Payment Analysis

325.62CAD/monthin Ottawa, ON
    Before Taxes:
  • 325.62 CAD/month
  • 150.29 CAD/bi-weekly
  • 75.14 CAD/week
  • 3,907.44 CAD/year
Incl. Ontario Taxes (13%):
  • 367.95 CAD/month
  • 169.82 CAD/bi-weekly
  • 84.91 CAD/week
  • 4,415.41 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: 235 CAD

compared to leasing a BRAND NEW:

  • Civic Sedan LX
  • for 36 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 372
This Contract (CAD/month) 326
Monthly Difference 47 CAD/month
Remaining Term x 5 months
Total Monthly Difference = 235 CAD
Total Savings (CAD) = 235

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 11,399 CAD
  • Total Vehicle Debt: 29,309 CAD
  • Paid so Far: 17,909 CAD (61% Paid)
  • Remaining Lease Payments: 1,628 CAD
  • Residual Value: 9,771 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 17,909 CAD Total Vehicle Value: 29,309 CAD
61% Paid
39%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 1,628 CAD
Term Paid so Far: 17,909 CAD Residual Value: 9,771 CAD
0%
61%
5%
34%
Cost to Own
Already Paid: 17,909 CAD (61%)
Cash Incentive: 0 CAD Buyout Price Today: 11,399 CAD
61% Paid
0%
39%
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: 11,399 CAD

  • 4.9%Interest Rate x 48 months
  • 262 CAD/month + tax
  • Total Payable: 12,576 CAD
  • Total Interest: 1,177 CAD
  • 8.9%Interest Rate x 48 months
  • 283 CAD/month + tax
  • Total Payable: 13,590 CAD
  • Total Interest: 2,191 CAD
  • 14.9%Interest Rate x 48 months
  • 317 CAD/month + tax
  • Total Payable: 15,200 CAD
  • Total Interest: 3,801 CAD

At the end of the Lease Contract

Residual Value: 9,771 CAD (in 5 months)

  • 4.9%Interest Rate x 48 months
  • 225 CAD/month + tax
  • Total Payable: 10,780 CAD
  • Total Interest: 1,009 CAD
  • 8.9%Interest Rate x 48 months
  • 243 CAD/month + tax
  • Total Payable: 11,649 CAD
  • Total Interest: 1,878 CAD
  • 14.9%Interest Rate x 48 months
  • 271 CAD/month + tax
  • Total Payable: 13,030 CAD
  • Total Interest: 3,258 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)
1.84
  • + tax
  • + fuel
  • + insurance
(or 0.02CAD per km)
  • 19.54CAD/100km (Original Contract back in Nov, 2018)
Time Analysis
Cost per day: (CAD)
10.71
  • + tax
  • + insurance
  • + km driven & fuel
(0.66CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
4,074.78
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in Nov, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Ottawa

+ 2,000 cash
Lease Takeover Temporary Image
CAD/month x 40 months
2023 Tesla model 3 RWD (ID: #49939)
664
Ottawa
2023 Tesla

model 3 RWD Automatique 2WD

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 664 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 614 CAD/month + tax
  • Original Downpayment: 5,753 CAD
  • Months to End: 40 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 3,776 km total
  • Available Now: 22,867 km/year (1,906 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ More similar deals