Payment Analysis

346.20CAD/monthin Ottawa, ON
    Before Taxes:
  • 346.20 CAD/month
  • 159.78 CAD/bi-weekly
  • 79.89 CAD/week
  • 4,154.40 CAD/year
Incl. Ontario Taxes (13%):
  • 391.21 CAD/month
  • 180.56 CAD/bi-weekly
  • 90.28 CAD/week
  • 4,694.47 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: 3,176 ~ 4,076 CAD

compared to leasing a BRAND NEW:

  • Honda Civic Sedan EX
  • for 24 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 544
This Contract (CAD/month) 346
Monthly Difference 198 CAD/month
Remaining Term x 12 months
Total Monthly Difference = 2,376 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 3,176 ~ 4,076

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 15,618 CAD
  • Total Vehicle Debt: 27,735 CAD
  • Paid so Far: 12,117 CAD (43% Paid)
  • Remaining Lease Payments: 4,154 CAD
  • Residual Value: 11,463 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 12,117 CAD Total Vehicle Value: 27,735 CAD
43% Paid
57%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 4,154 CAD
Term Paid so Far: 12,117 CAD Residual Value: 11,463 CAD
0%
43%
15%
42%
Cost to Own
Already Paid: 12,117 CAD (43%)
Cash Incentive: 0 CAD Buyout Price Today: 15,618 CAD
43% Paid
0%
57%
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: 15,618 CAD

  • 4.9%Interest Rate x 48 months
  • 359 CAD/month + tax
  • Total Payable: 17,230 CAD
  • Total Interest: 1,612 CAD
  • 8.9%Interest Rate x 48 months
  • 388 CAD/month + tax
  • Total Payable: 18,619 CAD
  • Total Interest: 3,002 CAD
  • 14.9%Interest Rate x 48 months
  • 434 CAD/month + tax
  • Total Payable: 20,825 CAD
  • Total Interest: 5,208 CAD

At the end of the Lease Contract

Residual Value: 11,463 CAD (in 12 months)

  • 4.9%Interest Rate x 48 months
  • 263 CAD/month + tax
  • Total Payable: 12,647 CAD
  • Total Interest: 1,183 CAD
  • 8.9%Interest Rate x 48 months
  • 285 CAD/month + tax
  • Total Payable: 13,667 CAD
  • Total Interest: 2,203 CAD
  • 14.9%Interest Rate x 48 months
  • 318 CAD/month + tax
  • Total Payable: 15,286 CAD
  • Total Interest: 3,822 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)
6.29
  • + tax
  • + fuel
  • + insurance
(or 0.06CAD per km)
  • 20.77CAD/100km (Original Contract back in May, 2019)
Time Analysis
Cost per day: (CAD)
11.38
  • + tax
  • + insurance
  • + km driven & fuel
(0.27CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,269.18
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in May, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Ottawa

CAD/month x 33 months
2023 Tesla Standard Range Plus (ID: #50395)
702
Ottawa,ON
2023 Tesla

Standard Range Plus Automatique 2WD

Payment Details
  • Current Payment: 702 CAD/month + tax
  • Months to End: 33 months (Feb, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 20,000 km total
  • Available Now: 21,818 km/year (1,818 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details