Payment Analysis
1,775.71CAD/monthin Toronto, ON
- 1,775.71 CAD/month
- 819.56 CAD/bi-weekly
- 409.78 CAD/week
- 21,308.52 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 2,006.55 CAD/month
- 926.10 CAD/bi-weekly
- 463.05 CAD/week
- 24,078.63 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:
36,316 ~ 37,216 CAD
compared to leasing a BRAND NEW:
- BMW X5M w/ Premium Package (MSRP 144,599)
- for 36 months
- in Ontario
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 2,637 |
|---|---|
| This Contract (CAD/month) | 1,776 |
| Monthly Difference | 862 CAD/month |
| Remaining Term | x 18 months |
| Total Monthly Difference | = 15,516 CAD |
| + Cash Incentive** (CAD) | + 20,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 36,316 ~ 37,216 |
| ** "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:
68,798 CAD
- Total Vehicle Debt: 145,569 CAD
- Paid so Far: 56,771 CAD (38% Paid)
- Remaining Lease Payments: 31,963 CAD
- Residual Value: 56,835 CAD
- Cash Incentive: 20,000 CAD
Vehicle Debt & Value
Paid so far: 56,771 CAD Total Vehicle Value: 145,569 CAD
Vehicle Debt Breakdown
Downpayment: 3,500 CAD Remaining Term: 31,963 CAD
Term Paid so Far: 53,271 CAD Residual Value: 56,835 CAD
Cost to Own
Already Paid: 56,771 CAD (38%)
Cash Incentive: 20,000 CAD Buyout Price Today: 68,798 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: 68,798 CAD
- 4.9%Interest Rate x 48 months
- 1,581 CAD/month + tax
- Total Payable: 75,900 CAD
- Total Interest: 7,102 CAD
- 8.9%Interest Rate x 48 months
- 1,709 CAD/month + tax
- Total Payable: 82,021 CAD
- Total Interest: 13,223 CAD
- 14.9%Interest Rate x 48 months
- 1,911 CAD/month + tax
- Total Payable: 91,738 CAD
- Total Interest: 22,940 CAD
At the end of the Lease Contract
Residual Value: 56,835 CAD (in 18 months)
- 4.9%Interest Rate x 48 months
- 1,306 CAD/month + tax
- Total Payable: 62,702 CAD
- Total Interest: 5,867 CAD
- 8.9%Interest Rate x 48 months
- 1,412 CAD/month + tax
- Total Payable: 67,759 CAD
- Total Interest: 10,924 CAD
- 14.9%Interest Rate x 48 months
- 1,579 CAD/month + tax
- Total Payable: 75,786 CAD
- Total Interest: 18,951 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)
44.31
- + tax
- + fuel
- + insurance
- 118.38CAD/100km (TODAY without the Cash Incentive)
- 177.57CAD/100km (Original Contract back in Oct, 2018)
Time Analysis
Cost per day: (CAD)
21.85
- + tax
- + insurance
- + km driven & fuel
- 58.38CAD/day (Original Contract back in Oct, 2018)
Remaining Km
Can be driven up to:
346.15
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Oct, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Toronto
+ 1,000 cash
SAVE ~6,700 CAD
2020 Jeep
Wrangler Unlimited Sahara Automatique AWD
Payment Details
- Current Payment: 678 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 601 CAD/month + tax
- Residual Value: 34,450 CAD
- Months to End: 13 months (May, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 72,000 km total
- Available Now: 20,308 km/year (1,692 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: 1,871 CAD/month + tax
- Original Downpayment: 12,399 CAD
- Residual Value: 45,150 CAD
- Months to End: 14 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 17,454 km/year
- Current Odometer: 16,000 km total
- Available Now: 31,167 km/year (2,597 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: 823 CAD/month + tax
- Residual Value: 28,175 CAD
- Months to End: 39 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,188 km total
- Available Now: 15,327 km/year (1,277 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~22,400 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: 1,746 CAD/month + tax
- Residual Value: 45,448 CAD
- Months to End: 22 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 28,364 km/year (2,364 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: 39 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 24,718 km/year (2,060 per month)
Deal Special Perks
+ 30,000 cash
SAVE ~-5,900 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: 1,728 CAD/month + tax
- Original Downpayment: 32,000 CAD
- Residual Value: 18,720 CAD
- Months to End: 24 months (May, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,644 km total
- Available Now: 35,678 km/year (2,973 per month)
