Payment Analysis
1,201.69CAD/monthin Toronto, ON
- 1,201.69 CAD/month
- 554.63 CAD/bi-weekly
- 277.31 CAD/week
- 14,420.28 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,357.91 CAD/month
- 626.73 CAD/bi-weekly
- 313.36 CAD/week
- 16,294.92 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:
42,560 ~ 43,860 CAD
compared to leasing a BRAND NEW:
- BMW X5 M50i w/ Premium Essential Package & Sport Package (~$9,250 in options)
- for 24 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 2,089 |
|---|---|
| This Contract (CAD/month) | 1,202 |
| Monthly Difference | 888 CAD/month |
| Remaining Term | x 45 months |
| Total Monthly Difference | = 39,960 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 42,560 ~ 43,860 |
| ** "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:
95,423 CAD
- Total Vehicle Debt: 92,310 CAD
- Paid so Far: -4,113 CAD (-5% Paid)
- Remaining Lease Payments: 54,076 CAD
- Residual Value: 42,347 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: -4,113 CAD Total Vehicle Value: 92,310 CAD
Vehicle Debt Breakdown
Downpayment: 3,097 CAD Remaining Term: 54,076 CAD
Term Paid so Far: -7,210 CAD Residual Value: 42,347 CAD
Cost to Own
Already Paid: -4,113 CAD (-5%)
Cash Incentive: 1,000 CAD Buyout Price Today: 95,423 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: 95,423 CAD
- 4.9%Interest Rate x 48 months
- 2,193 CAD/month + tax
- Total Payable: 105,274 CAD
- Total Interest: 9,851 CAD
- 8.9%Interest Rate x 48 months
- 2,370 CAD/month + tax
- Total Payable: 113,764 CAD
- Total Interest: 18,341 CAD
- 14.9%Interest Rate x 48 months
- 2,651 CAD/month + tax
- Total Payable: 127,241 CAD
- Total Interest: 31,818 CAD
At the end of the Lease Contract
Residual Value: 42,347 CAD (in 45 months)
- 4.9%Interest Rate x 48 months
- 973 CAD/month + tax
- Total Payable: 46,719 CAD
- Total Interest: 4,372 CAD
- 8.9%Interest Rate x 48 months
- 1,052 CAD/month + tax
- Total Payable: 50,486 CAD
- Total Interest: 8,139 CAD
- 14.9%Interest Rate x 48 months
- 1,176 CAD/month + tax
- Total Payable: 56,467 CAD
- Total Interest: 14,120 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)
96.63
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
38.78
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
281.68
- 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: 2,852 CAD/month + tax
- Original Downpayment: 3,416 CAD
- Months to End: 13 months (Apr, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,300 km total
- Available Now: 14,492 km/year (1,208 per month)
Deal Special Perks
CAD/month x 25 months
2024 Volvo XC90 B6 AWD Plus Bright Theme 7-Seater Black (ID: #70880)
971
North York
2024 Volvo
XC90 B6 AWD Plus Bright Theme 7-Seater Black Automatique AWD
Payment Details
- Current Payment: 971 CAD/month + tax
- Months to End: 25 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 18,000 km total
- Available Now: 29,760 km/year (2,480 per month)
+ 1,000 cash
2024 Nissan
Rogue SL CVT AWD
Payment Details
- Current Payment: 559 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: -441 CAD/month + tax
- Original Downpayment: 1,135 CAD
- Residual Value: 32,960 CAD
- Months to End: 1 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 21,100 km total
- Available Now: 206,800 km/year (17,233 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
+ 1,500 cash
2023 Jeep
Willy xe Automatique AWD Custome Preferred package 22W
Payment Details
- Current Payment: 612 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 552 CAD/month + tax
- Original Downpayment: 4,500 CAD
- Months to End: 25 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 19,000 km/year
- Current Odometer: 37,800 km total
- Available Now: 26,696 km/year (2,225 per month)
+ 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: 738 CAD/month + tax
- Residual Value: 29,038 CAD
- Months to End: 25 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 10,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 8,000 km/year (667 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: 817 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 7 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 62,286 km/year (5,190 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.30 CAD/km
