Payment Analysis
951.67CAD/monthin Scarborough, ON
- 951.67 CAD/month
- 439.23 CAD/bi-weekly
- 219.62 CAD/week
- 11,420.04 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,075.39 CAD/month
- 496.33 CAD/bi-weekly
- 248.17 CAD/week
- 12,904.65 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:
8,418 ~ 9,318 CAD
compared to leasing a BRAND NEW:
- 2024 BMW X3 xDrive30i Base
- for 36 months
- in Ontario
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,002 |
|---|---|
| This Contract (CAD/month) | 952 |
| Monthly Difference | 51 CAD/month |
| Remaining Term | x 18 months |
| Total Monthly Difference | = 918 CAD |
| + Cash Incentive** (CAD) | + 6,700 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 8,418 ~ 9,318 |
| ** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
38,605 CAD
- Total Vehicle Debt: 73,855 CAD
- Paid so Far: 28,550 CAD (38% Paid)
- Remaining Lease Payments: 17,130 CAD
- Residual Value: 28,175 CAD
- Cash Incentive: 6,700 CAD
Vehicle Debt & Value
Paid so far: 28,550 CAD Total Vehicle Value: 73,855 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 17,130 CAD
Term Paid so Far: 28,550 CAD Residual Value: 28,175 CAD
Cost to Own
Already Paid: 28,550 CAD (38%)
Cash Incentive: 6,700 CAD Buyout Price Today: 38,605 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: 38,605 CAD
- 4.9%Interest Rate x 48 months
- 887 CAD/month + tax
- Total Payable: 42,590 CAD
- Total Interest: 3,985 CAD
- 8.9%Interest Rate x 48 months
- 959 CAD/month + tax
- Total Payable: 46,025 CAD
- Total Interest: 7,420 CAD
- 14.9%Interest Rate x 48 months
- 1,072 CAD/month + tax
- Total Payable: 51,478 CAD
- Total Interest: 12,873 CAD
At the end of the Lease Contract
Residual Value: 28,175 CAD (in 18 months)
- 4.9%Interest Rate x 48 months
- 648 CAD/month + tax
- Total Payable: 31,084 CAD
- Total Interest: 2,909 CAD
- 8.9%Interest Rate x 48 months
- 700 CAD/month + tax
- Total Payable: 33,590 CAD
- Total Interest: 5,415 CAD
- 14.9%Interest Rate x 48 months
- 783 CAD/month + tax
- Total Payable: 37,570 CAD
- Total Interest: 9,395 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)
21.98
- + tax
- + fuel
- + insurance
- 36.10CAD/100km (TODAY without the Cash Incentive)
- 71.38CAD/100km (Original Contract back in Aug, 2023)
Time Analysis
Cost per day: (CAD)
19.05
- + tax
- + insurance
- + km driven & fuel
- 31.29CAD/day (Original Contract back in Aug, 2023)
Remaining Km
Can be driven up to:
608.33
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Aug, 2023)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Toronto
+ 3,000 cash
2022 BMW
Alpina XB7 Automatique AWD w/ 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: 2,749 CAD/month + tax
- Original Downpayment: 3,416 CAD
- Months to End: 9 months (Apr, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 19,300 km total
- Available Now: 20,933 km/year (1,744 per month)
- Please note that this contract ends in less than a year.
Deal Special Perks
+ 1,000 cash
2024 Nissan
Rogue SL CVT AWD
Payment Details
- Current Payment: 559 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 359 CAD/month + tax
- Original Downpayment: 1,135 CAD
- Residual Value: 32,960 CAD
- Months to End: 5 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 21,100 km total
- Available Now: 41,360 km/year (3,447 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
+ 1,500 cash
2023 Jeep
Willy xe Automatique AWD Custome Preferred package 22W
Payment Details
- Current Payment: 612 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 562 CAD/month + tax
- Original Downpayment: 4,500 CAD
- Months to End: 30 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 19,000 km/year
- Current Odometer: 37,800 km total
- Available Now: 22,247 km/year (1,854 per month)
+ 2,000 cash
2024 Volkswagen
Atlas Execline 2.0 Automatique AWD
Payment Details
- Current Payment: 818 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 749 CAD/month + tax
- Residual Value: 29,038 CAD
- Months to End: 29 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 10,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 6,897 km/year (575 per month)
+ 1,500 cash
2022 Mercedes-Benz
GLC 43 AMG Automatique AWD Premium Package, AMG Package, Technology Package, Intelligent Drive Package
Payment Details
- Current Payment: 1,031 CAD/month + tax
- Cash Incentive: 1,500 CAD
- Payment After Incentive: 895 CAD/month + tax
- Original Downpayment: 12,983 CAD
- Residual Value: 39,797 CAD
- Months to End: 11 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 37,000 km total
- Available Now: 39,636 km/year (3,303 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.30 CAD/km
Deal Special Perks
+ 2,000 cash
2023 Nissan
Rogue SV Automatique AWD Moonroof, Navigation, Android Auto/Apple Carplay, Sirius XM
Payment Details
- Current Payment: 494 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 648 CAD/month + tax
- Original Downpayment: 2,168 CAD
- Residual Value: 28,748 CAD
- Months to End: 13 months (Dec, 2024)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 35,000 km total
- Available Now: 4,615 km/year (385 per month)
- Excess Km Cost: 0.10 CAD/km
