Payment Analysis
465.00CAD/monthin Ottawa, ON
- 465.00 CAD/month
- 214.62 CAD/bi-weekly
- 107.31 CAD/week
- 5,580.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 525.45 CAD/month
- 242.52 CAD/bi-weekly
- 121.26 CAD/week
- 6,305.40 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:
5,521 ~ 6,821 CAD
compared to leasing a BRAND NEW:
- Honda CR-V Touring AWD (w/ $550 on accessories)
- for 48 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 578 |
|---|---|
| This Contract (CAD/month) | 465 |
| Monthly Difference | 113 CAD/month |
| Remaining Term | x 17 months |
| Total Monthly Difference | = 1,921 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,521 ~ 6,821 |
| ** "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:
22,405 CAD
- Total Vehicle Debt: 43,935 CAD
- Paid so Far: 19,530 CAD (44% Paid)
- Remaining Lease Payments: 7,905 CAD
- Residual Value: 16,500 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 19,530 CAD Total Vehicle Value: 43,935 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 7,905 CAD
Term Paid so Far: 19,530 CAD Residual Value: 16,500 CAD
Cost to Own
Already Paid: 19,530 CAD (44%)
Cash Incentive: 2,000 CAD Buyout Price Today: 22,405 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: 22,405 CAD
- 4.9%Interest Rate x 48 months
- 515 CAD/month + tax
- Total Payable: 24,718 CAD
- Total Interest: 2,313 CAD
- 8.9%Interest Rate x 48 months
- 556 CAD/month + tax
- Total Payable: 26,711 CAD
- Total Interest: 4,306 CAD
- 14.9%Interest Rate x 48 months
- 622 CAD/month + tax
- Total Payable: 29,876 CAD
- Total Interest: 7,471 CAD
At the end of the Lease Contract
Residual Value: 16,500 CAD (in 17 months)
- 4.9%Interest Rate x 48 months
- 379 CAD/month + tax
- Total Payable: 18,203 CAD
- Total Interest: 1,703 CAD
- 8.9%Interest Rate x 48 months
- 410 CAD/month + tax
- Total Payable: 19,671 CAD
- Total Interest: 3,171 CAD
- 14.9%Interest Rate x 48 months
- 458 CAD/month + tax
- Total Payable: 22,002 CAD
- Total Interest: 5,502 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)
6.43
- + tax
- + fuel
- + insurance
- 8.61CAD/100km (TODAY without the Cash Incentive)
- 27.90CAD/100km (Original Contract back in Nov, 2019)
Time Analysis
Cost per day: (CAD)
11.42
- + tax
- + insurance
- + km driven & fuel
- 15.29CAD/day (Original Contract back in Nov, 2019)
Remaining Km
Can be driven up to:
1,246.61
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Nov, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Ottawa
2023 BMW
X4 xDrive30i Automatique AWD ZD6 Premium Enchanced Package
Payment Details
- Current Payment: 1,240 CAD/month + tax
- Original Downpayment: 3,398 CAD
- Residual Value: 34,028 CAD
- Months to End: 16 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 32,100 km/year (2,675 per month)
- Excess Km Cost: 0.15 CAD/km
2023 Tesla
Model Y Automatique AWD
Payment Details
- Current Payment: 997 CAD/month + tax
- Original Downpayment: 5,250 CAD
- Residual Value: 39,680 CAD
- Months to End: 8 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 54,288 km total
- Available Now: 43,568 km/year (3,631 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
+ 1,000 cash
2020 Mercedes-Benz
GLB250 4MATIC Automatique AWD Premium Package, Technology Package, Navigation Package, Metallic Paint
Payment Details
- Current Payment: 642 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 583 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 17 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -706 km/year (-59 per month)
- Excess Km Cost: 0.20 CAD/km
2023 Mercedes-Benz
EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive, AMG Sport Package, First Class Protection Plan (Tire/Rim, Windshield, Interior/Exterior)
Payment Details
- Current Payment: 1,156 CAD/month + tax
- Residual Value: 41,242 CAD
- Months to End: 19 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 58,105 km/year (4,842 per month)
- Excess Km Cost: 0.15 CAD/km
2023 Volvo
XC60 Automatique AWD
Payment Details
- Current Payment: 922 CAD/month + tax
- Residual Value: 42,665 CAD
- Months to End: 5 months (Sep, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 26,400 km total
- Available Now: 48,640 km/year (4,053 per month)
- Please note that this contract ends in less than a year.
+ 1,000 cash
2024 Audi
Q5 TFSIe PHEV Automatique AWD
Payment Details
- Current Payment: 943 CAD/month + tax
- Required Payment: 1,000 CAD
- Payment Including Incentive: 993 CAD/month + tax
- Original Downpayment: 11,303 CAD
- Residual Value: 38,296 CAD
- Months to End: 20 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 44,000 km total
- Available Now: 21,600 km/year (1,800 per month)
- Excess Km Cost: 0.25 CAD/km
