Payment Analysis
420.35CAD/monthin Richmond Hill, ON
- 420.35 CAD/month
- 194.01 CAD/bi-weekly
- 97.00 CAD/week
- 5,044.20 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 475.00 CAD/month
- 219.23 CAD/bi-weekly
- 109.61 CAD/week
- 5,699.95 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:
6,055 ~ 7,355 CAD
compared to leasing a BRAND NEW:
- Rogue Trim SL Platinum
- for 24 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 717 |
|---|---|
| This Contract (CAD/month) | 420 |
| Monthly Difference | 297 CAD/month |
| Remaining Term | x 15 months |
| Total Monthly Difference | = 4,455 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 6,055 ~ 7,355 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
20,746 CAD
- Total Vehicle Debt: 41,988 CAD
- Paid so Far: 21,243 CAD (50% Paid)
- Remaining Lease Payments: 6,305 CAD
- Residual Value: 14,440 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 21,243 CAD Total Vehicle Value: 41,988 CAD
Vehicle Debt Breakdown
Downpayment: 2,327 CAD Remaining Term: 6,305 CAD
Term Paid so Far: 18,916 CAD Residual Value: 14,440 CAD
Cost to Own
Already Paid: 21,243 CAD (50%)
Cash Incentive: 0 CAD Buyout Price Today: 20,746 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: 20,746 CAD
- 4.9%Interest Rate x 48 months
- 477 CAD/month + tax
- Total Payable: 22,887 CAD
- Total Interest: 2,142 CAD
- 8.9%Interest Rate x 48 months
- 515 CAD/month + tax
- Total Payable: 24,733 CAD
- Total Interest: 3,987 CAD
- 14.9%Interest Rate x 48 months
- 576 CAD/month + tax
- Total Payable: 27,663 CAD
- Total Interest: 6,918 CAD
At the end of the Lease Contract
Residual Value: 14,440 CAD (in 15 months)
- 4.9%Interest Rate x 48 months
- 332 CAD/month + tax
- Total Payable: 15,931 CAD
- Total Interest: 1,491 CAD
- 8.9%Interest Rate x 48 months
- 359 CAD/month + tax
- Total Payable: 17,216 CAD
- Total Interest: 2,776 CAD
- 14.9%Interest Rate x 48 months
- 401 CAD/month + tax
- Total Payable: 19,255 CAD
- Total Interest: 4,815 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)
7.88
- + tax
- + fuel
- + insurance
- 21.02CAD/100km (Original Contract back in Jan, 2018)
Time Analysis
Cost per day: (CAD)
13.82
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
1,230.77
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in Jan, 2018)
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 ~21,600 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: 1,742 CAD/month + tax
- Residual Value: 45,448 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 29,714 km/year (2,476 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)
