Payment Analysis
925.00CAD/monthin Toronto
- 925.00 CAD/month
- 426.92 CAD/bi-weekly
- 213.46 CAD/week
- 11,100.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,045.25 CAD/month
- 482.42 CAD/bi-weekly
- 241.21 CAD/week
- 12,543.00 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:
-8,944 ~ -7,644 CAD
compared to leasing a BRAND NEW:
- Honda CR-V Touring
- for 54 months
- in Ontario
- $0 down payment
- 20,000 km/year
Leasing New (CAD/month) | 543 |
---|---|
This Contract (CAD/month) | 925 |
Monthly Difference | -382 CAD/month |
Remaining Term | x 42 months |
Total Monthly Difference | = -16,044 CAD |
+ Cash Incentive** (CAD) | + 5,500 |
+ Winter Tires Cost (CAD) | + 800 ~ 1,200 |
+ Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
Total Savings (CAD) | = -8,944 ~ -7,644 |
** "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:
58,240 CAD
- Total Vehicle Debt: 69,290 CAD
- Paid so Far: 5,550 CAD (8% Paid)
- Remaining Lease Payments: 38,850 CAD
- Residual Value: 24,890 CAD
- Cash Incentive: 5,500 CAD
Vehicle Debt & Value
Paid so far: 5,550 CAD Total Vehicle Value: 69,290 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 38,850 CAD
Term Paid so Far: 5,550 CAD Residual Value: 24,890 CAD
Cost to Own
Already Paid: 5,550 CAD (8%)
Cash Incentive: 5,500 CAD Buyout Price Today: 58,240 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: 58,240 CAD
- 4.9%Interest Rate x 48 months
- 1,339 CAD/month + tax
- Total Payable: 64,252 CAD
- Total Interest: 6,012 CAD
- 8.9%Interest Rate x 48 months
- 1,447 CAD/month + tax
- Total Payable: 69,434 CAD
- Total Interest: 11,194 CAD
- 14.9%Interest Rate x 48 months
- 1,618 CAD/month + tax
- Total Payable: 77,660 CAD
- Total Interest: 19,420 CAD
At the end of the Lease Contract
Residual Value: 24,890 CAD (in 42 months)
- 4.9%Interest Rate x 48 months
- 572 CAD/month + tax
- Total Payable: 27,459 CAD
- Total Interest: 2,569 CAD
- 8.9%Interest Rate x 48 months
- 618 CAD/month + tax
- Total Payable: 29,674 CAD
- Total Interest: 4,784 CAD
- 14.9%Interest Rate x 48 months
- 691 CAD/month + tax
- Total Payable: 33,189 CAD
- Total Interest: 8,299 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)
56.72
- + tax
- + fuel
- + insurance
- 66.07CAD/100km (TODAY without the Cash Incentive)
- 69.38CAD/100km (Original Contract back in Dec, 2023)
Time Analysis
Cost per day: (CAD)
26.11
- + tax
- + insurance
- + km driven & fuel
- 30.41CAD/day (Original Contract back in Dec, 2023)
Remaining Km
Can be driven up to:
323.08
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Dec, 2023)
Seller Contact Info
- Name: Conrado Torres
- Location: Toronto
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
****This is a lease takeover****
Takeover my lease and receive a cash incentive.
Similar Listings in Toronto
+ 1,000 cash
SAVE ~6,300 CAD
2020 Jeep
Wrangler Unlimited Sahara Automatique AWD
Payment Details
- Current Payment: 678 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 595 CAD/month + tax
- Residual Value: 34,450 CAD
- Months to End: 12 months (May, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 72,000 km total
- Available Now: 22,000 km/year (1,833 per month)
Deal Special Perks
+ 6,000 cash
2022 BMW
X5 xDrive40i Sports Activity Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,443 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 1,904 CAD/month + tax
- Original Downpayment: 12,399 CAD
- Residual Value: 45,150 CAD
- Months to End: 13 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 17,454 km/year
- Current Odometer: 16,000 km total
- Available Now: 33,565 km/year (2,797 per month)
- Excess Km Cost: 0.25 CAD/km
+ 5,000 cash
SAVE ~8,200 CAD
2023 BMW
X3 xDrive 30i Automatique AWD Premium Essential
Payment Details
- Current Payment: 952 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 820 CAD/month + tax
- Residual Value: 28,175 CAD
- Months to End: 38 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 16,038 km total
- Available Now: 15,146 km/year (1,262 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~21,600 CAD
2022 BMW
X5 M50 Automatique AWD Premium Package, Technology Package
Payment Details
- Current Payment: 1,837 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,742 CAD/month + tax
- Residual Value: 45,448 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 29,714 km/year (2,476 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
SAVE ~3,800 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: 38 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 25,368 km/year (2,114 per month)
Deal Special Perks
+ 30,000 cash
SAVE ~-6,900 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: 1,782 CAD/month + tax
- Original Downpayment: 32,000 CAD
- Residual Value: 18,720 CAD
- Months to End: 23 months (May, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,644 km total
- Available Now: 37,229 km/year (3,102 per month)