Payment Analysis
951.67CAD/monthin Scarborough, ON
- 951.67 CAD/month
- 439.23 CAD/bi-weekly
- 219.62 CAD/week
- 11,420.04 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,075.39 CAD/month
- 496.33 CAD/bi-weekly
- 248.17 CAD/week
- 12,904.65 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:
9,081 ~ 9,981 CAD
compared to leasing a BRAND NEW:
- 2024 BMW X3 xDrive30i Base
- for 36 months
- in Ontario
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,002 |
|---|---|
| This Contract (CAD/month) | 952 |
| Monthly Difference | 51 CAD/month |
| Remaining Term | x 31 months |
| Total Monthly Difference | = 1,581 CAD |
| + Cash Incentive** (CAD) | + 6,700 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 9,081 ~ 9,981 |
| ** "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:
50,977 CAD
- Total Vehicle Debt: 73,855 CAD
- Paid so Far: 16,178 CAD (21% Paid)
- Remaining Lease Payments: 29,502 CAD
- Residual Value: 28,175 CAD
- Cash Incentive: 6,700 CAD
Vehicle Debt & Value
Paid so far: 16,178 CAD Total Vehicle Value: 73,855 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 29,502 CAD
Term Paid so Far: 16,178 CAD Residual Value: 28,175 CAD
Cost to Own
Already Paid: 16,178 CAD (21%)
Cash Incentive: 6,700 CAD Buyout Price Today: 50,977 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: 50,977 CAD
- 4.9%Interest Rate x 48 months
- 1,172 CAD/month + tax
- Total Payable: 56,239 CAD
- Total Interest: 5,262 CAD
- 8.9%Interest Rate x 48 months
- 1,266 CAD/month + tax
- Total Payable: 60,775 CAD
- Total Interest: 9,798 CAD
- 14.9%Interest Rate x 48 months
- 1,416 CAD/month + tax
- Total Payable: 67,975 CAD
- Total Interest: 16,998 CAD
At the end of the Lease Contract
Residual Value: 28,175 CAD (in 31 months)
- 4.9%Interest Rate x 48 months
- 648 CAD/month + tax
- Total Payable: 31,084 CAD
- Total Interest: 2,909 CAD
- 8.9%Interest Rate x 48 months
- 700 CAD/month + tax
- Total Payable: 33,590 CAD
- Total Interest: 5,415 CAD
- 14.9%Interest Rate x 48 months
- 783 CAD/month + tax
- Total Payable: 37,570 CAD
- Total Interest: 9,395 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)
48.05
- + tax
- + fuel
- + insurance
- 62.17CAD/100km (TODAY without the Cash Incentive)
- 71.38CAD/100km (Original Contract back in Aug, 2023)
Time Analysis
Cost per day: (CAD)
24.18
- + tax
- + insurance
- + km driven & fuel
- 31.29CAD/day (Original Contract back in Aug, 2023)
Remaining Km
Can be driven up to:
353.23
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Aug, 2023)
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: 2,333 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: 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
+ 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 ~17,400 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: 1,551 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
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)
