Payment Analysis
582.86CAD/monthin Montreal, QC
- 582.86 CAD/month
- 269.01 CAD/bi-weekly
- 134.51 CAD/week
- 6,994.32 CAD/year
Before Taxes:
Incl. Québec Taxes (14.98%):
- 670.17 CAD/month
- 309.31 CAD/bi-weekly
- 154.66 CAD/week
- 8,042.07 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:
-308 ~ 92 CAD
compared to leasing a BRAND NEW:
- 2022 BMW X1 xDrive28i w/ Premium Package Essential ($3,995)
- for 24 months
- in Québec/li>
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,266 |
|---|---|
| This Contract (CAD/month) | 583 |
| Monthly Difference | 684 CAD/month |
| Remaining Term | x 13 months |
| Total Monthly Difference | = 8,892 CAD |
| - Required Payment** (CAD) | - 10,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = -308 ~ 92 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
44,067 CAD
- Total Vehicle Debt: 46,890 CAD
- Paid so Far: 12,823 CAD (27% Paid)
- Remaining Lease Payments: 7,577 CAD
- Residual Value: 26,490 CAD
- Required Payment: 10,000 CAD
Vehicle Debt & Value
Paid so far: 12,823 CAD Total Vehicle Value: 46,890 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 7,577 CAD
Term Paid so Far: 12,823 CAD Residual Value: 26,490 CAD
Cost to Own
Already Paid: 12,823 CAD (27%)
Required Payment: 10,000 CAD (21%)Buyout Price Today: 44,067 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: 44,067 CAD
- 4.9%Interest Rate x 48 months
- 1,013 CAD/month + tax
- Total Payable: 48,616 CAD
- Total Interest: 4,549 CAD
- 8.9%Interest Rate x 48 months
- 1,095 CAD/month + tax
- Total Payable: 52,537 CAD
- Total Interest: 8,470 CAD
- 14.9%Interest Rate x 48 months
- 1,224 CAD/month + tax
- Total Payable: 58,761 CAD
- Total Interest: 14,694 CAD
At the end of the Lease Contract
Residual Value: 26,490 CAD (in 13 months)
- 4.9%Interest Rate x 48 months
- 609 CAD/month + tax
- Total Payable: 29,225 CAD
- Total Interest: 2,735 CAD
- 8.9%Interest Rate x 48 months
- 658 CAD/month + tax
- Total Payable: 31,581 CAD
- Total Interest: 5,091 CAD
- 14.9%Interest Rate x 48 months
- 736 CAD/month + tax
- Total Payable: 35,323 CAD
- Total Interest: 8,833 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)
47.94
- + tax
- + fuel
- + insurance
- 20.67CAD/100km (TODAY without the Cash Incentive)
- 43.71CAD/100km (Original Contract back in May, 2021)
Time Analysis
Cost per day: (CAD)
44.45
- + tax
- + insurance
- + km driven & fuel
- 19.16CAD/day (Original Contract back in May, 2021)
Remaining Km
Can be driven up to:
650.89
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in May, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Montreal
+ 1,200 cash
2024 Mazda
CX-50 GT 2.5T Automatique AWD
Payment Details
- Current Payment: 647 CAD/month + tax
- Cash Incentive: 1,200 CAD
- Payment After Incentive: 601 CAD/month + tax
- Residual Value: 29,607 CAD
- Months to End: 26 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 8,362 km total
- Available Now: 18,294 km/year (1,525 per month)
- Excess Km Cost: 0.08 CAD/km
Deal Special Perks
2024 Audi
Q3 45 TFSI Quattro Komfort Automatique AWD Vorsprung
Payment Details
- Current Payment: 603 CAD/month + tax
- Original Downpayment: 1,649 CAD
- Residual Value: 23,283 CAD
- Months to End: 40 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 20,100 km/year (1,675 per month)
- Excess Km Cost: 0.20 CAD/km
+ 3,000 cash
2023 Tesla
Model Y Automatique AWD Long Range All-Wheel Drive
Payment Details
- Current Payment: 1,023 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 865 CAD/month + tax
- Months to End: 19 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 40,000 km total
- Available Now: 25,263 km/year (2,105 per month)
- Excess Km Cost: 0.15 CAD/km
+ 6,000 cash
2023 BMW
iX Xdrive50 CVT AWD
Payment Details
- Current Payment: 1,500 CAD/month + tax
- Cash Incentive: 6,000 CAD
- Payment After Incentive: 1,166 CAD/month + tax
- Original Downpayment: 6,150 CAD
- Residual Value: 51,350 CAD
- Months to End: 18 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,850 km total
- Available Now: 34,767 km/year (2,897 per month)
- Excess Km Cost: 0.25 CAD/km
SAVE ~1,300 CAD
2023 Jeep
Grand Cherokee L Summit Reserve 4x4 Automatique AWD Black accessories (Logo, door handle...)
Payment Details
- Current Payment: 1,200 CAD/month + tax
- Residual Value: 50,432 CAD
- Months to End: 25 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 22,000 km total
- Available Now: 24,000 km/year (2,000 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 3,000 cash
2023 Nissan
Evolve eforce Automatique AWD
Payment Details
- Current Payment: 796 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 653 CAD/month + tax
- Original Downpayment: 10,437 CAD
- Residual Value: 29,177 CAD
- Months to End: 21 months (May, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 41,500 km total
- Available Now: 22,000 km/year (1,833 per month)
- Excess Km Cost: 0.08 CAD/km
