Payment Analysis

442.92CAD/monthin Ottawa, ON
    Before Taxes:
  • 442.92 CAD/month
  • 204.42 CAD/bi-weekly
  • 102.21 CAD/week
  • 5,315.04 CAD/year
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: 3,110 ~ 3,510 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
Savings Breakdown:
Leasing New (CAD/month) 512
This Contract (CAD/month) 443
Monthly Difference 70 CAD/month
Remaining Term x 23 months
Total Monthly Difference = 1,610 CAD
+ Cash Incentive** (CAD) + 700
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 3,110 ~ 3,510
** "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: 23,594 CAD
  • Total Vehicle Debt: 40,682 CAD
  • Paid so Far: 16,388 CAD (40% Paid)
  • Remaining Lease Payments: 10,187 CAD
  • Residual Value: 14,107 CAD
  • Cash Incentive: 700 CAD
Vehicle Debt & Value
Paid so far: 16,388 CAD Total Vehicle Value: 40,682 CAD
40% Paid
60%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 10,187 CAD
Term Paid so Far: 16,388 CAD Residual Value: 14,107 CAD
0%
40%
25%
35%
Cost to Own
Already Paid: 16,388 CAD (40%)
Cash Incentive: 700 CAD Buyout Price Today: 23,594 CAD
40% Paid
1%
59%
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: 23,594 CAD

  • 4.9%Interest Rate x 48 months
  • 542 CAD/month + tax
  • Total Payable: 26,030 CAD
  • Total Interest: 2,436 CAD
  • 8.9%Interest Rate x 48 months
  • 586 CAD/month + tax
  • Total Payable: 28,129 CAD
  • Total Interest: 4,535 CAD
  • 14.9%Interest Rate x 48 months
  • 655 CAD/month + tax
  • Total Payable: 31,461 CAD
  • Total Interest: 7,867 CAD

At the end of the Lease Contract

Residual Value: 14,107 CAD (in 23 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)
14.99
  • + tax
  • + fuel
  • + insurance
(inlcuding the 700CAD incentive)
  • 16.09CAD/100km (TODAY without the Cash Incentive)
  • 26.58CAD/100km (Original Contract back in Oct, 2018)
Time Analysis
Cost per day: (CAD)
13.56
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 700CAD incentive)
  • 14.56CAD/day (Original Contract back in Oct, 2018)
Remaining Km
Can be driven up to:
635.12
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Oct, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Ottawa

CAD/month x 23 months
2023 BMW X4 xDrive30i (ID: #56609)
1,240
Ottawa
2023 BMW

X4 xDrive30i Automatique AWD ZD6 Premium Enchanced Package

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 1,240 CAD/month + tax
  • Original Downpayment: 3,398 CAD
  • Residual Value: 34,028 CAD
  • Months to End: 23 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,200 km total
  • Available Now: 22,330 km/year (1,861 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 6 months
2024 Hyundai Venue (ID: #53579)
524
Ottawa, ON
2024 Hyundai

Venue CVT 2WD Ultimate

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 524 CAD/month + tax
  • Residual Value: 21,959 CAD
  • Months to End: 6 months (Apr, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 2,693 km total
  • Available Now: 58,614 km/year (4,885 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.12 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 1,000 cash
CAD/month x 11 months
2020 Mercedes-Benz GLB250 4MATIC (ID: #52548)
642
Ottawa
2020 Mercedes-Benz

GLB250 4MATIC Automatique AWD Premium Package, Technology Package, Navigation Package, Metallic Paint

  • Winter Tires Included
Payment Details
  • Current Payment: 642 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 551 CAD/month + tax
  • Original Downpayment: 1,000 CAD
  • Residual Value: 25,789 CAD
  • Months to End: 11 months (Oct, 2024)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 68,500 km total
  • Available Now: -1,091 km/year (-91 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 26 months
2023 Mercedes-Benz EQB 350 4Matic (ID: #50118)
1,156
Ottawa
2023 Mercedes-Benz

EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive, AMG Sport Package, First Class Protection Plan (Tire/Rim, Windshield, Interior/Exterior)

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,156 CAD/month + tax
  • Residual Value: 41,242 CAD
  • Months to End: 26 months (Dec, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 4,000 km total
  • Available Now: 42,462 km/year (3,538 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 8 months
2024 Cadillac Tech package (ID: #65176)
786
Ottawa
2024 Cadillac

Tech package Automatique 2WD Extended Warranty

  • Wear & Tear Coverage
Payment Details
  • Current Payment: 786 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 51,000 CAD
  • Months to End: 8 months (May, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 32,000 km total
  • Available Now: 22,000 km/year (1,833 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 31 months
2023 Honda Sport (ID: #63034)
689
Ottawa
2023 Honda

Sport Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 689 CAD/month + tax
  • Residual Value: 17,500 CAD
  • Months to End: 31 months (Apr, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 55,000 km total
  • Available Now: 17,419 km/year (1,452 per month)
See all Details