Payment Analysis

1,600.00CAD/monthin Toronto, ON
    Before Taxes:
  • 1,600.00 CAD/month
  • 738.46 CAD/bi-weekly
  • 369.23 CAD/week
  • 19,200.00 CAD/year
Incl. Ontario Taxes (13%):
  • 1,808.00 CAD/month
  • 834.46 CAD/bi-weekly
  • 417.23 CAD/week
  • 21,696.00 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

Not yet Available

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 74,564 CAD
  • Total Vehicle Debt: 124,364 CAD
  • Paid so Far: 44,800 CAD (36% Paid)
  • Remaining Lease Payments: 32,000 CAD
  • Residual Value: 47,564 CAD
  • Cash Incentive: 5,000 CAD
Vehicle Debt & Value
Paid so far: 44,800 CAD Total Vehicle Value: 124,364 CAD
36% Paid
64%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 32,000 CAD
Term Paid so Far: 44,800 CAD Residual Value: 47,564 CAD
0%
36%
25%
39%
Cost to Own
Already Paid: 44,800 CAD (36%)
Cash Incentive: 5,000 CAD Buyout Price Today: 74,564 CAD
36% Paid
4%
60%
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: 74,564 CAD

  • 4.9%Interest Rate x 48 months
  • 1,714 CAD/month + tax
  • Total Payable: 82,261 CAD
  • Total Interest: 7,697 CAD
  • 8.9%Interest Rate x 48 months
  • 1,852 CAD/month + tax
  • Total Payable: 88,896 CAD
  • Total Interest: 14,332 CAD
  • 14.9%Interest Rate x 48 months
  • 2,071 CAD/month + tax
  • Total Payable: 99,427 CAD
  • Total Interest: 24,863 CAD

At the end of the Lease Contract

Residual Value: 47,564 CAD (in 20 months)

  • 4.9%Interest Rate x 48 months
  • 1,093 CAD/month + tax
  • Total Payable: 52,474 CAD
  • Total Interest: 4,910 CAD
  • 8.9%Interest Rate x 48 months
  • 1,181 CAD/month + tax
  • Total Payable: 56,706 CAD
  • Total Interest: 9,142 CAD
  • 14.9%Interest Rate x 48 months
  • 1,321 CAD/month + tax
  • Total Payable: 63,424 CAD
  • Total Interest: 15,860 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)
82.32
  • + tax
  • + fuel
  • + insurance
(inlcuding the 5,000CAD incentive)
  • 97.56CAD/100km (TODAY without the Cash Incentive)
  • 160.00CAD/100km (Original Contract back in Dec, 2021)
Time Analysis
Cost per day: (CAD)
44.38
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 5,000CAD incentive)
  • 52.60CAD/day (Original Contract back in Dec, 2021)
Remaining Km
Can be driven up to:
378.46
  • km/week
  • without any
  • additional costs
Excess km cost: 0.25CAD
  • 230.77km/week (Contract Original back in Dec, 2021)

Seller Contact Info

  • Name: Daniel Wachsberg
  • Location: Toronto, ON
  • Date Contract Started:
  • Date Contract Ends:

Interested on this vehicle?
(We instantly notify owners via Email/SMS)

Click here to Make an OFFER

black interior comfort seats with carbon trim, black headliner, and crystal controls

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