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:
49,246 ~ 50,146 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 33 months |
| Total Monthly Difference | = 28,446 CAD |
| + Cash Incentive** (CAD) | + 20,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 49,246 ~ 50,146 |
| ** "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:
95,433 CAD
- Total Vehicle Debt: 145,569 CAD
- Paid so Far: 30,136 CAD (20% Paid)
- Remaining Lease Payments: 58,598 CAD
- Residual Value: 56,835 CAD
- Cash Incentive: 20,000 CAD
Vehicle Debt & Value
Paid so far: 30,136 CAD Total Vehicle Value: 145,569 CAD
Vehicle Debt Breakdown
Downpayment: 3,500 CAD Remaining Term: 58,598 CAD
Term Paid so Far: 26,636 CAD Residual Value: 56,835 CAD
Cost to Own
Already Paid: 30,136 CAD (20%)
Cash Incentive: 20,000 CAD Buyout Price Today: 95,433 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: 95,433 CAD
- 4.9%Interest Rate x 48 months
- 2,193 CAD/month + tax
- Total Payable: 105,285 CAD
- Total Interest: 9,852 CAD
- 8.9%Interest Rate x 48 months
- 2,370 CAD/month + tax
- Total Payable: 113,776 CAD
- Total Interest: 18,343 CAD
- 14.9%Interest Rate x 48 months
- 2,651 CAD/month + tax
- Total Payable: 127,255 CAD
- Total Interest: 31,822 CAD
At the end of the Lease Contract
Residual Value: 56,835 CAD (in 33 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)
142.96
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
38.45
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
188.81
- km/week
- without any
- additional costs
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: 1,583 CAD/month + tax
- Original Downpayment: 3,416 CAD
- Months to End: 2 months (Apr, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,300 km total
- Available Now: 94,200 km/year (7,850 per month)
- Please note that this contract ends in less than a year.
Deal Special Perks
+ 2,000 cash
2024 Volkswagen
Atlas Execline 2.0 Automatique AWD
Payment Details
- Current Payment: 818 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 761 CAD/month + tax
- Residual Value: 29,038 CAD
- Months to End: 35 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 10,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 5,714 km/year (476 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: 948 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 18 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 24,222 km/year (2,019 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: 780 CAD/month + tax
- Original Downpayment: 2,168 CAD
- Residual Value: 28,748 CAD
- Months to End: 7 months (Dec, 2024)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 35,000 km total
- Available Now: 8,571 km/year (714 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
SAVE ~2,800 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: 24 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 40,167 km/year (3,347 per month)
Deal Special Perks
+ 30,000 cash
SAVE ~-19,200 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: 3,478 CAD/month + tax
- Original Downpayment: 32,000 CAD
- Residual Value: 18,720 CAD
- Months to End: 10 months (May, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,644 km total
- Available Now: 85,627 km/year (7,136 per month)
- Please note that this contract ends in less than a year.
