Payment Analysis

500.00CAD/monthin Ottawa, ON
    Before Taxes:
  • 500.00 CAD/month
  • 230.77 CAD/bi-weekly
  • 115.38 CAD/week
  • 6,000.00 CAD/year
Incl. Ontario Taxes (13%):
  • 565.00 CAD/month
  • 260.77 CAD/bi-weekly
  • 130.38 CAD/week
  • 6,780.00 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: 24,528 CAD

compared to leasing a BRAND NEW:

  • BMW M340i xDrive Sedan xDrive sport Automatic AWD
  • for 24 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,522
This Contract (CAD/month) 500
Monthly Difference 1,022 CAD/month
Remaining Term x 24 months
Total Monthly Difference = 24,528 CAD
Total Savings (CAD) = 24,528

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 39,000 CAD
  • Total Vehicle Debt: 60,500 CAD
  • Paid so Far: 21,500 CAD (35% Paid)
  • Remaining Lease Payments: 12,000 CAD
  • Residual Value: 27,000 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 21,500 CAD Total Vehicle Value: 60,500 CAD
35% Paid
65%
Vehicle Debt Breakdown
Downpayment: 10,000 CAD Remaining Term: 12,000 CAD
Term Paid so Far: 11,500 CAD Residual Value: 27,000 CAD
16%
19%
20%
45%
Cost to Own
Already Paid: 21,500 CAD (35%)
Cash Incentive: 0 CAD Buyout Price Today: 39,000 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: 39,000 CAD

  • 4.9%Interest Rate x 48 months
  • 896 CAD/month + tax
  • Total Payable: 43,026 CAD
  • Total Interest: 4,026 CAD
  • 8.9%Interest Rate x 48 months
  • 969 CAD/month + tax
  • Total Payable: 46,496 CAD
  • Total Interest: 7,496 CAD
  • 14.9%Interest Rate x 48 months
  • 1,083 CAD/month + tax
  • Total Payable: 52,004 CAD
  • Total Interest: 13,004 CAD

At the end of the Lease Contract

Residual Value: 27,000 CAD (in 24 months)

  • 4.9%Interest Rate x 48 months
  • 621 CAD/month + tax
  • Total Payable: 29,787 CAD
  • Total Interest: 2,787 CAD
  • 8.9%Interest Rate x 48 months
  • 671 CAD/month + tax
  • Total Payable: 32,190 CAD
  • Total Interest: 5,190 CAD
  • 14.9%Interest Rate x 48 months
  • 750 CAD/month + tax
  • Total Payable: 36,003 CAD
  • Total Interest: 9,003 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)
24.83
  • + tax
  • + fuel
  • + insurance
(or 0.25CAD per km)
  • 30.00CAD/100km (Original Contract back in Apr, 2018)
Time Analysis
Cost per day: (CAD)
16.44
  • + tax
  • + insurance
  • + km driven & fuel
(0.14CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
464.74
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Apr, 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