Payment Analysis

706.00CAD/monthin Montreal, QC
    Before Taxes:
  • 706.00 CAD/month
  • 325.85 CAD/bi-weekly
  • 162.92 CAD/week
  • 8,472.00 CAD/year
Incl. Québec Taxes (14.98%):
  • 811.76 CAD/month
  • 374.66 CAD/bi-weekly
  • 187.33 CAD/week
  • 9,741.11 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: 13,175 CAD

compared to leasing a BRAND NEW:

  • Tesla Model 3 Standard Plus Rear-Wheel Drive (financed) with the $5,000 incentive applied + the $8,000 Quebec EV Rebate applied.
  • for 48 months
  • in Québec
  • $2,500 required down payment
  • 40,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 741
This Contract (CAD/month) 706
Monthly Difference 35 CAD/month
Remaining Term x 5 months
Total Monthly Difference = 175 CAD
+ Cash Incentive** (CAD) + 13,000
Total Savings (CAD) = 13,175
** "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: 10,506 CAD
  • Total Vehicle Debt: 54,664 CAD
  • Paid so Far: 31,158 CAD (56% Paid)
  • Remaining Lease Payments: 3,530 CAD
  • Residual Value: 19,976 CAD
  • Cash Incentive: 13,000 CAD
Vehicle Debt & Value
Paid so far: 31,158 CAD Total Vehicle Value: 54,664 CAD
56% Paid
44%
Vehicle Debt Breakdown
Downpayment: 800 CAD Remaining Term: 3,530 CAD
Term Paid so Far: 30,358 CAD Residual Value: 19,976 CAD
1%
55%
6%
38%
Cost to Own
Already Paid: 31,158 CAD (56%)
Cash Incentive: 13,000 CAD Buyout Price Today: 10,506 CAD
56% Paid
24%
20%
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: 10,506 CAD

  • 4.9%Interest Rate x 48 months
  • 241 CAD/month + tax
  • Total Payable: 11,591 CAD
  • Total Interest: 1,085 CAD
  • 8.9%Interest Rate x 48 months
  • 261 CAD/month + tax
  • Total Payable: 12,526 CAD
  • Total Interest: 2,019 CAD
  • 14.9%Interest Rate x 48 months
  • 292 CAD/month + tax
  • Total Payable: 14,010 CAD
  • Total Interest: 3,503 CAD

At the end of the Lease Contract

Residual Value: 19,976 CAD (in 5 months)

  • 4.9%Interest Rate x 48 months
  • 459 CAD/month + tax
  • Total Payable: 22,039 CAD
  • Total Interest: 2,062 CAD
  • 8.9%Interest Rate x 48 months
  • 496 CAD/month + tax
  • Total Payable: 23,816 CAD
  • Total Interest: 3,840 CAD
  • 14.9%Interest Rate x 48 months
  • 555 CAD/month + tax
  • Total Payable: 26,637 CAD
  • Total Interest: 6,661 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)
-9.47
  • + tax
  • + fuel
  • + insurance
(inlcuding the 13,000CAD incentive)
  • 3.53CAD/100km (TODAY without the Cash Incentive)
  • 33.89CAD/100km (Original Contract back in Sep, 2021)
Time Analysis
Cost per day: (CAD)
-62.27
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 13,000CAD incentive)
  • 23.21CAD/day (Original Contract back in Sep, 2021)
Remaining Km
Can be driven up to:
4,615.38
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 480.77km/week (Contract Original back in Sep, 2021)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Montreal

+ 550 cash
CAD/month x 25 months
2024 Mazda CX 30 GT 4DR AWD (ID: #64056)
527
Brossard
2024 Mazda

CX 30 GT 4DR AWD Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 527 CAD/month + tax
  • Cash Incentive: 550 CAD
  • Payment After Incentive: 505 CAD/month + tax
  • Months to End: 25 months (May, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 21,000 km total
  • Available Now: 28,320 km/year (2,360 per month)
See all Details
+ 1,998 cash
CAD/month x 26 months
2024 Audi S5 Sportback Progressiv (ID: #69725)
976
Laval
2024 Audi

S5 Sportback Progressiv Automatique AWD

  • Winter Tires Included
Payment Details
  • Current Payment: 976 CAD/month + tax
  • Cash Incentive: 1,998 CAD
  • Payment After Incentive: 899 CAD/month + tax
  • Residual Value: 38,499 CAD
  • Months to End: 26 months (May, 2028)
Vehicle Status
  • Contract Allowance: 25,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 26,308 km/year (2,192 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 16 months
2024 Nissan Sentra SV (ID: #69354)
331
Laval, QC
2024 Nissan

Sentra SV CVT 2WD

  • Warranty Complete Term
Payment Details
  • Current Payment: 331 CAD/month + tax
  • Residual Value: 18,000 CAD
  • Months to End: 16 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 40,800 km total
  • Available Now: 14,400 km/year (1,200 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
+ 1,500 cash
CAD/month x 32 months
2025 KIA K4 EX (ID: #69228)
115
Montreal, QC
2025 KIA

K4 EX Automatique 2WD Safety: Blind-spot collision-avoidance, rear cross-traffic collision-avoidance Tech: Wireless phone charger, 6 speakers, Drive Mode Select Interior: Heated steering wheel, leather-wrapped wheel/shift knob, rear vents, nicer trim details

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 115 CAD/month + tax
  • Cash Incentive: 1,500 CAD
  • Payment After Incentive: 68 CAD/month + tax
  • Months to End: 32 months (Dec, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 23,000 km total
  • Available Now: 21,375 km/year (1,781 per month)
See all Details
+ 1,500 cash
CAD/month x 32 months
2025 KIA K4 EX (ID: #69227)
115
Montreal, QC
2025 KIA

K4 EX Automatique 2WD Safety: Blind-spot collision-avoidance, rear cross-traffic collision-avoidance Tech: Wireless phone charger, 6 speakers, Drive Mode Select Interior: Heated steering wheel, leather-wrapped wheel/shift knob, rear vents, nicer trim details

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 115 CAD/month + tax
  • Cash Incentive: 1,500 CAD
  • Payment After Incentive: 68 CAD/month + tax
  • Months to End: 32 months (Dec, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 23,000 km total
  • Available Now: 21,375 km/year (1,781 per month)
See all Details
+ 1,500 cash
CAD/month x 32 months
2025 KIA K4 EX+ (ID: #69062)
500
Montreal, QC
2025 KIA

K4 EX+ Automatique 2WD Call me or text me at 613 329 3525

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 500 CAD/month + tax
  • Cash Incentive: 1,500 CAD
  • Payment After Incentive: 453 CAD/month + tax
  • Months to End: 32 months (Dec, 2028)
Vehicle Status
  • Contract Allowance: 25,000 km/year
  • Current Odometer: 23,000 km total
  • Available Now: 28,875 km/year (2,406 per month)
See all Details