Payment Analysis

575.22CAD/monthin Toronto, ON
    Before Taxes:
  • 575.22 CAD/month
  • 265.49 CAD/bi-weekly
  • 132.74 CAD/week
  • 6,902.64 CAD/year
Incl. Ontario Taxes (13%):
  • 650.00 CAD/month
  • 300.00 CAD/bi-weekly
  • 150.00 CAD/week
  • 7,799.98 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: 2,535 ~ 3,835 CAD

compared to leasing a BRAND NEW:

  • MINI JOHN COOPER WORKS 3 DOOR|PREMIER+ LINE
  • for 36 months
  • in Ontario
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 660
This Contract (CAD/month) 575
Monthly Difference 85 CAD/month
Remaining Term x 11 months
Total Monthly Difference = 935 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 2,535 ~ 3,835

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 27,063 CAD
  • Total Vehicle Debt: 55,865 CAD
  • Paid so Far: 28,801 CAD (51% Paid)
  • Remaining Lease Payments: 6,327 CAD
  • Residual Value: 20,736 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 28,801 CAD Total Vehicle Value: 55,865 CAD
51% Paid
49%
Vehicle Debt Breakdown
Downpayment: 7,518 CAD Remaining Term: 6,327 CAD
Term Paid so Far: 21,283 CAD Residual Value: 20,736 CAD
13%
38%
11%
38%
Cost to Own
Already Paid: 28,801 CAD (51%)
Cash Incentive: 0 CAD Buyout Price Today: 27,063 CAD
51% Paid
0%
49%
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: 27,063 CAD

  • 4.9%Interest Rate x 48 months
  • 622 CAD/month + tax
  • Total Payable: 29,857 CAD
  • Total Interest: 2,794 CAD
  • 8.9%Interest Rate x 48 months
  • 672 CAD/month + tax
  • Total Payable: 32,265 CAD
  • Total Interest: 5,202 CAD
  • 14.9%Interest Rate x 48 months
  • 752 CAD/month + tax
  • Total Payable: 36,088 CAD
  • Total Interest: 9,024 CAD

At the end of the Lease Contract

Residual Value: 20,736 CAD (in 11 months)

  • 4.9%Interest Rate x 48 months
  • 477 CAD/month + tax
  • Total Payable: 22,877 CAD
  • Total Interest: 2,141 CAD
  • 8.9%Interest Rate x 48 months
  • 515 CAD/month + tax
  • Total Payable: 24,722 CAD
  • Total Interest: 3,986 CAD
  • 14.9%Interest Rate x 48 months
  • 576 CAD/month + tax
  • Total Payable: 27,650 CAD
  • Total Interest: 6,914 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)
11.51
  • + tax
  • + fuel
  • + insurance
(or 0.12CAD per km)
  • 34.51CAD/100km (Original Contract back in Apr, 2019)
Time Analysis
Cost per day: (CAD)
18.91
  • + tax
  • + insurance
  • + km driven & fuel
(0.30CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,153.55
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 384.62km/week (Contract Original back in Apr, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 1,000 cash
CAD/month x 40 months
2023 Hyundai 2.0L essential fwd (ID: #52204)
365
Oshawa
2023 Hyundai

2.0L essential fwd Automatique 2WD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 365 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 340 CAD/month + tax
  • Original Downpayment: 500 CAD
  • Residual Value: 22,099 CAD
  • Months to End: 40 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 15,900 km/year (1,325 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 53 months
2022 Nissan Leaf, SV Plus (ID: #51402)
342
Brampton, ON
2022 Nissan

Leaf, SV Plus Automatique 2WD

  • Warranty Complete Term
Payment Details
  • Current Payment: 342 CAD/month + tax
  • Months to End: 53 months (Sep, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 30,600 km total
  • Available Now: 20,242 km/year (1,687 per month)
See all Details