Payment Analysis
473.45CAD/monthin Richmond Hill, ON
- 473.45 CAD/month
- 218.52 CAD/bi-weekly
- 109.26 CAD/week
- 5,681.40 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 535.00 CAD/month
- 246.92 CAD/bi-weekly
- 123.46 CAD/week
- 6,419.98 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:
7,052 ~ 7,452 CAD
compared to leasing a BRAND NEW:
- BMW X1 28i Base (note this vehicle comes with lots of addons)
- for 24 months
- in Ontario
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 994 |
|---|---|
| This Contract (CAD/month) | 473 |
| Monthly Difference | 521 CAD/month |
| Remaining Term | x 12 months |
| Total Monthly Difference | = 6,252 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 7,052 ~ 7,452 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
26,415 CAD
- Total Vehicle Debt: 43,459 CAD
- Paid so Far: 17,044 CAD (39% Paid)
- Remaining Lease Payments: 5,681 CAD
- Residual Value: 20,734 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 17,044 CAD Total Vehicle Value: 43,459 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,681 CAD
Term Paid so Far: 17,044 CAD Residual Value: 20,734 CAD
Cost to Own
Already Paid: 17,044 CAD (39%)
Cash Incentive: 0 CAD Buyout Price Today: 26,415 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: 26,415 CAD
- 4.9%Interest Rate x 48 months
- 607 CAD/month + tax
- Total Payable: 29,142 CAD
- Total Interest: 2,727 CAD
- 8.9%Interest Rate x 48 months
- 656 CAD/month + tax
- Total Payable: 31,492 CAD
- Total Interest: 5,077 CAD
- 14.9%Interest Rate x 48 months
- 734 CAD/month + tax
- Total Payable: 35,223 CAD
- Total Interest: 8,808 CAD
At the end of the Lease Contract
Residual Value: 20,734 CAD (in 12 months)
- 4.9%Interest Rate x 48 months
- 477 CAD/month + tax
- Total Payable: 22,874 CAD
- Total Interest: 2,140 CAD
- 8.9%Interest Rate x 48 months
- 515 CAD/month + tax
- Total Payable: 24,719 CAD
- Total Interest: 3,985 CAD
- 14.9%Interest Rate x 48 months
- 576 CAD/month + tax
- Total Payable: 27,647 CAD
- Total Interest: 6,913 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)
11.59
- + tax
- + fuel
- + insurance
- 32.47CAD/100km (Original Contract back in Mar, 2019)
Time Analysis
Cost per day: (CAD)
15.57
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
942.31
- km/week
- without any
- additional costs
- 336.54km/week (Contract Original back in Mar, 2019)
Seller Contact Info
This Contract was Already Transferred.
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: 1,871 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
+ 7,000 cash
SAVE ~10,200 CAD
2023 BMW
X3 xDrive 30i Automatique AWD Premium Essential
Payment Details
- Current Payment: 952 CAD/month + tax
- Cash Incentive: 7,000 CAD
- Payment After Incentive: 772 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: 15,038 km total
- Available Now: 15,065 km/year (1,255 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)
