Payment Analysis
442.92CAD/monthin Ottawa, ON
- 442.92 CAD/month
- 204.42 CAD/bi-weekly
- 102.21 CAD/week
- 5,315.04 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 500.50 CAD/month
- 231.00 CAD/bi-weekly
- 115.50 CAD/week
- 6,006.00 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
With this deal, you are saving:
3,320 ~ 3,720 CAD
compared to leasing a BRAND NEW:
- Honda CR-V EX-L AWD
- for 36 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 512 |
|---|---|
| This Contract (CAD/month) | 443 |
| Monthly Difference | 70 CAD/month |
| Remaining Term | x 26 months |
| Total Monthly Difference | = 1,820 CAD |
| + Cash Incentive** (CAD) | + 700 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 3,320 ~ 3,720 |
| ** "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:
24,923 CAD
- Total Vehicle Debt: 40,682 CAD
- Paid so Far: 15,059 CAD (37% Paid)
- Remaining Lease Payments: 11,516 CAD
- Residual Value: 14,107 CAD
- Cash Incentive: 700 CAD
Vehicle Debt & Value
Paid so far: 15,059 CAD Total Vehicle Value: 40,682 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 11,516 CAD
Term Paid so Far: 15,059 CAD Residual Value: 14,107 CAD
Cost to Own
Already Paid: 15,059 CAD (37%)
Cash Incentive: 700 CAD Buyout Price Today: 24,923 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: 24,923 CAD
- 4.9%Interest Rate x 48 months
- 573 CAD/month + tax
- Total Payable: 27,496 CAD
- Total Interest: 2,573 CAD
- 8.9%Interest Rate x 48 months
- 619 CAD/month + tax
- Total Payable: 29,713 CAD
- Total Interest: 4,790 CAD
- 14.9%Interest Rate x 48 months
- 692 CAD/month + tax
- Total Payable: 33,233 CAD
- Total Interest: 8,310 CAD
At the end of the Lease Contract
Residual Value: 14,107 CAD (in 26 months)
- 4.9%Interest Rate x 48 months
- 324 CAD/month + tax
- Total Payable: 15,563 CAD
- Total Interest: 1,456 CAD
- 8.9%Interest Rate x 48 months
- 350 CAD/month + tax
- Total Payable: 16,818 CAD
- Total Interest: 2,711 CAD
- 14.9%Interest Rate x 48 months
- 392 CAD/month + tax
- Total Payable: 18,811 CAD
- Total Interest: 4,704 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)
17.09
- + tax
- + fuel
- + insurance
- 18.19CAD/100km (TODAY without the Cash Incentive)
- 26.58CAD/100km (Original Contract back in Oct, 2018)
Time Analysis
Cost per day: (CAD)
13.68
- + tax
- + insurance
- + km driven & fuel
- 14.56CAD/day (Original Contract back in Oct, 2018)
Remaining Km
Can be driven up to:
561.83
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Oct, 2018)
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: 20 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 25,680 km/year (2,140 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: 12 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 54,288 km total
- Available Now: 29,045 km/year (2,420 per month)
- 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: 570 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 14 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -857 km/year (-71 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: 23 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 48,000 km/year (4,000 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Ford
Premium AWD Automatique AWD
Payment Details
- Current Payment: 919 CAD/month + tax
- Original Downpayment: 6,000 CAD
- Residual Value: 19,558 CAD
- Months to End: 49 months (Jan, 2030)
Vehicle Status
- Contract Allowance: 5,000 km/year
- Current Odometer: 21,453 km total
- Available Now: 665 km/year (55 per month)
- Excess Km Cost: 0.16 CAD/km
+ 2,000 cash
2023 Ford
Mustang Mach E Select Automatique AWD Extended warranty
Payment Details
- Current Payment: 668 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 594 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 17,837 CAD
- Months to End: 27 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 25,333 km/year (2,111 per month)
