Payment Analysis

694.44CAD/monthin Aurora, ON
    Before Taxes:
  • 694.44 CAD/month
  • 320.51 CAD/bi-weekly
  • 160.26 CAD/week
  • 8,333.28 CAD/year
Incl. Ontario Taxes (13%):
  • 784.72 CAD/month
  • 362.18 CAD/bi-weekly
  • 181.09 CAD/week
  • 9,416.61 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: 5,930 ~ 6,330 CAD

compared to leasing a BRAND NEW:

  • Volkswagen Atlas Execline Automatic AWD
  • for 36 months
  • in Ontario
  • $0 down payment
  • 25,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 979
This Contract (CAD/month) 694
Monthly Difference 285 CAD/month
Remaining Term x 18 months
Total Monthly Difference = 5,130 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 5,930 ~ 6,330

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 39,186 CAD
  • Total Vehicle Debt: 60,717 CAD
  • Paid so Far: 21,532 CAD (35% Paid)
  • Remaining Lease Payments: 12,500 CAD
  • Residual Value: 26,686 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 21,532 CAD Total Vehicle Value: 60,717 CAD
35% Paid
65%
Vehicle Debt Breakdown
Downpayment: 699 CAD Remaining Term: 12,500 CAD
Term Paid so Far: 20,833 CAD Residual Value: 26,686 CAD
1%
34%
20%
45%
Cost to Own
Already Paid: 21,532 CAD (35%)
Cash Incentive: 0 CAD Buyout Price Today: 39,186 CAD
35% Paid
0%
65%
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: 39,186 CAD

  • 4.9%Interest Rate x 48 months
  • 901 CAD/month + tax
  • Total Payable: 43,231 CAD
  • Total Interest: 4,045 CAD
  • 8.9%Interest Rate x 48 months
  • 973 CAD/month + tax
  • Total Payable: 46,717 CAD
  • Total Interest: 7,532 CAD
  • 14.9%Interest Rate x 48 months
  • 1,089 CAD/month + tax
  • Total Payable: 52,252 CAD
  • Total Interest: 13,066 CAD

At the end of the Lease Contract

Residual Value: 26,686 CAD (in 18 months)

  • 4.9%Interest Rate x 48 months
  • 613 CAD/month + tax
  • Total Payable: 29,440 CAD
  • Total Interest: 2,755 CAD
  • 8.9%Interest Rate x 48 months
  • 663 CAD/month + tax
  • Total Payable: 31,815 CAD
  • Total Interest: 5,129 CAD
  • 14.9%Interest Rate x 48 months
  • 741 CAD/month + tax
  • Total Payable: 35,584 CAD
  • Total Interest: 8,898 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)
18.38
  • + tax
  • + fuel
  • + insurance
(or 0.18CAD per km)
  • 41.67CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
22.83
  • + tax
  • + insurance
  • + km driven & fuel
(0.18CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
871.79
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in Oct, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

+ 3,000 cash
CAD/month x 11 months
2022 BMW Alpina XB7 (ID: #54460)
3,083
Toronto, ON
2022 BMW

Alpina XB7 Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included

  • 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: 2,810 CAD/month + tax
  • Original Downpayment: 3,416 CAD
  • Months to End: 11 months (Apr, 2025)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 19,300 km total
  • Available Now: 17,127 km/year (1,427 per month)
  • Please note that this contract ends in less than a year.
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
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
2024 Volvo

XC90 B6 AWD Plus Bright Theme 7-Seater Black Automatique AWD

Payment Details
  • Current Payment: 971 CAD/month + tax
  • Months to End: 26 months (Jul, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 18,000 km total
  • Available Now: 28,615 km/year (2,385 per month)
See all Details
+ 8,000 cash
CAD/month x 9 months
2023 BMW 2023 (ID: #70819)
1,139
OTTAWA ON
2023 BMW

2023 Automatique AWD BMWX5 XDRIVE401 -DRAVIT GREY METALLIC

Payment Details
  • Current Payment: 1,139 CAD/month + tax
  • Cash Incentive: 8,000 CAD
  • Payment After Incentive: 250 CAD/month + tax
  • Residual Value: 38,000 CAD
  • Months to End: 9 months (Feb, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 90,000 km total
  • Available Now: 8,000 km/year (667 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.25 CAD/km
See all Details
CAD/month x 24 months
2023 Mercedes-Benz EQE SUV 350 (ID: #70369)
1,151
Aurora
2023 Mercedes-Benz

EQE SUV 350 Automatique AWD AMG Package

  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,151 CAD/month + tax
  • Original Downpayment: 3,500 CAD
  • Residual Value: 52,445 CAD
  • Months to End: 24 months (Apr, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 17,561 km total
  • Available Now: 30,386 km/year (2,532 per month)
See all Details
+ 1,000 cash
CAD/month x 2 months
2024 Nissan Rogue SL (ID: #66961)
559
Toronto, ON
2024 Nissan

Rogue SL CVT AWD

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 559 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 59 CAD/month + tax
  • Original Downpayment: 1,135 CAD
  • Residual Value: 32,960 CAD
  • Months to End: 2 months (Jul, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 21,100 km total
  • Available Now: 103,400 km/year (8,617 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.10 CAD/km
See all Details
+ 1,500 cash
CAD/month x 27 months
2023 Jeep Willy xe (ID: #64354)
612
Uxbridge
2023 Jeep

Willy xe Automatique AWD Custome Preferred package 22W

  • Warranty Complete Term
Payment Details
  • Current Payment: 612 CAD/month + tax
  • Cash Incentive: 1,500 CAD
  • Payment After Incentive: 556 CAD/month + tax
  • Original Downpayment: 4,500 CAD
  • Months to End: 27 months (Jul, 2028)
Vehicle Status
  • Contract Allowance: 19,000 km/year
  • Current Odometer: 37,800 km total
  • Available Now: 24,719 km/year (2,060 per month)
See all Details