Payment Analysis

746.52CAD/monthin Richmond Hill, ON
    Before Taxes:
  • 746.52 CAD/month
  • 344.55 CAD/bi-weekly
  • 172.27 CAD/week
  • 8,958.24 CAD/year
Incl. Ontario Taxes (13%):
  • 843.57 CAD/month
  • 389.34 CAD/bi-weekly
  • 194.67 CAD/week
  • 10,122.81 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: 1,696 ~ 2,596 CAD

compared to leasing a BRAND NEW:

  • BMW 430i xDrive Coupe
  • for 36 months
  • in Ontario
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 858
This Contract (CAD/month) 747
Monthly Difference 112 CAD/month
Remaining Term x 8 months
Total Monthly Difference = 896 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 1,696 ~ 2,596

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 36,320 CAD
  • Total Vehicle Debt: 66,180 CAD
  • Paid so Far: 29,861 CAD (45% Paid)
  • Remaining Lease Payments: 5,972 CAD
  • Residual Value: 30,348 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 29,861 CAD Total Vehicle Value: 66,180 CAD
45% Paid
55%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,972 CAD
Term Paid so Far: 29,861 CAD Residual Value: 30,348 CAD
0%
45%
9%
46%
Cost to Own
Already Paid: 29,861 CAD (45%)
Cash Incentive: 0 CAD Buyout Price Today: 36,320 CAD
45% Paid
0%
55%
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: 36,320 CAD

  • 4.9%Interest Rate x 48 months
  • 835 CAD/month + tax
  • Total Payable: 40,069 CAD
  • Total Interest: 3,749 CAD
  • 8.9%Interest Rate x 48 months
  • 902 CAD/month + tax
  • Total Payable: 43,300 CAD
  • Total Interest: 6,981 CAD
  • 14.9%Interest Rate x 48 months
  • 1,009 CAD/month + tax
  • Total Payable: 48,430 CAD
  • Total Interest: 12,111 CAD

At the end of the Lease Contract

Residual Value: 30,348 CAD (in 8 months)

  • 4.9%Interest Rate x 48 months
  • 698 CAD/month + tax
  • Total Payable: 33,480 CAD
  • Total Interest: 3,133 CAD
  • 8.9%Interest Rate x 48 months
  • 754 CAD/month + tax
  • Total Payable: 36,180 CAD
  • Total Interest: 5,833 CAD
  • 14.9%Interest Rate x 48 months
  • 843 CAD/month + tax
  • Total Payable: 40,467 CAD
  • Total Interest: 10,119 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)
20.59
  • + tax
  • + fuel
  • + insurance
(or 0.21CAD per km)
  • 74.65CAD/100km (Original Contract back in Dec, 2020)
Time Analysis
Cost per day: (CAD)
24.54
  • + tax
  • + insurance
  • + km driven & fuel
(0.41CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
836.54
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 230.77km/week (Contract Original back in Dec, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Toronto

CAD/month x 41 months
2023 Mercedes-Benz AMG E53 4MATIC Coupe (ID: #51555)
1,433
Aurora, Ontario
2023 Mercedes-Benz

AMG E53 4MATIC Coupe Automatique AWD First Class Lease Protection Package, Windshield Protection, Tire/RIM Protection, AMG Driver Package, Premium Package, 3-year maintenance package,

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,433 CAD/month + tax
  • Original Downpayment: 21,795 CAD
  • Residual Value: 44,873 CAD
  • Months to End: 41 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 3,168 km total
  • Available Now: 20,146 km/year (1,679 per month)
  • Excess Km Cost: 0.60 CAD/km
See all Details
+ 2,000 cash
CAD/month x 21 months
2022 Ford 2022 MUSTANG GT Premium 5.0 V8 (ID: #49545)
1,013
ETOBICOKE
2022 Ford

2022 MUSTANG GT Premium 5.0 V8 Automatique 2WD *Ice White Package *Premium (Fully Loaded)

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 1,013 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 917 CAD/month + tax
  • Original Downpayment: 5,904 CAD
  • Residual Value: 24,609 CAD
  • Months to End: 21 months (Jan, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 19,000 km total
  • Available Now: 16,571 km/year (1,381 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
CAD/month x 60 months
2017 Mercedes-Benz CLA 250 4Matic (ID: #3597)
790
Mississauga, ON
2017 Mercedes-Benz

CLA 250 4Matic Automatique AWD + 2 Years Service Warranty

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 790 CAD/month + tax
  • Original Downpayment: 3,500 CAD
  • Residual Value: 28,000 CAD
  • Months to End: 60 months (Mar, 2019)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 27,900 km total
  • Available Now: 2,420 km/year (202 per month)
  • Excess Km Cost: 0.20 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details