Payment Analysis

656.81CAD/monthin St. John's, NL
    Before Taxes:
  • 656.81 CAD/month
  • 303.14 CAD/bi-weekly
  • 151.57 CAD/week
  • 7,881.72 CAD/year
Incl. Newfoundland & L. Taxes (15%):
  • 755.33 CAD/month
  • 348.61 CAD/bi-weekly
  • 174.31 CAD/week
  • 9,063.98 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: 11,776 ~ 12,176 CAD

compared to leasing a BRAND NEW:

  • BMW 330i xDrive Sedan
  • for 24 months
  • in Newfoundland & Labrador
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 920
This Contract (CAD/month) 657
Monthly Difference 264 CAD/month
Remaining Term x 34 months
Total Monthly Difference = 8,976 CAD
+ Cash Incentive** (CAD) + 2,000
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 11,776 ~ 12,176
** "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: 47,094 CAD
  • Total Vehicle Debt: 56,319 CAD
  • Paid so Far: 7,225 CAD (12% Paid)
  • Remaining Lease Payments: 22,332 CAD
  • Residual Value: 26,762 CAD
  • Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 7,225 CAD Total Vehicle Value: 56,319 CAD
12% Paid
88%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 22,332 CAD
Term Paid so Far: 7,225 CAD Residual Value: 26,762 CAD
0%
12%
40%
48%
Cost to Own
Already Paid: 7,225 CAD (12%)
Cash Incentive: 2,000 CAD Buyout Price Today: 47,094 CAD
12% Paid
3%
85%
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: 47,094 CAD

  • 4.9%Interest Rate x 48 months
  • 1,082 CAD/month + tax
  • Total Payable: 51,955 CAD
  • Total Interest: 4,862 CAD
  • 8.9%Interest Rate x 48 months
  • 1,170 CAD/month + tax
  • Total Payable: 56,145 CAD
  • Total Interest: 9,052 CAD
  • 14.9%Interest Rate x 48 months
  • 1,308 CAD/month + tax
  • Total Payable: 62,797 CAD
  • Total Interest: 15,703 CAD

At the end of the Lease Contract

Residual Value: 26,762 CAD (in 34 months)

  • 4.9%Interest Rate x 48 months
  • 615 CAD/month + tax
  • Total Payable: 29,525 CAD
  • Total Interest: 2,763 CAD
  • 8.9%Interest Rate x 48 months
  • 665 CAD/month + tax
  • Total Payable: 31,906 CAD
  • Total Interest: 5,144 CAD
  • 14.9%Interest Rate x 48 months
  • 743 CAD/month + tax
  • Total Payable: 35,686 CAD
  • Total Interest: 8,924 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)
70.11
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,000CAD incentive)
Time Analysis
Cost per day: (CAD)
19.66
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,000CAD incentive)
Remaining Km
Can be driven up to:
196.83
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in St. John's

+ 2,000 cash
Lease Takeover Temporary Image
CAD/month x 37 months
2023 Mazda CX-5 SIGNATURE TURBO (ID: #52061)
629
St. John's, NL
2023 Mazda

CX-5 SIGNATURE TURBO Automatique AWD

Payment Details
  • Current Payment: 629 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 575 CAD/month + tax
  • Residual Value: 26,205 CAD
  • Months to End: 37 months (Jun, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 2,287 km total
  • Available Now: 20,015 km/year (1,668 per month)
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ More similar deals