Payment Analysis

338.00CAD/monthin Ottawa, ON
    Before Taxes:
  • 338.00 CAD/month
  • 156.00 CAD/bi-weekly
  • 78.00 CAD/week
  • 4,056.00 CAD/year
Incl. Ontario Taxes (13%):
  • 381.94 CAD/month
  • 176.28 CAD/bi-weekly
  • 88.14 CAD/week
  • 4,583.28 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: 4,418 ~ 4,818 CAD

compared to leasing a BRAND NEW:

  • Mazda 3 GS AWD
  • for 24 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 539
This Contract (CAD/month) 338
Monthly Difference 201 CAD/month
Remaining Term x 18 months
Total Monthly Difference = 3,618 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 4,418 ~ 4,818

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 16,777 CAD
  • Total Vehicle Debt: 25,830 CAD
  • Paid so Far: 9,053 CAD (35% Paid)
  • Remaining Lease Payments: 6,084 CAD
  • Residual Value: 10,693 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 9,053 CAD Total Vehicle Value: 25,830 CAD
35% Paid
65%
Vehicle Debt Breakdown
Downpayment: 2,969 CAD Remaining Term: 6,084 CAD
Term Paid so Far: 6,084 CAD Residual Value: 10,693 CAD
11%
24%
23%
42%
Cost to Own
Already Paid: 9,053 CAD (35%)
Cash Incentive: 0 CAD Buyout Price Today: 16,777 CAD
35% Paid
0%
65%
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: 16,777 CAD

  • 4.9%Interest Rate x 48 months
  • 386 CAD/month + tax
  • Total Payable: 18,509 CAD
  • Total Interest: 1,732 CAD
  • 8.9%Interest Rate x 48 months
  • 417 CAD/month + tax
  • Total Payable: 20,002 CAD
  • Total Interest: 3,225 CAD
  • 14.9%Interest Rate x 48 months
  • 466 CAD/month + tax
  • Total Payable: 22,371 CAD
  • Total Interest: 5,594 CAD

At the end of the Lease Contract

Residual Value: 10,693 CAD (in 18 months)

  • 4.9%Interest Rate x 48 months
  • 246 CAD/month + tax
  • Total Payable: 11,797 CAD
  • Total Interest: 1,104 CAD
  • 8.9%Interest Rate x 48 months
  • 266 CAD/month + tax
  • Total Payable: 12,748 CAD
  • Total Interest: 2,055 CAD
  • 14.9%Interest Rate x 48 months
  • 297 CAD/month + tax
  • Total Payable: 14,259 CAD
  • Total Interest: 3,566 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)
12.54
  • + tax
  • + fuel
  • + insurance
(or 0.13CAD per km)
  • 20.28CAD/100km (Original Contract back in Sep, 2019)
Time Analysis
Cost per day: (CAD)
11.11
  • + tax
  • + insurance
  • + km driven & fuel
(0.18CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
621.79
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Sep, 2019)

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