Payment Analysis

416.70CAD/monthin Toronto, ON
    Before Taxes:
  • 416.70 CAD/month
  • 192.32 CAD/bi-weekly
  • 96.16 CAD/week
  • 5,000.40 CAD/year
Incl. Ontario Taxes (13%):
  • 470.87 CAD/month
  • 217.33 CAD/bi-weekly
  • 108.66 CAD/week
  • 5,650.45 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: 25,773 ~ 26,673 CAD

compared to leasing a BRAND NEW:

  • BMW X2 xDrive28i w/ Premium Package Essential ($3,400)
  • for 12 months
  • in Ontario
  • $0 down payment
  • 25,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,415
This Contract (CAD/month) 417
Monthly Difference 999 CAD/month
Remaining Term x 27 months
Total Monthly Difference = 26,973 CAD
- Required Payment** (CAD) - 2,000
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 25,773 ~ 26,673
** The Required Payment from the vehicle owner.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 39,596 CAD
  • Total Vehicle Debt: 47,346 CAD
  • Paid so Far: 9,750 CAD (20% Paid)
  • Remaining Lease Payments: 11,251 CAD
  • Residual Value: 26,345 CAD
  • Required Payment: 2,000 CAD
Vehicle Debt & Value
Paid so far: 9,750 CAD Total Vehicle Value: 47,346 CAD
20% Paid
80%
Vehicle Debt Breakdown
Downpayment: 6,000 CAD Remaining Term: 11,251 CAD
Term Paid so Far: 3,750 CAD Residual Value: 26,345 CAD
12%
8%
23%
57%
Cost to Own
Already Paid: 9,750 CAD (20%)
Required Payment: 2,000 CAD (4%)Buyout Price Today: 39,596 CAD
16% Paid
4%
80%
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: 39,596 CAD

  • 4.9%Interest Rate x 48 months
  • 910 CAD/month + tax
  • Total Payable: 43,684 CAD
  • Total Interest: 4,088 CAD
  • 8.9%Interest Rate x 48 months
  • 983 CAD/month + tax
  • Total Payable: 47,207 CAD
  • Total Interest: 7,611 CAD
  • 14.9%Interest Rate x 48 months
  • 1,100 CAD/month + tax
  • Total Payable: 52,799 CAD
  • Total Interest: 13,203 CAD

At the end of the Lease Contract

Residual Value: 26,345 CAD (in 27 months)

  • 4.9%Interest Rate x 48 months
  • 606 CAD/month + tax
  • Total Payable: 29,065 CAD
  • Total Interest: 2,720 CAD
  • 8.9%Interest Rate x 48 months
  • 654 CAD/month + tax
  • Total Payable: 31,409 CAD
  • Total Interest: 5,064 CAD
  • 14.9%Interest Rate x 48 months
  • 732 CAD/month + tax
  • Total Payable: 35,130 CAD
  • Total Interest: 8,785 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)
26.24
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,000CAD incentive)
  • 22.28CAD/100km (TODAY without the Cash Incentive)
  • 25.00CAD/100km (Original Contract back in Dec, 2018)
Time Analysis
Cost per day: (CAD)
16.14
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,000CAD incentive)
  • 13.70CAD/day (Original Contract back in Dec, 2018)
Remaining Km
Can be driven up to:
431.62
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 384.62km/week (Contract Original back in Dec, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 1,000 cash
SAVE ~6,700 CAD
CAD/month x 13 months
2020 Jeep Wrangler Unlimited Sahara (ID: #52227)
678
Pickering, ON
2020 Jeep

Wrangler Unlimited Sahara Automatique AWD

Payment Details
  • Current Payment: 678 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 601 CAD/month + tax
  • Residual Value: 34,450 CAD
  • Months to End: 13 months (May, 2025)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 72,000 km total
  • Available Now: 20,308 km/year (1,692 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 6,000 cash
CAD/month x 15 months
2022 BMW X5 xDrive40i Sports Activity (ID: #48391)
1,443
Toronto, ON
2022 BMW

X5 xDrive40i Sports Activity Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,443 CAD/month + tax
  • Required Payment: 6,000 CAD
  • Payment Including Incentive: 1,843 CAD/month + tax
  • Original Downpayment: 12,399 CAD
  • Residual Value: 45,150 CAD
  • Months to End: 15 months (Jul, 2025)
Vehicle Status
  • Contract Allowance: 17,454 km/year
  • Current Odometer: 16,000 km total
  • Available Now: 29,090 km/year (2,424 per month)
  • Excess Km Cost: 0.25 CAD/km
See all Details
+ 3,000 cash
SAVE ~6,300 CAD
CAD/month x 40 months
2023 BMW X3 xDrive 30i (ID: #51871)
952
Scarborough, ON
2023 BMW

X3 xDrive 30i Automatique AWD Premium Essential

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 952 CAD/month + tax
  • Cash Incentive: 3,000 CAD
  • Payment After Incentive: 877 CAD/month + tax
  • Residual Value: 28,175 CAD
  • Months to End: 40 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,493 km total
  • Available Now: 15,152 km/year (1,263 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 2,000 cash
SAVE ~23,300 CAD
CAD/month x 23 months
2022 BMW X5 M50 (ID: #51172)
1,837
Toronto, ON
2022 BMW

X5 M50 Automatique AWD Premium Package, Technology Package

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 1,837 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 1,750 CAD/month + tax
  • Residual Value: 45,448 CAD
  • Months to End: 23 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 28,000 km total
  • Available Now: 27,130 km/year (2,261 per month)
  • Excess Km Cost: 0.25 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
SAVE ~3,900 CAD
CAD/month x 40 months
2022 Nissan Rouge Platinum (ID: #47342)
745
Mississuaga, ON
2022 Nissan

Rouge Platinum Automatique AWD Tricare Hazard Protect

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 745 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 16,707 CAD
  • Months to End: 40 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 18,000 km total
  • Available Now: 24,100 km/year (2,008 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 30,000 cash
SAVE ~-5,000 CAD
CAD/month x 25 months
2022 Acura MDX SH-AWD Platinum Elite (ID: #44869)
478
Toronto, ON
2022 Acura

MDX SH-AWD Platinum Elite Automatique AWD Acura 20” Wheel Glint Black Rims

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 478 CAD/month + tax
  • Required Payment: 30,000 CAD
  • Payment Including Incentive: 1,678 CAD/month + tax
  • Original Downpayment: 32,000 CAD
  • Residual Value: 18,720 CAD
  • Months to End: 25 months (May, 2026)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 24,644 km total
  • Available Now: 34,251 km/year (2,854 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details