Payment Analysis

533.76CAD/monthin Hamilton, ON
    Before Taxes:
  • 533.76 CAD/month
  • 246.35 CAD/bi-weekly
  • 123.18 CAD/week
  • 6,405.12 CAD/year
Incl. Ontario Taxes (13%):
  • 603.15 CAD/month
  • 278.38 CAD/bi-weekly
  • 139.19 CAD/week
  • 7,237.79 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: 3,510 ~ 3,910 CAD

compared to leasing a BRAND NEW:

  • Honda Accord Sedan Touring
  • for 36 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 597
This Contract (CAD/month) 534
Monthly Difference 64 CAD/month
Remaining Term x 15 months
Total Monthly Difference = 960 CAD
+ Cash Incentive** (CAD) + 1,750
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 3,510 ~ 3,910
** "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: 20,692 CAD
  • Total Vehicle Debt: 46,462 CAD
  • Paid so Far: 24,019 CAD (51% Paid)
  • Remaining Lease Payments: 8,006 CAD
  • Residual Value: 14,436 CAD
  • Cash Incentive: 1,750 CAD
Vehicle Debt & Value
Paid so far: 24,019 CAD Total Vehicle Value: 46,462 CAD
51% Paid
49%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 8,006 CAD
Term Paid so Far: 24,019 CAD Residual Value: 14,436 CAD
0%
51%
17%
32%
Cost to Own
Already Paid: 24,019 CAD (51%)
Cash Incentive: 1,750 CAD Buyout Price Today: 20,692 CAD
51% Paid
3%
46%
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: 20,692 CAD

  • 4.9%Interest Rate x 48 months
  • 476 CAD/month + tax
  • Total Payable: 22,829 CAD
  • Total Interest: 2,136 CAD
  • 8.9%Interest Rate x 48 months
  • 514 CAD/month + tax
  • Total Payable: 24,670 CAD
  • Total Interest: 3,977 CAD
  • 14.9%Interest Rate x 48 months
  • 575 CAD/month + tax
  • Total Payable: 27,592 CAD
  • Total Interest: 6,900 CAD

At the end of the Lease Contract

Residual Value: 14,436 CAD (in 15 months)

  • 4.9%Interest Rate x 48 months
  • 332 CAD/month + tax
  • Total Payable: 15,926 CAD
  • Total Interest: 1,490 CAD
  • 8.9%Interest Rate x 48 months
  • 359 CAD/month + tax
  • Total Payable: 17,211 CAD
  • Total Interest: 2,775 CAD
  • 14.9%Interest Rate x 48 months
  • 401 CAD/month + tax
  • Total Payable: 19,250 CAD
  • Total Interest: 4,814 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)
6.99
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,750CAD incentive)
  • 8.95CAD/100km (TODAY without the Cash Incentive)
  • 32.03CAD/100km (Original Contract back in Apr, 2019)
Time Analysis
Cost per day: (CAD)
13.71
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,750CAD incentive)
  • 17.55CAD/day (Original Contract back in Apr, 2019)
Remaining Km
Can be driven up to:
1,376.92
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in Apr, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Hamilton

CAD/month x 50 months
2018 Mazda 3 (ID: #58619)
400
Brantford
2018 Mazda

3 Automatique 2WD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 400 CAD/month + tax
  • Months to End: 50 months (Oct, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 97,684 km total
  • Available Now: 556 km/year (46 per month)
See all Details
CAD/month x 21 months
2023 Honda Civic Touring (ID: #56261)
500
Kitchener, ON
2023 Honda

Civic Touring Automatique 2WD

  • Warranty Complete Term
Payment Details
  • Current Payment: 500 CAD/month + tax
  • Months to End: 21 months (Apr, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 46,000 km total
  • Available Now: 18,476 km/year (1,540 per month)
See all Details