CAD
Vehicle Debt & Value
Paid so far: 62,458 CAD Total Vehicle Value: 133,624 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 25,718 CAD
Term Paid so Far: 62,458 CAD Residual Value: 45,448 CAD
Cost to Own
Already Paid: 62,458 CAD (46%)
Cash Incentive: 4,000 CAD Buyout Price Today: 67,166 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: 67,166 CAD
- 4.9%Interest Rate x 48 months
- 1,544 CAD/month + tax
- Total Payable: 74,100 CAD
- Total Interest: 6,934 CAD
- 8.9%Interest Rate x 48 months
- 1,668 CAD/month + tax
- Total Payable: 80,076 CAD
- Total Interest: 12,910 CAD
- 14.9%Interest Rate x 48 months
- 1,866 CAD/month + tax
- Total Payable: 89,562 CAD
- Total Interest: 22,396 CAD
At the end of the Lease Contract
Residual Value: 45,448 CAD (in 14 months)
- 4.9%Interest Rate x 48 months
- 1,045 CAD/month + tax
- Total Payable: 50,140 CAD
- Total Interest: 4,692 CAD
- 8.9%Interest Rate x 48 months
- 1,129 CAD/month + tax
- Total Payable: 54,183 CAD
- Total Interest: 8,735 CAD
- 14.9%Interest Rate x 48 months
- 1,263 CAD/month + tax
- Total Payable: 60,602 CAD
- Total Interest: 15,154 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)
48.26
- + tax
- + fuel
- + insurance
- 57.15CAD/100km (TODAY without the Cash Incentive)
- 110.22CAD/100km (Original Contract back in Feb, 2022)
Time Analysis
Cost per day: (CAD)
51.00
- + tax
- + insurance
- + km driven & fuel
- 60.39CAD/day (Original Contract back in Feb, 2022)
Remaining Km
Can be driven up to:
741.76
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Feb, 2022)
Seller Contact Info
- Name: Pooya Faez
- Location: Toronto, ON
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
The car is in immaculate condition. Barely driven in winter.
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: 2,333 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
+ 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
SAVE ~3,300 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: 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
+ 30,000 cash
SAVE ~-13,500 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: 2,353 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
+ 1,500 cash
SAVE ~-44,900 CAD
2024 Genesis
GV80 3.5T Prestige, 7 Seat Automatique AWD Service is free during the lease period
Payment Details
- Current Payment: 1,533 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 1,500 CAD/month + tax
- Residual Value: 39,818 CAD
- Months to End: 45 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,200 km total
- Available Now: 20,213 km/year (1,684 per month)
- Excess Km Cost: 0.12 CAD/km
