Payment Analysis

441.00CAD/monthin Toronto, ON
    Before Taxes:
  • 441.00 CAD/month
  • 203.54 CAD/bi-weekly
  • 101.77 CAD/week
  • 5,292.00 CAD/year
Incl. Ontario Taxes (13%):
  • 498.33 CAD/month
  • 230.00 CAD/bi-weekly
  • 115.00 CAD/week
  • 5,979.96 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: 11,153 ~ 11,553 CAD

compared to leasing a BRAND NEW:

  • CX 3 GT 6-SPEED AUTOMATIC I-ACTIV AWD
  • for 12 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 798
This Contract (CAD/month) 441
Monthly Difference 357 CAD/month
Remaining Term x 29 months
Total Monthly Difference = 10,353 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 11,153 ~ 11,553

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 25,097 CAD
  • Total Vehicle Debt: 33,035 CAD
  • Paid so Far: 7,938 CAD (24% Paid)
  • Remaining Lease Payments: 12,789 CAD
  • Residual Value: 12,308 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 7,938 CAD Total Vehicle Value: 33,035 CAD
24% Paid
76%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 12,789 CAD
Term Paid so Far: 7,938 CAD Residual Value: 12,308 CAD
0%
24%
38%
38%
Cost to Own
Already Paid: 7,938 CAD (24%)
Cash Incentive: 0 CAD Buyout Price Today: 25,097 CAD
24% Paid
0%
76%
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: 25,097 CAD

  • 4.9%Interest Rate x 48 months
  • 577 CAD/month + tax
  • Total Payable: 27,688 CAD
  • Total Interest: 2,591 CAD
  • 8.9%Interest Rate x 48 months
  • 623 CAD/month + tax
  • Total Payable: 29,921 CAD
  • Total Interest: 4,824 CAD
  • 14.9%Interest Rate x 48 months
  • 697 CAD/month + tax
  • Total Payable: 33,466 CAD
  • Total Interest: 8,369 CAD

At the end of the Lease Contract

Residual Value: 12,308 CAD (in 29 months)

  • 4.9%Interest Rate x 48 months
  • 283 CAD/month + tax
  • Total Payable: 13,579 CAD
  • Total Interest: 1,271 CAD
  • 8.9%Interest Rate x 48 months
  • 306 CAD/month + tax
  • Total Payable: 14,674 CAD
  • Total Interest: 2,366 CAD
  • 14.9%Interest Rate x 48 months
  • 342 CAD/month + tax
  • Total Payable: 16,412 CAD
  • Total Interest: 4,104 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)
19.43
  • + tax
  • + fuel
  • + insurance
(or 0.19CAD per km)
  • 26.46CAD/100km (Original Contract back in Nov, 2017)
Time Analysis
Cost per day: (CAD)
14.50
  • + tax
  • + insurance
  • + km driven & fuel
(0.11CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
523.87
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD
  • 384.62km/week (Contract Original back in Nov, 2017)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 1,000 cash
CAD/month x 39 months
2023 Hyundai 2.0L essential fwd (ID: #52204)
365
Oshawa
2023 Hyundai

2.0L essential fwd Automatique 2WD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 365 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 339 CAD/month + tax
  • Original Downpayment: 500 CAD
  • Residual Value: 22,099 CAD
  • Months to End: 39 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 16,308 km/year (1,359 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 52 months
2022 Nissan Leaf, SV Plus (ID: #51402)
342
Brampton, ON
2022 Nissan

Leaf, SV Plus Automatique 2WD

  • Warranty Complete Term
Payment Details
  • Current Payment: 342 CAD/month + tax
  • Months to End: 52 months (Sep, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 30,600 km total
  • Available Now: 20,631 km/year (1,719 per month)
See all Details