Payment Analysis
749.62CAD/monthin Richmond Hill, ON
- 749.62 CAD/month
- 345.98 CAD/bi-weekly
- 172.99 CAD/week
- 8,995.44 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 847.07 CAD/month
- 390.96 CAD/bi-weekly
- 195.48 CAD/week
- 10,164.85 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
Not yet Available
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
29,079 CAD
- Total Vehicle Debt: 62,314 CAD
- Paid so Far: 30,734 CAD (49% Paid)
- Remaining Lease Payments: 5,247 CAD
- Residual Value: 26,332 CAD
- Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 30,734 CAD Total Vehicle Value: 62,314 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,247 CAD
Term Paid so Far: 30,734 CAD Residual Value: 26,332 CAD
Cost to Own
Already Paid: 30,734 CAD (49%)
Cash Incentive: 2,500 CAD Buyout Price Today: 29,079 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: 29,079 CAD
- 4.9%Interest Rate x 48 months
- 668 CAD/month + tax
- Total Payable: 32,081 CAD
- Total Interest: 3,002 CAD
- 8.9%Interest Rate x 48 months
- 722 CAD/month + tax
- Total Payable: 34,668 CAD
- Total Interest: 5,589 CAD
- 14.9%Interest Rate x 48 months
- 808 CAD/month + tax
- Total Payable: 38,775 CAD
- Total Interest: 9,696 CAD
At the end of the Lease Contract
Residual Value: 26,332 CAD (in 7 months)
- 4.9%Interest Rate x 48 months
- 605 CAD/month + tax
- Total Payable: 29,050 CAD
- Total Interest: 2,718 CAD
- 8.9%Interest Rate x 48 months
- 654 CAD/month + tax
- Total Payable: 31,393 CAD
- Total Interest: 5,061 CAD
- 14.9%Interest Rate x 48 months
- 731 CAD/month + tax
- Total Payable: 35,112 CAD
- Total Interest: 8,780 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)
-18.07
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
12.90
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
-501.10
- km/week
- without any
- additional costs
Seller Contact Info
- Name: Bryce
- Location: Richmond Hill, ON
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
PLEASE PLEASE read the following information carefully before approaching. Thank you! Though this car passes allowance but it has very low monthly payment and I gave high cash incentive!
Basic car info:
Premium Package Enhanced
Excess Wear and Use Protection
Exterior color: Mineral White Metallic
Car is well maintained, free of any accident. A few cosmetic scratches only. The contract mileage is finished. But the lease agreement I signed was way cheaper than similar lease contract at that time for a X3 with enhanced premium package.
Boring math details: As of Nov 11, there are only 7 payments left ($5929.49 in total, last payment will be on 2025-05-28), and there will be $1599+HST lease transfer fee charged to you by BMW dealership. Since my mileage is now 95200, it will be about $2576 fine for the extra mileage I have driven (the contract allows $80000 for free in four years, and extra cost is 0.15$/km+HST). However the main benefit you have is, if you trade it in in the end of lease contract and lease a new car from dealership, you can request to waive all over mileage cost and the dealership will likely accept it. And my monthly lease is only $749.62+HST which is much lower than what you can get currently (it is about 1000 a month plus tax for exactly the same trim) so this can saves you around $2000 for the next 7 months compared to leasing a new X3. I also paid for the excess wear and use protection so it is worry-free when you return the lease. I can also give you my set of winter tires for free (a couple hundred dollars value).
Please do the math and we can talk.
It is perfect for someone who needs a Luxury SUV for a few month and does not drive that much (Or someone who wants to buy out the car in the end to avoid any penalty. It is the best solution because those cash incentive you can get is a huge discount on the residual value buy out cost). It will come with a set of winter tires.
Lease take over fees and all possible fees generated in the lease transfer process will be paid by the new owner.
I bought a Tesla and it becomes our family's main drive. The 2nd car (this X3) is very handy for my family members but if someone wants to take over the lease, it could also be a win-win for both parties then I decided to listed it.
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: 973 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 26 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 16,769 km/year (1,397 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)